GE CAPITAL MORTGAGE SERVICES INC
8-K, 1998-02-12
ASSET-BACKED SECURITIES
Previous: GE CAPITAL MORTGAGE SERVICES INC, 8-K, 1998-02-12
Next: GE CAPITAL MORTGAGE SERVICES INC, 8-K, 1998-02-12






                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) January 29, 1998


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



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

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



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




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


<PAGE>


ITEM 2.   ACQUISITION OR DISPOSITION OF ASSETS

General.
On January 29, 1998, GE Capital Mortgage Services, Inc.
("GECMSI") offered to investors certain classes of its REMIC
Multi-Class Pass-Through Certificates, Series 1998-1 (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 1998-1") 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
January 22, 1998 as supplemented by the Prospectus Supplement
dated January 22, 1998.

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

               Class A1             $62,670,000.00
               Class A2            $106,288,140.00
               Class A3             $26,572,060.00
               Class PO                $156,758.99
               Class M               $1,501,435.00
               Class B1              $1,000,955.00
               Class B2                $500,475.00
               Class B3                $800,765.00
               Class B4                $300,285.00
               Class B5                $400,475.79
               Class R                     $100.00
                                   ---------------
               Total :             $200,191,449.78
                                   ---------------

The initial Junior Percentage and initial Senior Percentage for
Pool 1998-1 are approximately 2.25% and 97.75%, respectively.
The "Bankruptcy Loss Amount," the "Fraud Loss Amount" and the
"Special Hazard Loss Amount" for Pool 1998-1 as of the initial
issuance of the Certificates are $100,000, $2,001,914 and
$2,621,837, respectively, representing approximately 0.05%,
1.00%, and 1.31%, respectively, of the aggregate Scheduled
Principal Balances of the Mortgage Loans as of January 1, 1998
(the "Cut-off Date").


                                2
<PAGE>


Description of the Mortgage Pool and the Mortgaged Properties
- -------------------------------------------------------------

Pool 1998-1
- ------------

Pool 1998-1 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
$200,191,449.78.

The interest rates (the "Mortgage Rates") borne by the 611
Mortgage Loans conveyed by GECMSI to Pool 1998-1 range from
6.5000% to 8.8750% and the weighted average Mortgage Rate as of
the Cut-off Date is 7.4460% 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 1998-1 ranged
from $30,000.00 to $1,300,000.00, and, as of the Cut-off Date,
the average outstanding Scheduled Principal Balance of the
Mortgage Loans in Pool 1998-1 is $327,645.58, 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 1998-1 is April
1993, and the latest scheduled maturity date of any such Mortgage
Loan is January 2013. The weighted average loan-to-value ratio of
the Mortgage Loans as of the Cut-off Date in Pool 1998-1 is
68.6380%.


                                3
<PAGE>


The Mortgage Loans in Pool 1998-1 have the following
characteristics as of the Cut-off Date.

a) Thefollowing table sets forth information, as of the Cut-off
   Date, with respect to the Mortgage Rates borne by the Mortgage
   Loans in Pool 1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
     MORTGAGE         # OF                  AS OF         AGGREGATE
        RATES        LOANS           CUT-OFF DATE           BALANCE
     --------        -----           ------------         ---------
      6.5000%            1             $85,000.00           0.0425%
      6.6250%            1            $100,000.00           0.0500%
      6.7500%            3          $1,134,815.74           0.5669%
      6.8750%           13          $4,168,059.21           2.0820%
      7.0000%           29          $9,415,360.92           4.7032%
      7.1250%           36         $11,974,297.38           5.9814%
      7.2500%           86         $28,335,623.51          14.1543%
      7.3750%          118         $39,335,381.43          19.6489%
      7.5000%          138         $45,678,585.31          22.8172%
      7.6250%           80         $26,463,729.33          13.2192%
      7.7500%           63         $21,055,316.57          10.5176%
      7.8750%           29          $9,280,133.39           4.6356%
      8.0000%            7          $1,829,809.54           0.9140%
      8.1250%            4            $928,596.92           0.4639%
      8.2500%            1            $122,656.87           0.0613%
      8.7500%            1             $48,750.00           0.0244%
      8.8750%            1            $235,333.66           0.1176%
                      ----        ---------------         ---------
        Total          611        $200,191,449.78         100.0000%


                                4
<PAGE>


b) The following table sets forth information, as of the Cut-off
   Date, with respect to the original principal balances of the
   Mortgage Loans in Pool 1998-1 :

                                            AGGREGATE             % OF
                                             BALANCES          POOL BY
          ORIGINAL           # OF               AS OF        AGGREGATE
          BALANCES          LOANS        CUT-OFF DATE          BALANCE
          --------          -----        ------------        ---------
         $ 0  -  227,150       41       $6,461,921.09          3.2279%
    $227,151  -  250,000      112      $26,584,589.12         13.2796%
    $250,001  -  300,000      186      $51,255,525.93         25.6031%
    $300,001  -  350,000      110      $35,699,663.02         17.8328%
    $350,001  -  400,000       44      $16,515,137.22          8.2497%
    $400,001  -  450,000       29      $12,353,748.65          6.1710%
    $450,001  -  600,000       67      $34,658,771.11         17.3128%
    $600,001  -  650,000       12       $7,639,091.60          3.8159%
    $650,001  - 1,000,000 +    10       $9,023,002.04          4.5072%
                             ----     ---------------        ---------
      Total                   611     $200,191,449.78        100.0000%

The largest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-1 is
$1,292,744.24.

The smallest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-1 is
$29,814.22.

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 1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
      YEAR OF         # OF                  AS OF         AGGREGATE
  ORIGINATION        LOANS           CUT-OFF DATE           BALANCE
  -----------        -----           ------------         ---------
         1993            1            $295,857.42           0.1478%
         1996            2            $428,052.11           0.2138%
         1997          608        $199,467,540.25          99.6384%
                      ----        ---------------         ---------
        Total          611        $200,191,449.78         100.0000%


                                5
<PAGE>


d)   The following table sets forth information, as of the
     Cut-off Date, with respect to the loan-to-value ratios of
     the Mortgage Loans at origination in Pool 1998-1:

            LOAN-                           AGGREGATE             % OF
          TO-VALUE                           BALANCES          POOL BY
          RATIO AT           # OF               AS OF        AGGREGATE
         ORIGINATION        LOANS        CUT-OFF DATE          BALANCE
         -----------        -----        ------------        ---------
      00.000  -   50.00        56      $17,530,067.47          8.7567%
      50.001  -   60.00        70      $27,346,144.20         13.6600%
      60.001  -   70.00       143      $48,106,212.42         24.0301%
      70.001  -   75.00       118      $40,258,564.19         20.1100%
      75.001  -   80.00       185      $55,880,720.62         27.9136%
      80.001  -   85.00         8       $2,439,074.77          1.2184%
      85.001  -   90.00        21       $6,094,154.49          3.0442%
      90.001  -   95.00        10       $2,536,511.62          1.2670%
      95.001  -  100.00         0               $0.00          0.0000%
                             ----     ---------------        ---------
            Total             611     $200,191,449.78        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 1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
TYPE OF               # OF                  AS OF         AGGREGATE
DWELLING             LOANS           CUT-OFF DATE           BALANCE
- --------             -----           ------------         ---------
Single-family
 detached              566        $188,125,894.70          93.9730%
Single-family
 attached               15          $4,051,920.17           2.0240%
Condominium             24          $6,044,371.29           3.0193%
2 - 4 Family Units       6          $1,969,263.62           0.9837%
Co-op                    0                  $0.00           0.0000%
                      ----        ---------------         ---------
Total                  611        $200,191,449.78         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 1998-1:


                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
                      # OF                  AS OF         AGGREGATE
OCCUPANCY            LOANS           CUT-OFF DATE           BALANCE
- ---------            -----           ------------         ---------
Owner Occupied         583        $192,549,229.68          96.1825%
Vacation                20          $6,505,786.04           3.2498%
Investment               8          $1,136,434.06           0.5677%
                      ----        ---------------         ---------
Total                  611        $200,191,449.78         100.0000%


                                6
<PAGE>


g)  The following table sets forth information, as of the Cut-off
    Date, with respect to the geographic distribution of the
    Mortgaged Properties securing the Mortgage Loans in Pool
    1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
                      # OF                  AS OF         AGGREGATE
STATE                LOANS           CUT-OFF DATE           BALANCE
- -----                -----           ------------         ---------
Alabama                  1            $228,475.11           0.1141%
Arkansas                 1            $476,962.41           0.2383%
Arizona                 14          $5,795,834.46           2.8951%
California             231         $79,203,896.62          39.5641%
Colorado                13          $4,429,496.99           2.2126%
Connecticut             12          $4,274,912.34           2.1354%
Delaware                 1            $254,850.00           0.1273%
Florida                 26          $8,311,228.80           4.1516%
Georgia                 13          $4,480,807.02           2.2383%
Hawaii                   2            $876,601.32           0.4379%
Iowa                     1            $451,120.62           0.2253%
Idaho                    2            $487,461.00           0.2435%
Illinois                18          $5,275,914.46           2.6354%
Indiana                  1            $250,052.03           0.1249%
Kansas                   4          $1,396,449.46           0.6976%
Kentucky                 1            $284,411.30           0.1421%
Louisiana                3            $882,580.36           0.4409%
Massachusetts           27          $8,292,893.57           4.1425%
Maryland                14          $4,404,943.50           2.2004%
Maine                    3          $1,109,298.67           0.5541%
Michigan                13          $3,705,452.20           1.8510%
Minnesota                9          $2,609,534.90           1.3035%
Missouri                 7          $2,404,153.34           1.2009%
Mississippi              1             $29,814.22           0.0149%
North Carolina           8          $3,058,688.83           1.5279%
Nebraska                 3            $804,689.98           0.4020%
New Hampshire            2            $519,356.41           0.2594%
New Jersey              25          $9,144,120.09           4.5677%
Nevada                  10          $2,460,114.18           1.2289%
New York                17          $5,015,834.26           2.5055%
Ohio                     6          $1,566,198.63           0.7824%
Oklahoma                 2            $735,556.44           0.3674%
Oregon                  20          $6,140,473.52           3.0673%
Pennsylvania            13          $4,161,652.36           2.0788%
South Carolina           2            $488,887.52           0.2442%
South Dakota             1            $548,338.93           0.2739%
Tennessee                6          $1,620,264.00           0.8094%
Texas                   32          $9,135,380.96           4.5633%
Utah                     8          $3,520,057.24           1.7583%
Virginia                10          $2,492,008.32           1.2448%
Washington              23          $7,304,772.20           3.6489%
Wisconsin                3          $1,021,205.50           0.5101%
Wyoming                  2            $536,705.71           0.2681%
                      ----        ---------------         ---------
Total                  611        $200,191,449.78         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 1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
      YEAR OF         # OF                  AS OF         AGGREGATE
     MATURITY        LOANS           CUT-OFF DATE           BALANCE
     --------        -----           ------------         ---------
          007            5          $3,277,943.17           1.6374%
         2008            3            $645,340.75           0.3224%
         2011            1            $216,396.38           0.1081%
         2012          561        $183,604,984.48          91.7147%
         2013           41         $12,446,785.00            6.2174
                      ----        ---------------         ---------
        Total          611        $200,191,449.78           100.00%

The weighted average scheduled remaining term to maturity of the
Mortgage Loans in Pool 1998-1 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 1998-1:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
PURPOSE               # OF                  AS OF         AGGREGATE
OF LOAN              LOANS           CUT-OFF DATE           BALANCE
- -------              -----           ------------         ---------
Purchase               183         $58,991,794.47          29.4677%
Rate Term/Refinance    348        $114,022,151.02          56.9565%
Cash-out Refinance      80         $27,177,504.29          13.5758%
                      ----        ---------------         ---------
Total                  611        $200,191,449.78         100.0000%


                                8
<PAGE>


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

1.1    The Underwriting Agreement, dated as of January 22,
       1997, and the related Terms Agreement, dated as of
       January 22, 1998, for certain of the Series 1998-1
       Certificates between GE Capital Mortgage Services, Inc. 
       and Merrill Lynch, Pierce, Fenner & Smith Incorporated.

1.2    The Underwriting Agreeement, dated as October 23, 1995, and
       the related Terms Agreement, dated as of January 22, 1998,
       for certain of the Series 1998-1 Certificates between GE
       Capital Mortgage Services, Inc. and Salomon Brothers Inc.

4.1    The Pooling and Servicing Agreement for the Series
       1998-1 Certificates, dated as of January 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 January 29, 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 January 29, 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 January 22, 1998, for certain of
                    the Series 1998-1 Certificates
                    between GE Capital Mortgage
                    Services, Inc. and Merrill Lynch,
                    Pierce, Fenner & Smith Incorporated.

        1.2         The Underwriting Agreement, dated
                    as of October 23, 1995, and the
                    related Terms Agreement, dated as
                    of January 22, 1998, for certain of
                    the Series 1998-1 Certificates
                    between GE Capital Mortgage
                    Services, Inc. and Salomon Brothers
                    Inc.

        4.1         The Pooling and Servicing
                    Agreement for the Series 1998-1
                    Certificates, dated as of January
                    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 1998-1

                         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                             January 22, 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
1998-1 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 1998-1 Certificates are registered with the Securities
and Exchange Commission by means of an effective Registration
Statement (No. 333-43755). Capitalized terms used and not defined
herein have the meanings given them in the Underwriting
Agreement.

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

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $200,191,449 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 or greater than $210,000,000.


<PAGE>


           (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:

           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a):
                                               Class
                                              Purchase
               Principal       Interest        Price
Class           Balance          Rate        Percentage
- -----           -------          ----        ----------

Class A1   $ 62,670,000.00       6.75%          99.50%
Class A2    106,288,140.00       6.75           99.50
Class A3     26,572,060.00       6.75           99.50
Class R             100.00       6.75           99.50


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

           Section 3. Purchase Price: The Purchase Price for each
Class of the Offered Certificates shall be the Class Purchase
Price Percentage therefor (as set forth in Section 2(a) above) of
the initial Class Certificate Principal Balance thereof plus
accrued interest at the initial interest rate per annum from and
including the Cut-off Date up to, but not including, January 29,
1998 (the "Closing Date").

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

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


                                 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


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

Ladies and Gentlemen:

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

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



<PAGE>



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

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

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


                               - 2 -

<PAGE>



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

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


                               - 3 -

<PAGE>



           Prospectus (or any amendment thereof or supplement
           thereto).

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

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

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

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

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


                               - 4 -

<PAGE>



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

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

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

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

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

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

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


                               - 5 -

<PAGE>



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

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


                               - 6 -

<PAGE>



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

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


                               - 7 -

<PAGE>



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

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

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

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

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


                               - 8 -

<PAGE>



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

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

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

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

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

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

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


                               - 9 -

<PAGE>



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

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

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


                              - 10 -

<PAGE>



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

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

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

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



                              - 11 -

<PAGE>



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

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

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

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



                              - 12 -

<PAGE>



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

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

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

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

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


                              - 13 -

<PAGE>



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

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

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

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

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

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


                              - 14 -

<PAGE>



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

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

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

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

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

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

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


                              - 15 -

<PAGE>



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

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

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

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


                              - 16 -

<PAGE>



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

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

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

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

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


                              - 17 -

<PAGE>



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

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

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

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

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

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

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


                              - 18 -

<PAGE>



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


                              - 19 -

<PAGE>



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

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


                              - 20 -

<PAGE>



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

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


                              - 21 -

<PAGE>




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

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

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


                              - 22 -

<PAGE>



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

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

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

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



                              - 23 -

<PAGE>



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

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

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

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

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


                              - 24 -

<PAGE>



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

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

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

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



                              - 25 -

<PAGE>



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

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


                              - 26 -

<PAGE>



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

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

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

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



                              - 27 -

<PAGE>



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

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

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

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


                              - 28 -

<PAGE>



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

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

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


                              - 29 -

<PAGE>



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

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

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

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

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


                              - 30 -

<PAGE>



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

                               Very truly yours,

                               GE CAPITAL MORTGAGE SERVICES, INC.



                               By:
                              Name:
                              Title:



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

SALOMON BROTHERS INC



By:
   Name:
   Title:





<PAGE>



                                                          EXHIBIT A

                GE CAPITAL MORTGAGE SERVICES, INC.

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

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


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

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

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

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

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



                               A-1



<PAGE>



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

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


                Principal      Interest           Class Purchase
Class            Balance         Rate            Price Percentage








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

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

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

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

           [Section 6. Additional Expenses:]*

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


                               A-2



<PAGE>


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

                               Very truly yours,

                               SALOMON BROTHERS INC



                               By:
                              Name:
                              Title:



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


GE CAPITAL MORTGAGE SERVICES, INC.



By:
   Name:
   Title:


                               A-3




                                                          EXECUTION





                GE CAPITAL MORTGAGE SERVICES, INC.

            REMIC MULTI-CLASS PASS-THROUGH CERTIFICATES
                          SERIES 1998-1

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


GE Capital Mortgage Services, Inc.               New York, New York
Three Executive Campus                             January 22, 1998
Cherry Hill, NJ 08002



           Salomon Brothers Inc (the "Underwriter") agrees,
subject to the terms and provisions herein and of the captioned
Underwriting Agreement (the "Underwriting Agreement"), to
purchase the Classes of Series 1998-1 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 1998-1 Certificates are
registered with the Securities and Exchange Commission by means
of an effective Registration Statement (No. 333-43755).
Capitalized terms used and not defined herein have the meanings
given them in the Underwriting Agreement.

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

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $200,191,449 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 or greater than $210,000,000.


<PAGE>


           (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:

           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a):
                                               Class
                                              Purchase
               Principal       Interest        Price
Class           Balance          Rate        Percentage
- -----           -------          ----        ----------
Class M      $1,501,435.00       6.75%       102.003860%
Class B1      1,000,955.00       6.75        101.430740
Class B2        500,475.00       6.75        100.298650


           (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, January 29,
1998 (the "Closing Date").

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

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

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


                                 2
<PAGE>


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

                               Very truly yours,

                               SALOMON BROTHERS INC


                               By:________________________
                                  Name:
                                  Title:


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

GE CAPITAL MORTGAGE SERVICES, INC.


By:
   Name:__________________________
   Title:



                                                          EXECUTION











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


                GE CAPITAL MORTGAGE SERVICES, INC.,

                       Seller and Servicer


                               and




               STATE STREET BANK AND TRUST COMPANY,

                             Trustee




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

                 POOLING AND SERVICING AGREEMENT

                   Dated as of January 1, 1998

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


           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-1


<PAGE>


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

                        TABLE OF CONTENTS


                            ARTICLE I

                           DEFINITIONS

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

                            ARTICLE II

                  CONVEYANCE OF MORTGAGE LOANS;
                ORIGINAL ISSUANCE OF CERTIFICATES

2.01.  Conveyance of Mortgage Loans............................. 41
2.02.  Acceptance by Trustee.................................... 45
2.03.  Representations and Warranties of the Company;
       Mortgage Loan Repurchase................................. 47
2.04.  Execution of Certificates................................ 54
2.05.  Designations under the REMIC Provisions.................. 54

                           ARTICLE III

                   ADMINISTRATION AND SERVICING
                        OF MORTGAGE LOANS

3.01.  Company to Act as Servicer............................... 55
3.02.  Collection of Certain Mortgage Loan Payments;
       Mortgage Loan Payment Record; Certificate Account........ 59
3.03.  Collection of Taxes, Assessments and Other Items......... 62
3.04.  Permitted Debits to the Mortgage Loan Payment Record..... 63
3.05.  Maintenance of the Primary Insurance Policies............ 64
3.06.  Maintenance of Hazard Insurance.......................... 65
3.07.  Assumption and Modification Agreements................... 66
3.08.  Realization Upon Defaulted Mortgage Loans................ 67
3.09.  Trustee to Cooperate; Release of Mortgage Files.......... 70
3.10.  Servicing Compensation; Payment of Certain Expenses
       by the Company.......................................... 71
3.11.  Reports to the Trustee; Certificate Account
       Statements............................................... 72
3.12.  Annual Statement as to Compliance........................ 72
3.13.  Annual Independent Public Accountants' Servicing
       Report................................................... 72
3.14.  Access to Certain Documentation and Information
       Regarding the Mortgage Loans............................. 73
3.15.  Maintenance of Certain Servicing Policies................ 74
3.16.  Optional Purchase of Defaulted Mortgage Loans............ 74



                                i
<PAGE>


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

                            ARTICLE IV

                     PAYMENTS AND STATEMENTS

4.01.  Distributions............................................ 74
4.02.  Method of Distribution................................... 79
4.03.  Allocation of Losses..................................... 80
4.04.  Monthly Advances; Purchases of Defaulted Mortgage Loans.. 82
4.05.  Statements to Certificateholders......................... 83
4.06.  Servicer's Certificate................................... 86
4.07.  Reports of Foreclosures and Abandonments of Mortgaged
       Property................................................. 86
4.08.  Reduction of Base Servicing Fees by Compensating Interest
       Payments................................................. 86
4.09.  Surety Bond.............................................. 86

                            ARTICLE V

                         THE CERTIFICATES

5.01.  The Certificates......................................... 87
5.02.  Registration of Transfer and Exchange of
       Certificates............................................. 88
5.03.  Mutilated, Destroyed, Lost or Stolen Certificates........ 95
5.04.  Persons Deemed Owners.................................... 95
5.05.  Access to List of Certificateholders' Names
       and Addresses............................................ 96
5.06.  Representation of Certain Certificateholders............. 96
5.07.  Determination of COFI.................................... 96
5.08.  Determination of LIBOR................................... 97

                            ARTICLE VI

                           THE COMPANY

6.01.  Liability of the Company................................. 99
6.02.  Merger or Consolidation of, or Assumption of the
       Obligations of, the Company.............................. 99
6.03.  Assignment............................................... 99
6.04.  Limitation on Liability of the Company and Others........100
6.05.  The Company Not to Resign................................101

                           ARTICLE VII

                             DEFAULT
7.01.  Events of Default........................................101
7.02.  Trustee to Act; Appointment of Successor.................103
7.03.  Notification to Certificateholders.......................104



                                ii
<PAGE>


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

                           ARTICLE VIII

                           THE TRUSTEE

8.01.  Duties of Trustee........................................104
8.02.  Certain Matters Affecting the Trustee....................106
8.03.  Trustee Not Liable for Certificates or Mortgage
       Loans....................................................107
8.04.  Trustee May Own Certificates.............................107
8.05.  The Company to Pay Trustee's Fees and Expenses...........107
8.06.  Eligibility Requirements for Trustee.....................108
8.07.  Resignation or Removal of Trustee........................108
8.08.  Successor Trustee........................................109
8.09.  Merger or Consolidation of Trustee.......................110
8.10.  Appointment of Co-Trustee or Separate Trustee............110
8.11.  Compliance with REMIC Provisions; Tax Returns............111

                            ARTICLE IX

                           TERMINATION

9.01.  Termination upon Repurchase by the Company or
       Liquidation of All Mortgage Loans........................112
9.02.  Additional Termination Requirements......................114


                            ARTICLE X

                     MISCELLANEOUS PROVISIONS

10.01.  Amendment...............................................114
10.02.  Recordation of Agreement................................116
10.03.  Limitation on Rights of Certificateholders..............116
10.04.  Governing Law...........................................117
10.05.  Notices.................................................117
10.06.  Notices to the Rating Agencies..........................118
10.07.  Severability of Provisions..............................118
10.08.  Certificates Nonassessable and Fully Paid...............118


                               iii
<PAGE>


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


                             Exhibits



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


                                iv
<PAGE>


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


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


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


                            ARTICLE I

                           DEFINITIONS

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

           Accretion Directed Certificate:  None.

           Accretion Termination Date:  None.

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

           Accrual Certificates:  None.

           Accrual Component:  None.

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


                                 1
<PAGE>


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

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

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

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

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


                                 2
<PAGE>


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

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

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

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

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

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

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


                                 3
<PAGE>



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

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

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

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


                                 4
<PAGE>



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

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

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

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

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

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

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

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


                                 5
<PAGE>


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

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

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

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

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

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

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

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


                                 6
<PAGE>


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

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

           Class:  All Certificates bearing the same class
      designation.

           Class A3 Percentage: With respect to any Distribution
      Date, the percentage (carried to six places rounded up)
      obtained by dividing (x) the Class Certificate Principal
      Balance of the Class A3 Certificates immediately preceding
      such Distribution Date, by (y) the aggregate Class
      Certificate Principal Balance of all of the Certificates
      (other than the Class PO Certificates) immediately
      preceding such Distribution Date.

           Class A3 Prepayment Distribution Percentage: 0%
      through the Distribution Date in January 2003; 30%
      thereafter through the Distribution Date in January 2004;
      40% thereafter through the Distribution Date in January
      2005; 60% thereafter through the Distribution Date in
      January 2006; 80% thereafter through the Distribution Date
      in January 2007; and 100% thereafter.

           Class A3 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 (without
      application of the Senior Percentage or the Senior
      Prepayment Percentage) for such date multiplied by the
      Class A3 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


                                 7
<PAGE>


      product of (x) the Class A3 Percentage for such date and
      (y) the Class A3 Prepayment Distribution Percentage for
      such date; provided, however, (i) on the Group I Final
      Distribution Date, the Class A3 Principal Distribution
      Amount will be increased by any amounts distributable
      pursuant to Section 4.01(a)(iii)(A)(y) remaining after
      distributions of principal have been made on the Group I
      Senior Certificates and (ii) following the Group I Final
      Distribution Date, the Class A3 Principal Distribution
      Amount will equal amounts distributable pursuant to Section
      4.01(a)(iii)(A)(y).

           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:  January 29, 1998.

           Code:  The Internal Revenue Code of 1986, as it may be
      amended from time to time, any successor statutes thereto,


                                 8
<PAGE>


      and applicable U.S. Department of the Treasury temporary or
      final regulations promulgated thereunder.

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

           COFI Certificates:  None.

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

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

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

           Component:  None.

           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


                                 9
<PAGE>


      4.01 and (y) the amount of all Realized Losses allocated
      thereto pursuant to Section 4.03(d).

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

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

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

           Cooperative Loans: Any of the Mortgage Loans made in
      respect of a Cooperative Apartment, evidenced by a Mortgage
      Note and secured by (i) a Security Agreement, (ii) the
      related Cooperative Stock Certificate(s), (iii) an
      assignment of the Proprietary Lease(s), (iv) financing
      statements and (v) a stock power (or other similar
      instrument), and in addition thereto, a recognition
      agreement between the Cooperative and the originator of the
      Cooperative Loan, each of which was transferred and
      assigned to the Trustee pursuant to Section 2.01 and are
      from time to time held as part of the Trust Fund. None of
      the Mortgage Loans 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.
      

                                10
<PAGE>



           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:  January 1, 1998.

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

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

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

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

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

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

           Depository:  The initial Depository shall be The
      Depository Trust Company, the nominee of which is CEDE & Co.
      The Depository shall at all times be a "clearing
      corporation" as defined in Section 8-102(3) of the Uniform


                                11
<PAGE>


      Commercial Code of the State of New York, as amended, or
      any successor provisions thereto.

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

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

           Designated Loans:  None.

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

           Discount Mortgage Loan:  Any Mortgage Loan with a Net
      Mortgage Rate less than 6.75% per annum.

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


                                12
<PAGE>


           Document File:  As defined in Section 2.01.

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

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

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

           ERISA-Restricted Certificate:  Any Junior Certificate.

           Event of Default:  An event described in Section 7.01.

           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.


                                13
<PAGE>


           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).

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


                                14
<PAGE>


           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 $2,001,914 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
      through 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 through and excluding the third
      anniversaries of the Cut-Off Date) or 0.5% (from and
      including the third through and 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. 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 has been reduced to zero.

           Group I Senior Certificate:  Any Class A2 and Class R
      Certificate.

           Group II Senior Certificate:  Any Class A3 Certificate.

           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


                                15
<PAGE>


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

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

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

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

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

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

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


                                16
<PAGE>


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

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

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

           Junior Certificate:  Any Class M or Class B
      Certificate.

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

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


                                17
<PAGE>


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

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

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

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

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

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

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

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


                                18
<PAGE>


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

           Latest Possible Maturity Date:  January 25, 2015.

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

           LIBOR Certificates:  None.

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

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

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

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

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


                                19
<PAGE>


      divided by the Original Value of the related Mortgaged
      Property.

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

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

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

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

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

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

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

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

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


                                20
<PAGE>


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

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

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

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

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

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

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

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

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

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

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


                                21
<PAGE>


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

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

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

           Non-Discount Mortgage Loan:  Any Mortgage Loan with a
      Net Mortgage Rate greater than or equal to 6.75% 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 6.75%. As to any
      Non-Discount Mortgage Loan, 100%.

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

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

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

           Notional Certificate:  None.

           Notional Component:  None.

           Notional Component Balance:  None.

           Notional Principal Balance:  None.

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


                                22
<PAGE>


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

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

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

           Outstanding Mortgage Loan: With respect to any Due
      Date, a Mortgage Loan which, prior to such Due Date, was
      not the subject of a Principal Prepayment in full, did not
      become a Liquidated Mortgage Loan and was not purchased
      pursuant to Section 2.02, 2.03(a), 3.01(c) 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


                                23
<PAGE>


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

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

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

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

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

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

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


                                24
<PAGE>


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

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

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

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

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

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

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

           PO Percentage: As to any Discount Mortgage Loan, a
      fraction (expressed as a percentage), the numerator of
      which is the excess of 6.75% over the Net Mortgage Rate of
      such Discount Mortgage Loan and the denominator of which is
      6.75%. 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


                                25
<PAGE>


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

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

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

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

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

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

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


                                26
<PAGE>


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

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

           Prepayment Assumption Multiple:  250% of the Prepayment
      Assumption.

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

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

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


                                27
<PAGE>


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

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

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

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

           Principal Only Certificate:  Any Class PO Certificate.

           Principal Only Component:  None.

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

           Private Placement Memorandum:  The private placement
      memorandum relating to the Restricted Junior Certificates
      dated January 22, 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


                                28
<PAGE>


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

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

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

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

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

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


                                29
<PAGE>


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

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

           Reference Banks:  As defined in Section 5.08.

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

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

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

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

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

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

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

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


                                30
<PAGE>


           Reserve Fund:  None.

           Reserve Interest Rate:  As defined in Section 5.08.

           Residual Certificate:  Any Class R Certificate.

           Responsible Officer: When used with respect to the
      Trustee, any officer or assistant officer assigned to and
      working in the Corporate Trust Department of the Trustee
      and, also, with respect to a particular matter, any other
      officer to whom such matter is referred because of such
      officer's knowledge of and familiarity with the particular
      subject.

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

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

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

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

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

           Scheduled Certificates:  None.

           Scheduled Component:  None.

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


                                31
<PAGE>


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

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

           Senior Certificate:  Any Certificate other than a
      Junior Certificate.

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

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

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

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

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


                                32
<PAGE>


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

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

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

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

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

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

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


                                33
<PAGE>


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

          (iv)  for any Distribution Date subsequent to January 2006
                to and including the Distribution Date in January
                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 February 2003 and
           January 2004, (b) 35% of the Original Subordinate
           Principal Balance if such Distribution Date occurs
           between and including February 2004 and January 2005,
           (c) 40% of the Original Subordinate Principal Balance
           if such Distribution Date occurs between and including


                                34
<PAGE>



           February 2005 and January 2006, (d) 45% of the
           Original Subordinate Principal Balance if such
           Distribution Date occurs between and including
           February 2006 and January 2007 and (e) 50% of the
           Original Subordinate Principal Balance if such
           Distribution Date occurs during or after February
           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 February 2003 and January 2004, (b)
           15% of the Original Subordinate Principal Balance
           if such Distribution Date occurs between and
           including February 2004 and January 2005, (c) 20%
           of the Original Subordinate Principal Balance if
           such Distribution Date occurs between and
           including February 2005 and January 2006, (d) 25%
           of the Original Subordinate Principal Balance if
           such Distribution Date occurs between and
           including February 2006 and January 2007, and (e)
           30% of the Original Subordinate Principal Balance
           if such Distribution Date occurs during or after
           February 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


                                35
<PAGE>


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

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

           (1)  normal wear and tear;

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

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

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

           Special Hazard Loss Amount: As of any Distribution
      Date, an amount equal to $2,621,837 minus the sum of (i)
      the aggregate amount of Special Hazard Losses that would
      have been allocated to the Junior Certificates in
      accordance with Section 4.03 in the absence of the Loss
      Allocation Limitation and (ii) the Adjustment Amount (as
      defined below) as most recently calculated. On each
      anniversary of the Cut-off Date, the "Adjustment Amount"
      shall be equal to the amount, if any, by which the amount
      calculated in accordance with the preceding sentence
      (without giving effect to the deduction of the Adjustment
      Amount for such anniversary) exceeds the lesser of (x) the
      greater of (A) the product of the Special Hazard Percentage
      for such anniversary multiplied by the outstanding
      principal balance of all the Mortgage Loans on the
      Distribution Date immediately preceding such anniversary
      and (B) twice the outstanding principal balance of the
      Mortgage Loan which has the largest outstanding principal
      balance on the Distribution Date immediately preceding such
      anniversary, and (y) an amount calculated by the Company
      and approved by each Rating Agency, which amount shall not
      be less than $500,000.

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


                                36
<PAGE>


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

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

           Specified Component: None.

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

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

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

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


                                37
<PAGE>


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

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

           Supplemental Servicing Fee Rate: As to any Mortgage
      Loan and Distribution Date, a fixed rate per annum equal to
      the excess, if any, of the Net Mortgage Rate thereof over
      6.75%.

           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.

           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


                                38
<PAGE>


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

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

                (i)   the Mortgage Loans;

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

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

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

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

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

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

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

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

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


                                39
<PAGE>


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

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

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

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

           Unpaid Class Interest Shortfall: As to any
      Distribution Date and any Class of Certificates (other than
      any Class of Principal Only Certificates and any Class
      consisting of Specified Components) or any Specified
      Component (other than any Principal Only Component), the
      amount, if any, by which the aggregate of the Class
      Interest Shortfalls for such Class or in respect of such
      Specified Component for prior Distribution Dates is in
      excess of the aggregate amounts distributed on prior
      Distribution Dates to Holders of such Class of Certificates
      or in respect of such Specified Component (or added to the
      Class Certificate Principal Balance of any Class of Accrual
      Certificates, or to the Component Principal Balance of any
      Accrual Component constituting a Specified Component)
      pursuant to Section 4.01(a)(ii), in the case of the Senior
      Certificates 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


                                40
<PAGE>


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


                            ARTICLE II

                  CONVEYANCE OF MORTGAGE LOANS;
                ORIGINAL ISSUANCE OF CERTIFICATES

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

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

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

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

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

                (ii) Any assumption and modification agreement;


                                41
<PAGE>


               (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)  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 (if applicable), evidencing the 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


                                42
<PAGE>


                (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 Cooperative Loan). The Company
shall also retain in its files evidence of any primary mortgage


                                43
<PAGE>


insurance relating to the Mortgage Loans during the period when
the related insurance is in force. Pending delivery of the
documents referred to in the second preceding sentence, such
evidence of primary mortgage insurance shall include a copy of
the relevant Primary Insurance 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


                                44
<PAGE>


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

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


                                45
<PAGE>


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


                                46
<PAGE>


Lost Note Affidavit delivered pursuant to Section 2.01 shall be
void and the Trustee shall return it to the Company.

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

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

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

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

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

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


                                47
<PAGE>


      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)  The Loan-to-Value Ratio of each Mortgage Loan,
      other than any Pledged Asset Mortgage Loan, was not more
      than 95.00%. The Pledged Asset Loan-to-Value Ratio of each
      Pledged Asset Mortgage Loan was not more than 70%. As of
      the Cut-off Date, other than with respect to the Pledged
      Asset Mortgage Loans, no more than 5.75% 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. None of the Pledged Asset Mortgage Loans
      is covered by a Primary Insurance Policy;

         (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 thirty years. The
      Mortgage Rate of each Mortgage Note of the related Mortgage
      Loan was not less than 6.500% per annum and not greater
      than 8.875% per annum. The Mortgage Rate of each Mortgage
      Note is fixed for the life of the related Mortgage Loan;


                                48
<PAGE>


        (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 14.75% 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 3.00% 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 1.00% 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 1.5% 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 96% 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 93.50% 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 3.25% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by condominiums and, as of the Cut-off Date, no more than
      1.25% 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 insurer. As of the Cut-off


                                49
<PAGE>


      Date, no more than 0.5% of the Mortgage Loans by Scheduled
      Principal Balance are secured by condominiums located in
      any one postal zip code area;

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

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

         (xxi)  The original principal balances of the Mortgage
      Loans range from $30,000 to $1,300,000;

        (xxii)  As of the Cut-off Date, no more than 3.50% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by second homes and no more than 0.75% 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 prospectus
      dated January 22, 1998, included in the registration
      statement on Form S-3 (file no. 333-43755) filed by the
      Company with the Securities and Exchange Commission with
      respect to the offer and sale of certain Classes of the
      Certificates;

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

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

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


                                50
<PAGE>


      habitability or legal occupancy of the Mortgaged Property.
      Mortgage Loan amounts sufficient to effect any such
      completion are in escrow for release upon or in connection
      with such completion or a performance bond or completion
      bond is in place to provide funds for this purpose and such
      completion shall be accomplished within 120 days after
      weather conditions permit the commencement thereof;

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

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

      (xxix)  As of the Cut-Off Date, none of the Mortgage Loans,
      by Scheduled Principal Balance, are Cooperative Loans.  With
      respect to each Cooperative Loan:

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

                (B) With respect to each Cooperative Loan, 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)  With respect to each Cooperative Loan, the
           Cooperative Stock that is pledged as security for the


                                51
<PAGE>


           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) With respect to each Cooperative Loan, there
           is no prohibition against pledging the Cooperative
           Stock or assigning the Proprietary Lease.

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


                                52
<PAGE>


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

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

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


                                53
<PAGE>


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

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

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

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

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

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

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

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


                                54
<PAGE>


                           ARTICLE III

                   ADMINISTRATION AND SERVICING
                        OF MORTGAGE LOANS

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

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

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

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


                                55
<PAGE>


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

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

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

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

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

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

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



                                56
<PAGE>


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

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

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

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

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


                                57
<PAGE>


Mortgage Loan upon the request of the related Mortgagor, the
Company, as servicer hereunder, may execute an instrument of
assignment in customary form to the Company in its individual
capacity. In connection with any such refinancing, the Trustee
shall, upon certification of a Servicing Officer to the effect
that an amount equal to the principal balance of the related
Mortgage Loan together with accrued and unpaid interest thereon
at the applicable Remittance Rate to the date of such
certification has been credited to the Mortgage Loan Payment
Record, release the related Mortgage File to the Company
whereupon the Company may cancel the related Mortgage Note. Upon
request by the Company after the execution and delivery of this
Agreement, the Trustee shall furnish the Company with any powers
of attorney and other documents necessary or appropriate to
enable the Company to carry out its servicing and administrative
duties hereunder. Except as otherwise provided herein, the
Company shall maintain servicing standards substantially
equivalent to those required for approval by FNMA or FHLMC. The
Company shall not agree to any modification of the material terms
of any Mortgage Loan except as provided in Section 3.01(c), the
second sentence of Section 3.02(a) and in Section 3.07. The
Company shall not release any portion of any Mortgaged Property
from the lien of the related Mortgage unless the related Mortgage
Loan would be a "qualified mortgage" within the meaning of the
REMIC Provisions following such release.

           (c)  [Intentionally Omitted.]

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

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

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


                                58
<PAGE>


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

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

           Section 3.02.  Collection of Certain Mortgage Loan
Payments; Mortgage Loan Payment Record; Certificate Account. (a)
The Company shall make reasonable efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans,
and shall, to the extent such procedures shall be consistent with
this Agreement, follow such collection procedures as it follows
with respect to mortgage loans comparable to the Mortgage Loans
in its servicing portfolio. Consistent with the foregoing, the
Company may in its discretion (i) waive any late payment charge
or any assumption fees or other fees which may be collected in
the ordinary course of servicing such Mortgage Loan and (ii) if a
default on the Mortgage Loan has occurred or is reasonably
foreseeable, arrange at any time prior to foreclosure with a
Mortgagor a schedule for the payment of due and unpaid principal
and interest for a period extending not longer than, generally,
one year 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


                                59
<PAGE>


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

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

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

         (iii)  All Liquidation Proceeds received by the Company
      with respect to such Mortgage Loan and the Purchase Price
      for any Mortgage Loan purchased by the Company pursuant to
      Sections 2.02, 2.03, 3.01(c) and 3.16 (including any
      amounts received in respect of a substitution of a Mortgage
      Loan);

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

           (v)  All REO Proceeds;

          (vi)  All Unanticipated Recoveries; and

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


                                60
<PAGE>


      recovery under the Surety Bond in accordance with Section
      4.09.

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

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

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

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


                                61
<PAGE>


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

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


                                62
<PAGE>


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

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

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

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

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

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


                                63
<PAGE>


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

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

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

         (vii)  To reimburse the Company (or the Trustee, as
      applicable) for any Nonrecoverable Advance (which right of
      reimbursement of the Trustee pursuant to this clause shall
      be prior to such right of the Company);

        (viii)  To make transfers of funds to the Certificate
      Account pursuant to Section 3.02(d); and

          (ix)  to deduct any amount credited to the Mortgage Loan
      Payment Record in error.

           The Company shall keep and maintain separate
accounting records, on a Mortgage Loan by Mortgage Loan basis,
for the purpose of accounting for debits to the Mortgage Loan
Payment Record pursuant to clauses (i), (ii), (iv), (v) and (vi)
of this Section 3.04; provided, however, that it is understood
and agreed that the records of such accounting need not be
retained by the Company for a period longer than the five most
recent fiscal years.

           Section 3.05.  Maintenance of the Primary Insurance
Policies. (a) The Company shall not take any action which would
result in non-coverage under any applicable Primary Insurance
Policy of any loss which, but for the actions of the Company,
would have been covered thereunder. To the extent coverage is
available, the Company shall keep or cause to be kept in full
force and effect each such Primary Insurance Policy until the
principal balance of the related Mortgage Note is 80% or less of
the greater of (i) the related Original Value and (ii) the then
current value of the property underlying the related Mortgage
Note as evidenced by an appraisal thereof satisfactory to the
Company; provided that no such Primary Insurance Policy need be
kept in effect if doing so would violate applicable law. The
Company shall not cancel or refuse to renew any such Primary
Insurance Policy applicable to a Mortgage Loan that is in effect
at the Closing Date and is required to be kept in force hereunder
unless the replacement Primary Insurance Policy for such canceled


                                64
<PAGE>


or non-renewed policy is maintained with an insurer whose
claims-paying ability is acceptable to each Rating Agency for
mortgage pass-through certificates having ratings equal to or
better than the ratings then assigned to the Certificates by such
Rating Agency. The Company agrees to effect the timely payment of
the premium on each Primary Insurance Policy, and such costs not
otherwise recoverable shall be recoverable by the Company from
related Insurance Proceeds and Liquidation Proceeds pursuant to
Section 3.04.

           (b)  In connection with its activities as administrator
and servicer of the Mortgage Loans, the Company agrees to
present, on behalf of itself, the Trustee and the
Certificateholders, claims to the insurer under each Primary
Insurance Policy and, in this regard, to take such reasonable
action as shall be necessary to permit recovery under any Primary
Insurance Policy respecting a related defaulted Mortgage Loan. To
the extent provided in Section 3.02(b), any amounts collected by
the Company under any Primary Insurance Policy in respect of the
Mortgage Loans (including, without limitation, a Mortgage Loan
purchased by a related insurer) shall be credited to the Mortgage
Loan Payment Record.

           Section 3.06.  Maintenance of Hazard Insurance. The
Company shall cause to be maintained for each Mortgage Loan,
other than a Cooperative Loan, hazard insurance with a standard
mortgagee clause and with extended coverage in an amount which is
at least equal to the maximum insurable value of the improvements
securing such Mortgage Loan from time to time or the principal
balance owing on such Mortgage Loan from time to time, whichever
is less. The Company shall also maintain on property (other than
Cooperative Apartments) acquired upon foreclosure, or by deed in
lieu of foreclosure, hazard insurance with extended coverage in
an amount which is at least equal to the lesser of (i) the
maximum insurable value from time to time of the improvements
which are a part of such property or (ii) the unpaid principal
balance of such Mortgage Loan at the time of such foreclosure or
deed in lieu of foreclosure plus accrued interest and the
good-faith estimate of the Company of related Liquidation
Expenses to be incurred in connection therewith. To the extent
provided in Section 3.02(b)(iv), amounts collected by the Company
under any such policies in respect of the Mortgage Loans shall be
credited to the Mortgage Loan Payment Record. Such costs shall be
recoverable by the Company pursuant to Sections 3.03 and 3.04. In
cases in which property securing any Mortgage Loan other than a
Cooperative Loan is located in a federally designated flood area,
the hazard insurance to be maintained for such Mortgage Loan
shall include flood insurance. All such flood insurance shall be
in such amounts as are required under applicable guidelines of
FNMA. The Company shall be under no obligation to require that
any Mortgagor maintain earthquake or other additional insurance
and shall be under no obligation itself to


                                65
<PAGE>


maintain any such additional insurance on property acquired in
respect of a Mortgage Loan, other than pursuant to such
applicable laws and regulations as shall at any time be in force
and as shall require such additional insurance. If the Company
shall obtain and maintain a blanket policy insuring against
hazard losses on all of the Mortgage Loans (whether or not
including Cooperative Loans), it shall conclusively be deemed to
have satisfied its obligations as set forth in the first sentence
of this Section 3.06, it being understood and agreed that such
policy may contain a deductible clause, in which case the Company
shall, in the event that there shall not have been maintained on
the related Mortgaged Property a policy complying with the first
sentence of this Section 3.06, and there shall have been a loss
which would have been covered by such policy, credit to the
Mortgage Loan Payment Record the amount not otherwise payable
under the blanket policy because of such deductible clause.

           Section 3.07.  Assumption and Modification Agreements.
(a) In any case in which property subject to a Mortgage has been
or is about to be conveyed by the Mortgagor, the Company shall
exercise its right to accelerate the maturity of such Mortgage
Loan under any "due-on-sale" clause applicable thereto, unless in
the reasonable discretion of the Company, such exercise would
adversely affect or jeopardize coverage under the related Primary
Insurance Policy, if any; provided, however, that if the Company
is prevented, as provided in Section 3.07(b), from enforcing any
such clause, the Company is authorized to make or enter into an
assumption and modification agreement from or with the Person to
whom such property has been or is about to be conveyed, pursuant
to which such Person becomes liable under the Mortgage Note and
the Mortgagor remains liable thereon. In connection with any such
assumption and modification agreement, the Company shall apply
its then current underwriting standards to such Person. The
Company shall not make or enter into any such assumption and
modification agreement, however, unless (to the extent
practicable in the circumstances) it shall have received
confirmation of the continued effectiveness of any applicable
Primary Insurance Policy and hazard insurance policy. The Company
shall notify the Trustee that any assumption and modification
agreement has been completed by forwarding to the Trustee the
original copy thereof, which copy shall be added by the Trustee
to the related Mortgage File and shall, for all purposes, be
considered a part of such Mortgage File to the same extent as all
other documents and instruments constituting a part thereof. In
connection with any such agreement, the Mortgage Rate, mortgage
term and any other material term of such Mortgage Loan shall not
be changed. Any fee collected by the Company for entering into
any such agreement will be retained by the Company as additional
servicing compensation.

           (b)  Notwithstanding Section 3.07(a) or any other
provision of this Agreement, the Company shall not be deemed to


                                66
<PAGE>


be in default, breach or any other violation of its obligations
hereunder by reason of any assumption of a Mortgage Loan, or
transfer of the property subject to a Mortgage without the
assumption thereof, by operation of law or any assumption or
transfer which the Company reasonably believes it may be
restricted by law from preventing, for any reason whatsoever.

           Section 3.08.  Realization Upon Defaulted Mortgage
Loans. (a)  The Company shall foreclose upon or otherwise
comparably convert the ownership of properties securing such of
the Mortgage Loans as come into and continue in default and as to
which no satisfactory arrangements can be made for collection of
delinquent payments pursuant to Section 3.02. In connection with
such foreclosure or other conversion the Company shall,
consistent with Section 3.05, follow such practices and
procedures as it shall deem necessary or advisable and as shall
be normal and usual in its general mortgage servicing activities.
The foregoing is subject to the proviso that the Company shall
not be required to expend its own funds in connection with any
foreclosure or towards the restoration of any property unless it
shall determine (i) that such restoration or foreclosure will
increase the proceeds of liquidation of the Mortgage Loan to
Certificateholders after reimbursement to itself for such
expenses and (ii) that such expenses will be recoverable to it
either through Liquidation Proceeds or Insurance Proceeds.
Notwithstanding the foregoing, the Company shall not be entitled
to recover legal expenses incurred in connection with foreclosure
proceedings where the Mortgage Loan is reinstated and such
foreclosure proceedings are terminated prior to completion, other
than sums received from the Mortgagor for such expenses.

           Notwithstanding anything to the contrary contained
herein, the Company shall be under no obligation to foreclose
upon or otherwise convert the ownership of any Mortgaged Property
which it believes may be contaminated with or affected by
hazardous or toxic wastes, materials or substances. The Company
may, but shall not be obligated to, make such determination on
the basis of a Phase I environmental assessment with respect to
the related Mortgaged Property. Neither the Trustee nor the
Company shall be liable to the Trust Fund or the
Certificateholders if, based on the Company's belief that such
contamination or effect exists, the Company does not foreclose
upon or otherwise convert the ownership of a Mortgaged Property.
In addition, neither the Trustee nor the Company shall be liable
to the Trust Fund or the Certificateholders if, based on the
Company's belief that no such contamination or effect exists, the
Company forecloses upon a Mortgaged Property and the Trustee or
its nominee on behalf of the Trust Fund takes title to such
Mortgaged Property, and thereafter such Mortgaged Property is
determined to be so contaminated or affected.


                                67
<PAGE>


           (b)  In the event that title to any Mortgaged Property
is acquired in foreclosure or by deed in lieu of foreclosure, the
deed or certificate of sale shall be issued to the Trustee, or to
its nominee on behalf of the Trust Fund. Notwithstanding any such
acquisition of title and cancellation of the related Mortgage
Loan, such Mortgage Loan shall (except for purposes of Section
9.01) be considered to be an Outstanding Mortgage Loan until such
time as the Mortgaged Property shall be sold and such Mortgage
Loan becomes a Liquidated Mortgage Loan. Consistent with the
foregoing, for purposes of all calculations hereunder so long as
such Mortgage Loan shall be considered to be an Outstanding
Mortgage Loan, it shall be assumed that the related Mortgage Note
and its amortization schedule in effect on and after such
acquisition of title (after giving effect to any previous
Principal Prepayments and Deficient Valuations incurred
subsequent to the related Bankruptcy Coverage Termination Date
and before any adjustment thereto by reason of any bankruptcy
(other than as aforesaid) or any similar proceeding or any
moratorium or similar waiver or grace period) remain in effect
(notwithstanding that the indebtedness evidenced by such Mortgage
Note shall have been discharged), subject to adjustment to
reflect the application of REO Proceeds received in any month.
REO Proceeds received in any month shall be applied to the
payment of the installments of principal due and interest accrued
on the related REO Mortgage Loan in accordance with the terms of
such Mortgage Note. REO Proceeds received in any month in excess
of the Amortization Payment for such month due on an REO Mortgage
Loan shall be treated as a Principal Prepayment received in
respect of such Mortgage Loan.

           (c)  In the event that the Trust Fund acquires any
Mortgaged Property as aforesaid or otherwise in connection with a
default or imminent default on a Mortgage Loan, the Company shall
dispose of such Mortgaged Property prior to the close of the
third calendar year after the year of its acquisition by the
Trust Fund unless (a) the Trustee shall have been supplied with
an Opinion of Counsel to the effect that the holding by the Trust
Fund of such Mortgaged Property subsequent to such period (and
specifying the period beyond such period for which the Mortgaged
Property may be held) will not result in the imposition of taxes
on "prohibited transactions" of the Trust Fund as defined in
section 860F of the Code, or cause the REMIC established
hereunder to fail to qualify as a REMIC at any time that any
Certificates are outstanding, in which case the Trust Fund may
continue to hold such Mortgaged Property (subject to any
conditions contained in such Opinion of Counsel), or (b) the
Trustee (at the Company's expense) or the Company shall have
applied for, not later than 61 days prior to the expiration of
such period, an extension of such period in the manner
contemplated by section 856(e)(3) of the Code, in which case such
period shall be extended by the time period permitted by section
856(e)(3) of the Code. Notwithstanding any other provision of


                                68
<PAGE>


this Agreement, no Mortgaged Property acquired by the Trust Fund
shall be rented (or allowed to continue to be rented) or
otherwise used for the production of income by or on behalf of
the Trust Fund or sold in such a manner or pursuant to any terms
that would (i) cause such Mortgaged Property to fail to qualify
at any time as "foreclosure property" within the meaning of
section 860G(a)(8) of the Code, (ii) subject the Trust Fund to
the imposition of any federal or state income taxes on "net
income from foreclosure property" with respect to such Mortgaged
Property within the meaning of section 860G(c) of the Code, or
(iii) cause the sale of such Mortgaged Property to result in the
receipt by the Trust Fund of any income from non-permitted assets
as described in section 860F(a)(2)(B) of the Code, unless the
Company has agreed to indemnify and hold harmless the Trust Fund
with respect to the imposition of any such taxes.

           (d)  Any collection of Insurance Proceeds or
Liquidation Proceeds will be applied in the following order of
priority: first, to reimburse the Company for any related
unreimbursed Liquidation Expenses and to reimburse the Company or
the Trustee, as applicable, for any related unreimbursed Monthly
Advances; second, to accrued and unpaid interest on the Mortgage
Loan at the Mortgage Rate from the date to which interest was
last paid or advanced to the Due Date prior to the Distribution
Date on which such amounts are to be distributed; and third, as a
recovery of principal of the Mortgage Loan. If the amount so
allocated to interest is less than the full amount of accrued and
unpaid interest due on such Mortgage Loan, the amount of such
recovery will be allocated among the Base Servicing Fee at the
Base Servicing Fee Rate, the Supplemental Servicing Fee at the
Supplemental Servicing Fee Rate and interest at the Remittance
Rate in proportion to the amount of such accrued interest which
would have been allocated to each such category in the absence of
any shortfall. The resulting Interest Loss shall be allocated
among each such category in the same proportion as described in
the preceding sentence. The portion so allocated to interest at
the Remittance Rate shall be allocated to the Certificates for
purposes of making the allocation specified in the definition of
Certificate Interest Loss.

           (e)  Notwithstanding anything to the contrary contained
herein, the Company shall have the right to enter into an
agreement substantially in the form of Exhibit K hereto with any
Person that is the Holder of 100% of the Class B5 Certificates
(provided that such form may be revised to delete the option on
the part of such Person to purchase a defaulted Mortgage Loan as
set forth in Section 2.02(f) thereof). Prior to entering into any
such agreement with any Person, the Company shall obtain a
certification from such Person to the effect that (i) such Person
is not an "affiliate" (within the meaning of the Prohibited
Transaction Exemption) of the Trustee and (ii) such Person will
not purchase any Certificates if such purchase would cause such


                                69
<PAGE>


Person to hold more than a ten percent interest in the Mortgage
Pool. It is understood that the right of the Company to be
reimbursed for Monthly Advances and Nonrecoverable Advances under
this Agreement shall not be affected in any way by the provisions
of any such agreement. The Trustee hereby agrees to perform such
obligations as may be expressly required of it pursuant to the
provisions of such agreement and to promptly notify each party to
such agreement if a Responsible Officer of the Trustee (with
direct responsibility for administration of this Agreement)
becomes aware of any discussions, plans or events that might lead
to the Trustee's becoming an "affiliate" (within the meaning of
the Prohibited Transaction Exemption) of any Person with which
the Company has entered into such agreement, provided that the
contents of any such notification shall be kept confidential by
the parties to such agreement. The Company agrees to promptly
notify the Trustee upon entering into any such agreement. In
addition, the Company shall provide the Trustee with such
information as may be necessary for the Trustee to perform its
obligations thereunder, including written instructions, clearly
identifying the source, amount and application of funds to be
deposited or withdrawn from the Collateral Fund (as defined in
such agreement). The Trustee shall provide the Company with such
information concerning credits and debits to the Collateral Fund
on account of income, gains and losses realized from Collateral
Fund Permitted Investments (as defined in such agreement), and
costs associated with the purchase and sale thereof, as the
Company may request in order to prepare the instructions
described in the preceding sentence.

           In addition, subject to the provisions of the
preceding paragraph, the Company shall have the right to enter
into an agreement substantially in the form of Exhibit K hereto
with the Person that is the Holder of 100% of the Class B4
Certificates, provided that (i) such Person is also the Holder of
100% of the Class B5 Certificates, (ii) such Person shall have no
rights under such agreement until the date on which the Class
Certificate Principal Balance of the Class B5 Certificates has
been reduced to zero, and (iii) any rights of such Person under
such agreement shall terminate in the event that such Person
transfers, directly or indirectly, the Class B4 Certificates to
any other Person.

           Section 3.09.  Trustee to Cooperate; Release of
Mortgage Files. Upon the payment in full of any Mortgage Loan,
the Company will immediately notify the Trustee by a
certification (which certification shall include a statement to
the effect that all amounts received in connection with such
payment which are required to be credited to the Mortgage Loan
Payment Record pursuant to Section 3.02 have been so credited) of
a Servicing Officer and shall request delivery to it of the
Mortgage File. If a Buydown Mortgage Loan is the subject of a
Principal Prepayment in full during the related Buydown Period,


                                70
<PAGE>


the related Buydown Funds will be applied or returned to the
Person entitled thereto in accordance with the terms of such
Buydown Mortgage Loan. Upon receipt of such certification and
request in form satisfactory to the Trustee, the Trustee shall
promptly, but in any event within five Business Days, release the
related Mortgage File to the Company; provided, that the Trustee
shall not be responsible for any delay in the release of a
Mortgage File resulting from acts beyond its control, including
without limitation, acts of God, strikes, lockouts, riots, acts
of war or terrorism, epidemics, nationalization, governmental
regulations imposed after the fact, fire, communication line
failures, computer viruses, power failures, earthquakes or other
disasters. Upon any such payment in full, the Company is
authorized to execute, pursuant to the authorization contained in
Section 3.01, an instrument of satisfaction regarding such
Mortgage, which instrument of satisfaction shall be recorded by
the Company if required by applicable law and be delivered to the
Person entitled thereto, it being understood and agreed that no
expenses incurred in connection with such instrument of
satisfaction shall be reimbursed from amounts at the time
credited to the Mortgage Loan Payment Record. From time to time
and as appropriate for the servicing or foreclosure of any
Mortgage Loan (including, without limitation, collection under
any Primary Insurance Policy), the Trustee shall, upon request of
the Company and delivery to the Trustee of a receipt signed by a
Servicing Officer, release the related Mortgage File to the
Company and shall execute such documents as shall be necessary to
the prosecution of any such proceedings. Such receipt shall
obligate the Company to return the Mortgage File to the Trustee
when the need therefor by the Company no longer exists unless the
Mortgage Loan shall be liquidated, in which case, upon receipt of
a certificate of a Servicing Officer similar to that hereinabove
specified, the receipt shall be released by the Trustee to the
Company.

           Section 3.10.  Servicing Compensation; Payment of
Certain Expenses by the Company. (a) As compensation for its
activities and obligations hereunder, the Company shall be
entitled to withhold and pay to itself out of each payment
received by it on account of interest on each Mortgage Loan
(including the portion of any Buydown Funds applied to the
related Buydown Mortgage Loan for the applicable period) an
amount equal to the Servicing Fee. The aggregate of the Servicing
Fees payable to the Company on any Distribution Date shall be
reduced by the amount of any Compensating Interest Payment for
such Distribution Date. Additional servicing compensation in the
form of Prepayment Interest Excess, assumption fees, modification
fees, late payment charges, interest income or gain with respect
to amounts deposited in the Certificate Account and invested by
the Company or otherwise shall be retained by the Company,
subject to Section 3.10(b), if applicable. The Company shall be
required to pay all expenses


                                71
<PAGE>


incurred by it in connection with its activities hereunder
(including payment of Trustee fees and all other fees and
expenses not expressly stated hereunder to be for the account of
the Certificateholders) and shall not be entitled to
reimbursement therefor except as provided in Sections 3.01, 3.03,
3.04 and 3.08.

           (b)  The Company may, as a condition to granting any
request by a Mortgagor for any consent, modification, waiver or
amendment or any other matter or thing, the granting of which is
in the Company's discretion pursuant to the terms of the
instruments evidencing or securing the related Mortgage Loan and
is permitted by other sections of this Agreement, require (to the
extent permitted by applicable law) that such Mortgagor pay to it
a reasonable or customary fee in accordance with the schedule set
forth as Exhibit H (which may be amended from time to time by
provision of a revised schedule of such fees to the Trustee,
whereupon such revised schedule shall be deemed to be Exhibit H
hereunder) for the additional services performed in connection
with such request, together with any related costs and expenses
incurred by it. Such fees shall be additional servicing
compensation to the Company.

           Section 3.11.  Reports to the Trustee; Certificate
Account Statements. Not later than 15 days after each
Distribution Date, the Company shall forward to the Trustee a
statement, certified by a Servicing Officer, setting forth the
status of the Mortgage Loan Payment Record as of the close of
business on such Distribution Date and showing, for the period
covered by such statement, the aggregate of credits to the
Mortgage Loan Payment Record for each category of credit
specified in Section 3.02 and each category of debit specified in
Section 3.04.

           Section 3.12.  Annual Statement as to Compliance. The
Company will deliver to the Trustee, on or before March 31 of
each year, beginning with March 31, 1999, an Officer's
Certificate stating that (a) a review of the activities of the
Company during the preceding calendar year and of its performance
under this Agreement has been made under such Officer's
supervision and (b) to the best of such Officer's knowledge,
based on such review, the Company has fulfilled all its material
obligations under this Agreement throughout such year, or, if
there has been a default in the fulfillment of any such
obligation, specifying each such default known to such Officer
and the nature and status thereof.

           Section 3.13.  Annual Independent Public Accountants'
Servicing Report.  On or before March 31 of each year, beginning
with March 31, 1999, the Company shall:


                                72
<PAGE>


           (a)  furnish to a firm of independent public
      accountants (which may also render other services to the
      Company) a statement substantially to the effect that the
      Company has complied in all material respects with the
      minimum servicing standards set forth in the Uniform Single
      Attestation Program for Mortgage Bankers (the "Minimum
      Servicing Standards") with respect to the mortgage loans in
      the Company's servicing portfolio (which may exclude home
      equity loans) or, if there has been material noncompliance
      with such servicing standards, containing a description of
      such noncompliance; and

           (b)  at its expense cause such firm of independent
      public accountants to furnish a report to the Trustee
      stating its opinion as to the Company's assertion contained
      in the statement delivered pursuant to Section 3.13(a),
      which opinion shall be based on an examination conducted by
      such firm in accordance with the standards established by
      the American Institute of Certified Public Accountants,
      including examining, on a test basis, evidence about the
      Company's compliance with the Minimum Servicing Standards.
      Such opinion shall be to the effect that the Company has
      complied in all material respects with the Minimum
      Servicing Standards with respect to the mortgage loan
      portfolio described in the Company's statement delivered
      pursuant to Section 3.13(a) hereof or if there has been
      material noncompliance with the Minimum Servicing
      Standards, shall contain a description of such
      noncompliance in accordance with applicable accounting
      standards. In rendering such report, such firm may rely, as
      to matters relating to direct servicing of Mortgage Loans
      by any primary servicer, upon comparable reports of
      independent public accountants with respect to such primary
      servicer.

           Section 3.14.  Access to Certain Documentation and
Information Regarding the Mortgage Loans. To the extent permitted
by applicable law, the Company shall provide to the Trustee,
Certificateholders which are regulated insurance entities and the
applicable insurance regulatory agencies thereof,
Certificateholders which are federally insured savings and loan
associations, the Office of Thrift Supervision, the FDIC and the
supervisory agents and examiners thereof access to the
documentation regarding the Mortgage Loans required by applicable
regulations of the Office of Thrift Supervision or of such
insurance regulatory agencies, as the case may be, such access
being afforded without charge but only upon reasonable request
and during normal business hours at the offices of the Company.
Nothing in this Section 3.14 shall derogate from the obligation
of the Company to observe any applicable law prohibiting
disclosure of information regarding the Mortgagors and the
failure of the Company to provide access as provided in this


                                73
<PAGE>


Section 3.14 as a result of such obligation shall not constitute
a breach of this Section 3.14.

           Section 3.15.  Maintenance of Certain Servicing
Policies. The Company shall during the term of its service as
servicer maintain in force (i) a policy or policies of insurance
covering errors and omissions in the performance of its
obligations as servicer hereunder and (ii) a fidelity bond in
respect of its officers, employees or agents. Each such policy or
policies and bond shall, together, comply with the requirements
from time to time of FNMA for persons performing servicing for
mortgage loans purchased by such association.

           Section 3.16.  Optional Purchase of Defaulted Mortgage
Loans. The Company shall have the right, but not the obligation,
to purchase any Defaulted Mortgage Loan for a price equal to the
Purchase Price therefor. Any such purchase shall be accomplished
as provided in Section 4.04(a) hereof.


                            ARTICLE IV

                     PAYMENTS AND STATEMENTS

           Section 4.01.  Distributions. (a) On each Distribution
Date, the Trustee shall withdraw the Available Funds from the
Certificate Account and shall make distributions to Holders of
the Certificates as of the preceding Record Date in the following
order of priority, to the extent of the remaining Available
Funds:

           (i)  to each Class of Senior Certificates (other than
      any Class of Principal Only Certificates) the Accrued
      Certificate Interest thereon for such Distribution Date;
      provided that any shortfall in available amounts shall be
      allocated among such Classes in proportion to the amount of
      Accrued Certificate Interest that would otherwise be
      distributable thereon or added to the Certificate Principal
      Balance thereof;

          (ii)  to each Class of Senior Certificates (other than
      any Class of Principal Only Certificates) any related
      Unpaid Class Interest Shortfall for such Distribution Date;
      provided that any shortfall in available amounts shall be
      allocated among such Classes in proportion to the Unpaid
      Class Interest Shortfall for each such Class on such
      Distribution Date;

         (iii)  to the Classes of Senior Certificates, in
      reduction of the Class Certificate Principal Balances
      thereof, concurrently as follows:


                                74
<PAGE>


                (A)  concurrently, (x) to the Class A1
           Certificates, 32.05129844% of the Senior Optimal
           Principal Amount for such Distribution Date, until the
           Class Certificate Principal Balance thereof has been
           reduced to zero, and (y) to the Class A2, Class A3 and
           Class R Certificates, 67.94870156% of the Senior
           Optimal Principal Amount for such Distribution Date,
           in the following order of priority:

                     (1) to the Class A3 Certificates, the Class
                A3 Principal Distribution Amount for such
                Distribution Date, until the Class Certificate
                Principal Balance thereof has been reduced to
                zero; and

                     (2) to the Group I Senior Certificates, the
                amount described in Section 4.01 (a)(iii)(A)(y)
                for such Distribution Date, as reduced by the
                Class A3 Principal Distribution Amount for such
                Distribution Date, in the following order of
                priority:

                          (a)  to the Class R Certificates, until
                     the Class Certificate Principal Balance
                     thereof has been reduced to zero; and

                          (b)  to the Class A2 Certificates, until
                     the Class Certificate Principal Balance
                     thereof has been reduced to zero;

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

          (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


                                75
<PAGE>


      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;

         (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


                                76
<PAGE>


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

           (c)  If on any Distribution Date the Class Certificate
Principal Balances of the Junior Certificates have each been
reduced to zero, the amount distributable to the Senior
Certificates other than the Class PO Certificates pursuant to
Section 4.01(a)(iii)(A) 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)(A).

           (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


                                77
<PAGE>


remaining Classes of Junior Certificates in order of priority,
such that no such distribution shall be made to any Class of
Junior Certificates while a prior such Class is outstanding.

           (e)  In the event that in any calendar month the
Company recovers an amount (an "Unanticipated Recovery") in
respect of principal of a Mortgage Loan which had previously been
allocated as a Realized Loss to any Class of Certificates
pursuant to Section 4.03, on the Distribution Date in the next
succeeding calendar month the Trustee shall withdraw from the
Certificate Account and distribute to the holders of each
outstanding Class to which such Realized Loss had previously been
allocated its share (determined as described in the succeeding
paragraph) of such Unanticipated Recovery in an amount not to
exceed the amount of such Realized Loss previously allocated to
such Class. When the Class Certificate Principal Balance of a
Class of Certificates has been reduced to zero, the holders of
such Class shall not be entitled to any share of an Unanticipated
Recovery, and such Unanticipated Recovery shall be allocated
among all outstanding Classes of Certificates entitled thereto in
accordance with the preceding sentence, subject to the remainder
of this subsection (e). In the event that (i) any Unanticipated
Recovery remains undistributed in accordance with the preceding
sentence or (ii) the amount of an Unanticipated Recovery exceeds
the amount of the Realized Loss previously allocated to any
outstanding Classes with respect to the related Mortgage Loan, on
the applicable Distribution Date the Trustee shall distribute to
the holders of all outstanding Classes of the related
Certificates to which Realized Losses had previously been
allocated and not reimbursed their pro rata share (determined as
described below) of such excess in an amount not to exceed the
aggregate amount of any Realized Loss previously allocated to
such Class with respect to any other Mortgage Loan that has not
been recovered in accordance with Section 4.01(e). Any
distributions made pursuant to this Section 4.01(e) shall not
reduce the Class Certificate Principal Balance of the related
Certificate.

           For purposes of the preceding paragraph, the share of
an Unanticipated Recovery allocable to any Class of Certificates
with respect to a Mortgage Loan shall be (i) with respect to the
Class PO Certificates, based on the applicable PO Percentage of
the principal portion of the Realized Loss previously allocated
thereto with respect to such Mortgage Loan (or all Mortgage Loans
for purposes of the next to last sentence of the preceding
paragraph), and (ii) with respect to any other Class of
Certificates, based on its pro rata share (in proportion to the
Class Certificate Principal Balances thereof with respect to such
Distribution Date) of the applicable Non-PO Percentage of the
principal portion of any such Realized Loss previously allocated
with respect to such Mortgage Loan (or Loans); provided, however,
that (i) the share of an Unanticipated Recovery allocable to a


                                78
<PAGE>


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


                                79
<PAGE>


withholding by virtue of any bilateral tax treaties and any
applicable certification required to be furnished by
Certificateholders or Certificate Owners with respect thereto)
from distributions to be made to Non-U.S. Persons. If the Trustee
reasonably determines that a more accurate determination of the
amount required to be withheld for a distribution can be made
within a reasonable period after the scheduled date for such
distribution, it may hold such distribution in trust for a holder
of a Residual Certificate until such determination can be made.
For the purposes of this paragraph, a "Non-U.S. Person" is (i) an
individual other than a citizen or resident of the United States,
(ii) a partnership, corporation or entity treated as a
partnership or corporation for U.S. federal income tax purposes
not formed under the laws of the United States, any state thereof
or the District of Columbia (unless, in the case of a
partnership, Treasury regulations provide otherwise), (iii) any
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;


                                80
<PAGE>


                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
           Distribution Date and (y) the Class Certificate
           Principal Balance (or Component Principal Balance)
           thereof on the Closing Date (as reduced by any
           Realized Losses previously allocated thereto).

           (c)  With respect to any Distribution Date, the
principal portion of any Excess Loss (other than Excess
Bankruptcy Losses attributable to Debt Service Reductions) shall
be allocated as follows: (1) the PO Percentage of any such loss
shall be allocated to the Class PO Certificates, and (2) the
Non-PO Percentage of any such loss shall be allocated to each
Class of Certificates other than the Class PO Certificates, pro
rata, based on the respective Class Certificate Principal
Balances thereof; provided, that any such loss allocated to any
Class of Accrual Certificates (and any Accrual Component) shall
be allocated (subject to Section 4.03(d)) on the basis of the
lesser of (x) the Class Certificate Principal Balance (or
Component Principal Balance) thereof immediately prior to the
applicable Distribution Date and (y) the Class Certificate
Principal Balance (or Component Principal Balance) thereof on the
Closing Date (as reduced by any Realized Losses previously
allocated thereto).

           (d)  Any Realized Losses allocated to a Class of
Certificates pursuant to Section 4.03(b) or (c) shall be
allocated among the Certificates of such Class in proportion to
their respective Certificate Principal Balances. In addition, any
Realized Losses allocated to any Class of Component Certificates
on a Distribution Date shall be allocated in reduction of the
Component Principal Balances of the related Components (other
than any Notional Component) in proportion to their respective
Component Principal Balances immediately prior


                                81
<PAGE>


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 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


                                82
<PAGE>


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:

           (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


                                83
<PAGE>


      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;



                                84
<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, Class A3 Percentage and
      Junior Percentage for such Distribution Date;

         (xii)  The Senior Prepayment 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


                                85
<PAGE>


Trustee's agreement set forth in the second sentence of this
paragraph) and shall be entitled to include a notice with such
statements or certificates to the effect that such materials have
not been prepared or assembled by the Trustee and that the
Trustee assumes no responsibility for the adequacy, sufficiency
or contents thereof. In connection with any such proposed
transfer, the Company shall make available to the proposed
holder, at the request of the related transferor, such additional
information, if any, as may be required to be delivered pursuant
to Rule 144A(d)(4).

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


                                86
<PAGE>


                            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 $200,191,449.78. Such
aggregate original principal balance shall be divided among the
Classes having the designations, Class Certificate Principal
Balances, Certificate Interest Rates and minimum denominations as
follows:


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

Class A1      $ 62,670,000.00         6.75%         $    25,000
Class A2       106,288,140.00         6.75%              25,000
Class A3        26,572,060.00         6.75%              25,000
Class PO           156,758.99         0.00              300,000
Class M          1,501,435.00         6.75              100,000
Class B1         1,000,955.00         6.75              100,000
Class B2           500,475.00         6.75              100,000
Class B3           800,765.00         6.75              100,000
Class B4           300,285.00         6.75              250,000
Class B5           400,475.79         6.75              250,000
Class R                100.00         6.75                  100


           (c)  The Certificates shall be issuable in registered
form only. The Book-Entry Certificates will be evidenced by one
or more certificates, beneficial ownership of which will be held
in the minimum dollar denominations in Certificate Principal
Balance or Notional Principal Balance, as applicable, specified
in Section 5.01(b), and integral multiples of $1,000 in excess
thereof. The Non-Book-Entry Certificates other than the Residual
Certificate shall each be issued in the minimum dollar
denominations in Certificate Principal Balance or Notional
Principal Balance, as applicable, specified in Section 5.01(b),
and integral multiples of $1,000 in excess thereof (and, if
necessary, in the amount of the remaining Class Certificate
Principal Balance or Notional Principal Balance, as applicable,
of each Class, in the case of one Certificate of such Class).


                                87
<PAGE>


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.

           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.


                                88
<PAGE>


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) a Disqualified Organization or an agent of a
Disqualified Organization (including a broker, nominee, or
middleman), (ii) an entity that holds REMIC residual securities
as nominee to facilitate the clearance and settlement of such
securities through electronic book-entry changes in accounts of
participating organizations (a "Book-Entry Nominee"), or (iii) an
individual, corporation, partnership or other person unless such
transferee (A) is not a Non-U.S. Person or (B) is a Non-U.S.
Person that holds a Residual Certificate in connection with the
conduct of a trade or business within the United States and has
furnished the transferor and the Trustee with an effective
Internal Revenue Service Form 4224 or (C) is a Non-U.S. Person
that has delivered to both the transferor and the Trustee an
opinion of a nationally recognized tax counsel to the effect that
the transfer of a Residual Certificate to it is in accordance
with the requirements of the Code and the regulations promulgated
thereunder and that such transfer of a Residual Certificate will
not be disregarded for federal income tax purposes (any such
person who is not covered by clause (A), (B) or (C) above being
referred to herein as a "Non-permitted Foreign Holder"), and any
such purported transfer shall be void and have no effect. The
Trustee shall not execute, and shall not authenticate and
deliver, a Residual Certificate in connection with any transfer
thereof unless the transferor shall have provided to the Trustee
an affidavit, substantially in the form attached as Exhibit F
hereto, signed by the transferee, to the effect that the
transferee is not such a Disqualified Organization, an agent
(including a broker, nominee, or middleman) for any entity as to
which the transferee has not received a substantially similar
affidavit, a Book-Entry Nominee or a Non-permitted Foreign


                                89
<PAGE>


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


                                90
<PAGE>


or agent) such information necessary to the application of
section 860E(e) of the Code as may be required by the Code,
including but not limited to the present value of the total
anticipated excess inclusions with respect to the Residual
Certificate (or portion thereof) for periods after such transfer.
At the election of the Company, the cost to the Company of
computing and furnishing such information may be charged to the
transferor or such agent referred to above; however, the Company
shall in no event be excused from furnishing such information.

           The restrictions on transfers of the Residual
Certificates set forth in the preceding three paragraphs shall
cease to apply to transfers (and the applicable portions of the
legend to the Residual Certificates may be deleted) after
delivery to the Trustee of an Opinion of Counsel to the effect
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


                                91
<PAGE>


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 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.


                                92

<PAGE>


          (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-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


                                93
<PAGE>


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.



                                94
<PAGE>


           (g)  On or prior to the Closing Date, there shall be
delivered to the Depository (or to State Street Bank and Trust
Company acting as custodian for the Depository pursuant to the
Depository's procedures) one certificate for each Class of
Book-Entry Certificates registered in the name of the
Depository's nominee, Cede & Co. The face amount of each such
Certificate shall represent 100% of the initial Class Certificate
Principal Balance thereof, except for such amount that does not
constitute an acceptable denomination to the Depository. An
additional Certificate of each Class of Book-Entry Certificates
may be issued evidencing such remainder and, if so issued, will
be held in physical certificated form by the Holders thereof.
Each Certificate issued in book-entry form shall bear the
following legend:

           "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


                                95
<PAGE>


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 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


                                96
<PAGE>


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.

           (c)  If at any time after the occurrence of an
Alternative Rate Event the Federal Home Loan Bank of San
Francisco resumes publication of COFI, the Certificate Interest
Rates for the COFI Certificates for each Interest Accrual Period
commencing thereafter will be calculated by reference to COFI.

           Section 5.08.  Determination of LIBOR. (a) If the
outstanding Certificates include any LIBOR Certificates, then on
each LIBOR Determination Date the Trustee shall determine LIBOR
on the basis of the offered LIBOR quotations of the Reference


                                97

<PAGE>



Banks as of 11:00 a.m. London time on such LIBOR Determination
Date as follows:

           (i)  If on any LIBOR Determination Date two or more of
      the Reference Banks provide such offered quotations, LIBOR
      for the next Interest Accrual Period will be the arithmetic
      mean of such offered quotations (rounding such arithmetic
      mean upwards if necessary to the nearest whole multiple of
      1/16%);

          (ii)  If on any LIBOR Determination Date only one or
      none of the Reference Banks provides such offered
      quotations, LIBOR for the next Interest Accrual Period will
      be whichever is the higher of (x) LIBOR as determined on
      the previous LIBOR Determination Date or (y) the Reserve
      Interest Rate. The "Reserve Interest Rate" will be either
      (A) the rate per annum which the Trustee determines to be
      the arithmetic mean (rounding such arithmetic mean upwards
      if necessary to the nearest whole multiple of 1/16%) of the
      one-month Eurodollar lending rates that New York City banks
      selected by the Trustee are quoting, on the relevant LIBOR
      Determination Date, to the principal London offices of
      leading banks in the London interbank market or (B) in the
      event that the Trustee can determine no such arithmetic
      mean, the lowest one-month Eurodollar lending rate that the
      New York City banks selected by the Trustee are quoting on
      such LIBOR Determination Date to leading European banks;
      and

         (iii)  If on any LIBOR Determination Date the Trustee is
      required but is unable to determine the Reserve Interest
      Rate in the manner provided in paragraph (ii) above, LIBOR
      for the next Interest Accrual Period will be LIBOR as
      determined on the previous LIBOR Determination Date, or, in
      the case of the first LIBOR Determination Date, the Initial
      LIBOR Rate.

           (b)  The establishment of LIBOR by the Trustee and the
Trustee's subsequent calculation of the Certificate Interest
Rates applicable to the LIBOR Certificates for the relevant
Interest Accrual Period, in the absence of manifest error, will
be final and binding. In all cases, the Trustee may conclusively
rely on quotations of LIBOR for the Reference Banks as such
quotations appear on the display designated "LIBO" on the Reuters
Monitor Money Rates Service.

           (c)  Within five Business Days of the Trustee's
calculation of the Certificate Interest Rates of the LIBOR
Certificates, the Trustee shall furnish to the Company by
telecopy (or by such other means as the Trustee and the Company
may agree from time to time) such Certificate Interest Rates.


                                98
<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 "Reuters Screen LIBO Page" (as
described in the definition of LIBOR hereof) on the applicable
LIBOR Determination Date and (iii) which have been designated as
such by the Trustee and are able and willing to provide such
quotations to the Trustee on each LIBOR Determination Date. The
Reference Banks initially shall be: Barclay's plc, Bank of Tokyo,
National Westminster Bank and Trust Company and Bankers Trust
Company. If any of the initial Reference Banks should be removed
from the Reuters Screen LIBO Page or in any other way fail to
meet the qualifications of a Reference Bank, the Trustee, after
consultation with the Company, shall use its best efforts to
designate alternate Reference Banks.


                            ARTICLE VI

                           THE COMPANY

           Section 6.01.  Liability of the Company. The Company
shall be liable in accordance herewith only to the extent of the
obligations specifically imposed upon and undertaken by the
Company herein.

           Section 6.02.  Merger or Consolidation of, or
Assumption of the Obligations of, the Company. Any corporation
into which the Company may be merged or consolidated, or any
corporation resulting from any merger, conversion or
consolidation to which the Company shall be a party, or any
corporation succeeding to the business of the Company, or any
corporation, more than 50% of the voting stock of which is,
directly or indirectly, owned by General Electric Company, or any
limited partnership, the sole general partner of which is either
the Company or a corporation, more than 50% of the voting stock
of which is owned, directly or indirectly, by General Electric
Company, which executes an agreement of assumption to perform
every obligation of the Company hereunder, shall be the successor
of the Company hereunder, without the execution or filing of any
paper or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.

           Section 6.03.  Assignment.  The Company may assign its
rights and delegate its duties and obligations as servicer under
this Agreement; provided, that (i) the purchaser or transferee


                                99
<PAGE>


accepting such assignment or delegation is qualified to service
mortgage loans for FNMA or FHLMC, is reasonably satisfactory to
the Trustee and executes and delivers to the Trustee an
agreement, in form and substance reasonably satisfactory to the
Trustee, which contains an assumption by such purchaser or
transferee of the due and punctual performance and observance of
each covenant and condition to be performed or observed by the
Company as servicer hereunder from and after the date of such
agreement and (ii) each Rating Agency's rating of any Classes of
Certificates in effect immediately prior to such assignment or
delegation would not be qualified, downgraded or withdrawn as a
result thereof. In the case of any such assignment or delegation,
the Company will be released from its obligations as servicer
hereunder except for liabilities and obligations as servicer
incurred prior to such assignment or delegation.

           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


                                100
<PAGE>


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:

           (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


                                101
<PAGE>


         (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 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


                                102
<PAGE>


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.


                                103
<PAGE>


           (b)  Any successor, including the Trustee, to the
Company as servicer pursuant to this Article VII shall during the
term of its service as servicer maintain in force (i) a policy or
policies of insurance covering errors and omissions in the
performance of its obligations as servicer hereunder, and (ii) a
fidelity bond in respect of its officers, employees and agents to
the same extent as the Company is so required pursuant to Section
3.15.

           Section 7.03.  Notification to Certificateholders. Upon
any termination or appointment of a successor to the Company
pursuant to this Article VII, the Trustee shall give prompt
written notice thereof to Certificateholders at their respective
addresses appearing in the Certificate Register.


                           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


                                104
<PAGE>


      part of the Trustee, the Trustee may conclusively rely, as
      to the truth of the statements and the correctness of the
      opinions expressed therein, upon any certificates or
      opinions furnished to the Trustee and conforming to the
      requirements of this Agreement;

          (ii)  The Trustee shall not be personally liable for an
      error of judgment made in good faith by a Responsible
      Officer of the Trustee, unless it shall be proved that the
      Trustee was negligent in performing its duties in
      accordance with the terms of this Agreement;

         (iii)  The Trustee shall not be personally liable with
      respect to any action taken, suffered or omitted to be
      taken by it in good faith in accordance with the direction
      of the Holders of Certificates of each Class affected
      thereby 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.


                                105
<PAGE>


           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 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


                                106
<PAGE>


      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.

           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


                                107
<PAGE>


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 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


                                108
<PAGE>


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.



                                109
<PAGE>


           Upon acceptance of appointment by a successor Trustee
as provided in this Section 8.08, the Company shall mail notice
of the succession of such Trustee hereunder to all holders of
Certificates at their addresses as shown in the Certificate
Register. If the Company fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee, the
successor Trustee shall cause such notice to be mailed at the
expense of the Company.

           Section 8.09.  Merger or Consolidation of Trustee. Any
corporation into which the Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Trustee
shall be a party, or any corporation succeeding to the corporate
trust business of the Trustee, shall be the successor of the
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


                                110
<PAGE>


      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 Agreement and the conditions of
this Article VIII. Each separate trustee and co-trustee, upon its
acceptance of the trusts conferred, shall be vested with the
estates or property specified in its instrument of appointment,
either jointly with the Trustee or separately, as may be provided
therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating
to the conduct of, affecting the liability of, or affording
protection to, the Trustee. Every such instrument shall be filed
with the Trustee and a copy thereof given to the Company.

           Any separate trustee or co-trustee may, at any time,
constitute the Trustee, its agent or attorney-in-fact, with full
power and authority, to the extent not prohibited by law, to do
any lawful act under or in respect of this Agreement on its
behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted
by law, without the appointment of a new or successor trustee.

           Section 8.11.  Compliance with REMIC Provisions; Tax
Returns.  The Trustee shall at all times act in such a manner in
the performance of its duties hereunder as shall be necessary to
prevent the Trust Fund from failing to qualify as a REMIC and to


                                111
<PAGE>


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) plus accrued
and unpaid interest thereon at the applicable Remittance Rate
(less any amounts constituting previously unreimbursed Monthly
Advances) to the first day of the month in which such purchase
price is to be distributed to Certificateholders and (y) the
appraised value of any REO Mortgage Loan (less the good faith
estimate of the Company of Liquidation Expenses to be incurred in
connection with its disposal thereof), such appraisal to be
conducted by an appraiser mutually agreed upon by the Company and
the Trustee, and (b) the later of the final payment or other
liquidation (or any Monthly Advance with respect thereto) of the
last Mortgage Loan remaining in the Trust Fund or the disposition
of all property acquired upon foreclosure or by deed in lieu of
foreclosure of any Mortgage Loan; provided, however, that in no
event shall the Trust Fund created hereby continue beyond the
expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the
United States of America to the Court of St. James's, living on
the date of this Agreement. The right of the Company to
repurchase all Mortgage Loans pursuant to clause (a) above shall
be conditioned upon the aggregate of the Scheduled Principal
Balance of the Outstanding Mortgage Loans, at the time of any
such repurchase, aggregating less than 10 percent of the
aggregate of the Scheduled Principal Balance of the Mortgage
Loans as of the Cut-off Date.


                                112
<PAGE>


           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.


                                113
<PAGE>


           Section 9.02.  Additional Termination Requirements. (a)
In the event the Company exercises its purchase option as
provided in Section 9.01, the Trust Fund and the REMIC
established hereunder shall be terminated in accordance with the
following additional requirements, unless the Trustee has been
supplied with an Opinion of Counsel to the effect that the
failure to comply with the requirements of this Section 9.02 will
not (i) result in the imposition of taxes on "prohibited
transactions" of such REMIC as defined in section 860F of the
Code, or (ii) cause the Trust Fund to fail to qualify as a REMIC
at any time that any Certificates are outstanding:

           (i)  Within 90 days prior to the final Distribution
      Date set forth in the notice given by the Trustee under
      Section 9.01, the Company shall prepare and the Trustee
      shall execute and adopt a plan of complete liquidation for
      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


                                114
<PAGE>


and from time to time amend this Agreement to modify, eliminate
or add to any of its provisions to such extent as shall be
necessary or appropriate to maintain the qualification of the
Trust Fund as a REMIC under the Code or to avoid or minimize the
risk of the imposition of any tax on the Trust Fund pursuant to
the Code that would be a claim against the Trust Fund at any time
prior to the final redemption of the Certificates, provided that
the Trustee has obtained an opinion of independent counsel (which
opinion also shall be addressed to the Company) to the effect
that such action is necessary or appropriate to maintain such
qualification or to avoid or minimize the risk of the imposition
of such a tax.

           This Agreement may also be amended from time to time
by the Company and the Trustee with the consent of Holders of
Certificates evidencing (i) not less than 66% of the Voting
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


                                115
<PAGE>


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
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


                                116
<PAGE>


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, 16th
Floor, New York, New York 10007, Attention: Mortgage-Backed
Securities, or, as to each such Person, at such other address as
shall be designated by such Person in a written notice to each
other named Person. Any notice required or permitted to be mailed
to a Certificateholder shall be given by first class mail,
postage prepaid, at the address of such Holder as shown in the
Certificate Register. Any notice so mailed within the time
prescribed in this Agreement shall be conclusively presumed to
have been duly given, whether or not the Certificateholder
receives such notice.



                                117
<PAGE>


           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.

                           *     *     *


<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 January, 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 January, 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 1998-1


          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                              $62,670,000.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCK9
February 25, 1998


                                2
<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 January 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 February 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 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.


                                3
<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the


                                4
<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7
<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.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-1


          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                              $106,288,140.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCL7
February 25, 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 January 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 February 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 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.


                                3
<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the


                                4
<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.


           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


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.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-1


          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 A3 Certificate
                                    Principal Balance:
Class A3                              $26,572,060.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCM5
February 25, 1998


                                2
<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 A3 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 January 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 February 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 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.


<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the 


                                4
<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7
<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By_____________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:_________________


<PAGE>


                            ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

______________________________________________________________________

______________________________________________________________________
            (Please print or typewrite name and address
              including postal zip code of assignee)


______________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:
______________________________________________________________________
______________________________________________________________________
______________________________________________________________________

Dated:___________________________




_____________________________________
Signature by or on behalf of assignor




___________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"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 1998-1


          evidencing a beneficial ownership interest in a
         trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class R Certificate
                                    Principal Balance:
Class R                               $100

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCN3
February 25, 1998


                                2
<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 January 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 February 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 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.


                                3
<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the 


                                4
<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7
<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 1998-1


          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                               $1,501,435.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCP8
February 25, 1998


                                2
<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 January 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 February 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 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.


                                3
<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the


<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7
<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 1998-1


          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                              $1,000,955.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCQ6
February 25, 1998


                                2
<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 January 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 February 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 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.


                                3
<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to the


                                4
<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5
<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                6
<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7
<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 1998-1


          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                              $500,475.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCR4
February 25, 1998


                                2


<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 January 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 February 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 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.


                                3


<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the 


                                4


<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5


<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


6


<PAGE>


entitled to any benefit under the Agreement or be valid for any
purpose.


                                7


<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.

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.


<PAGE>


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). THE FOLLOWING
INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE DATE OF ISSUE OF THIS CERTIFICATE IS
JANUARY 29, 1998. THE INITIAL PER ANNUM RATE OF INTEREST ON THIS
CERTIFICATE IS 6.75%. ASSUMING THAT PRINCIPAL PREPAYMENTS ARE
MADE ON THE MORTGAGE LOANS (AS DEFINED HEREIN) UNDERLYING THE
CERTIFICATES AT A RATE OF 250% OF THE PREPAYMENT ASSUMPTION (AS
DEFINED IN THE PROSPECTUS COVERING THE INITIAL OFFERING OF THE
CERTIFICATES), THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN
$**** OF OID PER $***** OF INITIAL CERTIFICATE PRINCIPAL BALANCE,
THE YIELD TO MATURITY IS *****% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL SHORT ACCRUAL PERIOD IS NO MORE THAN
$*** PER $*** OF INITIAL CERTIFICATE PRINCIPAL BALANCE, COMPUTED
UNDER THE EXACT METHOD. NO REPRESENTATION IS MADE AS TO THE RATE
AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE MORTGAGE LOANS.


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.


                                2


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-1


          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                              $800,765.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCG8
February 25, 1998


                                3


<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 January 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 February 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 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


                                4


<PAGE>


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 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under
this Certificate or the Agreement or, except as expressly
provided in the Agreement, subject to any liability under the
Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
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


                                5


<PAGE>


certain limited circumstances, without the consent of
the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made to
any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


6


<PAGE>


office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


                                7


<PAGE>


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 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


<PAGE>


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.


<PAGE>


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). THE FOLLOWING
INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE DATE OF ISSUE OF THIS CERTIFICATE IS
JANUARY 29, 1998. THE INITIAL PER ANNUM RATE OF INTEREST ON THIS
CERTIFICATE IS 6.75%. ASSUMING THAT PRINCIPAL PREPAYMENTS ARE
MADE ON THE MORTGAGE LOANS (AS DEFINED HEREIN) UNDERLYING THE
CERTIFICATES AT A RATE OF 250% OF THE PREPAYMENT ASSUMPTION (AS
DEFINED IN THE PROSPECTUS COVERING THE INITIAL OFFERING OF THE
CERTIFICATES), THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN
$***** OF OID PER $***** OF INITIAL CERTIFICATE PRINCIPAL
BALANCE, THE YIELD TO MATURITY IS *****% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL SHORT ACCRUAL PERIOD IS NO MORE THAN
$*** PER $***** OF INITIAL CERTIFICATE PRINCIPAL BALANCE,
COMPUTED UNDER THE EXACT METHOD. NO REPRESENTATION IS MADE AS TO
THE RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE MORTGAGE
LOANS.


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.


                                2


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-1


          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                              $300,285.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCH6
February 25, 1998


                                3


<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 January 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 February 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 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


                                4


<PAGE>


Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of the


                                5


<PAGE>


Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                6


<PAGE>


limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith. 

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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.


                                7


<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 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 


<PAGE>


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.


<PAGE>


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). THE FOLLOWING
INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF APPLYING THE
U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THE DATE OF ISSUE OF THIS CERTIFICATE IS
JANUARY 29, 1998. THE INITIAL PER ANNUM RATE OF INTEREST ON THIS
CERTIFICATE IS 6.75%. ASSUMING THAT PRINCIPAL PREPAYMENTS ARE
MADE ON THE MORTGAGE LOANS (AS DEFINED HEREIN) UNDERLYING THE
CERTIFICATES AT A RATE OF 250% OF THE PREPAYMENT ASSUMPTION (AS
DEFINED IN THE PROSPECTUS COVERING THE INITIAL OFFERING OF THE
CERTIFICATES), THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN
$***** OF OID PER $***** OF INITIAL CERTIFICATE PRINCIPAL
BALANCE, THE YIELD TO MATURITY IS *****% AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL SHORT ACCRUAL PERIOD IS NO MORE THAN
$**** PER $***** OF INITIAL CERTIFICATE PRINCIPAL BALANCE,
COMPUTED UNDER THE EXACT METHOD. NO REPRESENTATION IS MADE AS TO
THE RATE AT WHICH PRINCIPAL PAYMENTS WILL BE MADE ON THE MORTGAGE
LOANS.


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.


                                2


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-1


          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                              $400,475.79

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.75%               Balance of this Certificate:
                                      $
Cut-off Date:
January 1, 1998

First Distribution Date:            CUSIP:  36157RCJ2
February 25, 1998


                                3


<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 January 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 February 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 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.


                                4


<PAGE>


           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the


                                5


<PAGE>


effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                6


<PAGE>


denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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


7


<PAGE>


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 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


<PAGE>


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>


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 1998-1

          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                                  $156,758.99

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

Cut-off Date:
Janaury 1, 1998

First Distribution Date:
February 25, 1998


                                2


<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 January 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 February 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 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


                                3


<PAGE>


Certificates, Series 1998-1, issued in eleven Classes (Class A1,
Class A2, Class A3, Class R, Class M, Class B1, Class B2, Class
B3, Class B4, Class B5 and Class PO, herein called the
"Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of


                                4


<PAGE>


the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Class
Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the
"Exemption") applies to such transferee's acquisition and holding
of such Certificate, or (ii) an opinion of counsel satisfactory
to the Trustee, which opinion shall not be an expense of the
Trustee or the Company, to the effect that the purchase and
holding of such Certificate will not constitute or result in the
assets of the Trust Fund being deemed to be "plan assets" and
subject to the prohibited transaction provisions of ERISA or
Section 4975 and will not subject the Trustee or the Company to
any obligation in addition to those undertaken in the Agreement;
provided, however, that the Trustee will not require such
certificate or opinion in the event that, as a result of a change
of law or otherwise, counsel satisfactory to the Trustee has
rendered an opinion to the effect that the purchase and holding
of a Class M, Class B1, Class B2, Class B3, Class B4 or Class B5
Certificate by a Plan or a Person that is purchasing or holding
such Certificate with the assets of a Plan will not constitute or
result in a prohibited transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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


                                5


<PAGE>


limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in
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.


                                6


<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>


                            EXHIBIT B

                   PRINCIPAL BALANCE SCHEDULES

                        [Not Applicable]


<PAGE>


                            EXHIBIT C

                          MORTGAGE LOANS


           [Each Mortgage Loan shall be identified by loan
number, address of the Mortgaged Property and name of the
Mortgagor. The following details shall be set forth as to each
Mortgage Loan: (i) the principal balance at the time of its
origination, (ii) the Scheduled Principal Balance as of the
Cut-off Date, (iii) the interest rate borne by the Mortgage Note,
(iv) the scheduled monthly level payment of principal and
interest, (v) the loan-to-value ratio, (vi) the maturity date of
the Mortgage Note and (vii) the Base Servicing Fee Rate for such
Mortgage Loan.]


1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            1
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007609498     MORTGAGORS: HILL                 DAVID
                               HILL                 JULI
    REGION CODE    ADDRESS   : 29 SAN MARINO CIRCLE
        00         CITY      :    RANCHO MIRAGE
                   STATE/ZIP : CA  92270
    MORTGAGE AMOUNT :   239,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,064.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,237.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 82.58620
    ----------------------------------------------------------------
0   0007613730     MORTGAGORS: HUGHES               DON
                               HUGHES               CATHLEEN
    REGION CODE    ADDRESS   : 196 CASTLE PEAK GATE WEST
        00         CITY      :    EDWARDS
                   STATE/ZIP : CO  81632
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    219,126.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 37.57225
    ----------------------------------------------------------------
0   0007617392     MORTGAGORS: LEAVITT              ROY
                               GLENNON              LORRAINE
    REGION CODE    ADDRESS   : 46 GARFIELD PLACE
        00         CITY      :    BROOKLYN
                   STATE/ZIP : NY  11215
    MORTGAGE AMOUNT :   299,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,640.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,754.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.02439
    ----------------------------------------------------------------
0   0007617665     MORTGAGORS: MAGE                 PATRICK
                               MAGE                 ILANA
    REGION CODE    ADDRESS   : 21 CAMINO POSADA COURT
        00         CITY      :    WALNUT CREEK
                   STATE/ZIP : CA  94595
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,147.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,519.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.60000
    ----------------------------------------------------------------
0   0007627078     MORTGAGORS: SPORLEDER            DENNIS
                               SPORLEDER            CAROL
    REGION CODE    ADDRESS   : 23961 SWALLOWTAIL DRIVE
        00         CITY      :    LAGUNA NIGUEL
                   STATE/ZIP : CA  92677
    MORTGAGE AMOUNT :   298,350.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,522.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,744.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 66.30000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,438,250.00
                                P & I AMT:     13,222.43
                                UPB AMT:   1,325,501.79

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            2
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007627805     MORTGAGORS: CHO                  WONJOON
                               CHO                  INSOOK
    REGION CODE    ADDRESS   : 5022 OCEAN VIEW BOULEVARD
        00         CITY      :    LA CANADA FLINTRIDGE
                   STATE/ZIP : CA  91011
    MORTGAGE AMOUNT :   282,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,446.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,596.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.49295
    ----------------------------------------------------------------
0   0007637879     MORTGAGORS: BARTON               WILLIAM
                               BARTON               PATRICIA
    REGION CODE    ADDRESS   : 999 OLD FARM LANE
        00         CITY      :    APTOS
                   STATE/ZIP : CA  95003
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,040.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007652456     MORTGAGORS: BARDFIELD            SUSAN

    REGION CODE    ADDRESS   : 201 W 70TH ST # 11H/11I
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10023
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,661.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,513.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 51.45631
    ----------------------------------------------------------------
0   0007652530     MORTGAGORS: SMITH JR.            GORDON
                               GEORGIAN-SMITH       DIANNE
    REGION CODE    ADDRESS   : 25857 SE 22ND PLACE
        01         CITY      :    ISSAQUAH
                   STATE/ZIP : WA  98029
    MORTGAGE AMOUNT :   327,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,794.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,061.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 69.00000
    ----------------------------------------------------------------
0   0007652548     MORTGAGORS: ADAMS                F
                               ADAMS                ELIZABETH
    REGION CODE    ADDRESS   : 16193 INTERLACHEN BLVD
        01         CITY      :    LAKEVILLE
                   STATE/ZIP : MN  55044
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,880.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,115.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.71428
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,432,950.00
                                P & I AMT:     13,327.49
                                UPB AMT:   1,419,782.81

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            3
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007653710     MORTGAGORS: SINGAL               VINEY

    REGION CODE    ADDRESS   : 9084 ALPINE PEAK AVENUE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89117
    MORTGAGE AMOUNT :   222,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    220,654.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,057.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.93518
    ----------------------------------------------------------------
0   0007653793     MORTGAGORS: AGARWAL              PANKAJ
                               AGARWAL              SUMAN
    REGION CODE    ADDRESS   : 7184 GOLDEN STAR AVENUE
        01         CITY      :    RIVERSIDE
                   STATE/ZIP : CA  92506
    MORTGAGE AMOUNT :   483,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    480,570.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,482.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 69.07142
    ----------------------------------------------------------------
0   0007653926     MORTGAGORS: LEWIS                C.
                               LEWIS                MARGARET
    REGION CODE    ADDRESS   : 45 WESTPORT
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92620
    MORTGAGE AMOUNT :   231,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    229,583.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,180.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 78.26013
    ----------------------------------------------------------------
0   0007653967     MORTGAGORS: KRZYCZKOWSKA         BARBARA
                               PRATI                MASSIMO
    REGION CODE    ADDRESS   : 537 BUSH STREET
        01         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94041
    MORTGAGE AMOUNT :   410,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    406,342.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,859.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 63.07692
    ----------------------------------------------------------------
0   0007653983     MORTGAGORS: TAYLOR               MARK
                               TAYLOR               PAMELA
    REGION CODE    ADDRESS   : 6455 NORTH RAFAEL AVENUE
        01         CITY      :    FRESNO
                   STATE/ZIP : CA  93711
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,862.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,164.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 88.46153
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,577,150.00
                                P & I AMT:     14,744.70
                                UPB AMT:   1,565,013.83

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            4
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007654106     MORTGAGORS: YI                   KENNETH
                               YI                   RUTH
    REGION CODE    ADDRESS   : 631 EDGEMONT WAY
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : OR  97477
    MORTGAGE AMOUNT :   220,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    218,666.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,039.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007654429     MORTGAGORS: HAYNES               WILLIAM
                               HAYNES               KELLEY
    REGION CODE    ADDRESS   : 197 THE HOLLOWS COURT
        01         CITY      :    HENDERSONVILLE
                   STATE/ZIP : TN  37075
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,903.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,132.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.31034
    ----------------------------------------------------------------
0   0007654676     MORTGAGORS: FAGANEL              MARGARET

    REGION CODE    ADDRESS   : 515 FOREST AVENUE-UNIT 304
        01         CITY      :    GLEN ELLYN
                   STATE/ZIP : IL  60137
    MORTGAGE AMOUNT :   221,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    219,920.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,088.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 74.99155
    ----------------------------------------------------------------
0   0007655178     MORTGAGORS: CHA                  ELLIS
                               CHA                  MYUNG
    REGION CODE    ADDRESS   : 2140 CAMINO REY
        01         CITY      :    FULLERTON
                   STATE/ZIP : CA  92833
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,294.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,802.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 78.94736
    ----------------------------------------------------------------
0   0007655186     MORTGAGORS: BRUCKHEIMER          JEROME

    REGION CODE    ADDRESS   : 12822 HIGHWOOD STREET
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90049
    MORTGAGE AMOUNT :   900,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    889,260.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,471.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 26.86567
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,871,900.00
                                P & I AMT:     17,534.13
                                UPB AMT:   1,853,045.63

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            5
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655194     MORTGAGORS: CANTERMAN            DAVID
                               CANTERMAN            WENDY
    REGION CODE    ADDRESS   : 14070 E. CAMINO CARTAMO
        01         CITY      :    TUCSON
                   STATE/ZIP : AZ  85749
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,488.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,400.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 57.95454
    ----------------------------------------------------------------
0   0007655210     MORTGAGORS: ABRAHAM              MARC

    REGION CODE    ADDRESS   : 927 BERKELEY STREET
        01         CITY      :    SANTA MONICA
                   STATE/ZIP : CA  90403
    MORTGAGE AMOUNT :   810,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    805,092.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     7,508.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   015
    LTV :                 64.80000
    ----------------------------------------------------------------
0   0007655228     MORTGAGORS: OZA                  NIRMAL
                               OZA                  NUTAN
    REGION CODE    ADDRESS   : 3120 MADDUX DRIVE
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94030
    MORTGAGE AMOUNT :   221,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    219,006.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,064.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 59.09091
    ----------------------------------------------------------------
0   0007655236     MORTGAGORS: ROGERS               RIC

    REGION CODE    ADDRESS   : 19559 CAVE WAY
        01         CITY      :    TOPANGA
                   STATE/ZIP : CA  90290
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,372.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,447.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655244     MORTGAGORS: FORBES               CHARLES
                               FORBES               MARGARET
    REGION CODE    ADDRESS   : 1100 PLANTATION POINT DRIVE
        01         CITY      :    GREENSBORO
                   STATE/ZIP : GA  30642
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,641.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,269.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 53.84615
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,896,000.00
                                P & I AMT:     17,690.26
                                UPB AMT:   1,881,601.35

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            6
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655251     MORTGAGORS: BROSSOIT             NICHOLAS
                               BROSSOIT             JOYCE
    REGION CODE    ADDRESS   : 5745 BELMORE RD SW
        01         CITY      :    OLYMPIA
                   STATE/ZIP : WA  98502
    MORTGAGE AMOUNT :   261,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,486.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,409.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.36363
    ----------------------------------------------------------------
0   0007655269     MORTGAGORS: GIESLER              JOHN

    REGION CODE    ADDRESS   : 4062 KESWICK DRIVE
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30339
    MORTGAGE AMOUNT :   484,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    480,331.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,459.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655277     MORTGAGORS: ZHENG                MING
                               HE                   XIAO
    REGION CODE    ADDRESS   : 136-33 59TH AVENUE
        01         CITY      :    FLUSHING
                   STATE/ZIP : NY  11355
    MORTGAGE AMOUNT :   262,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,909.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,433.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007655285     MORTGAGORS: KIM                  DEOK
                               KIM                  HYE
    REGION CODE    ADDRESS   : 1489 MALLARD WAY
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,556.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 60.86956
    ----------------------------------------------------------------
0   0007655293     MORTGAGORS: WALTERS              WILLIAM
                               WALTERS              CYNTHIA
    REGION CODE    ADDRESS   : 489 MAJESTIC PINES DRIVE
        01         CITY      :    MAMMOTH LAKES
                   STATE/ZIP : CA  93546
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    233,871.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,204.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,525,200.00
                                P & I AMT:     14,182.86
                                UPB AMT:   1,512,155.34

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            7
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655301     MORTGAGORS: MASANQUE             SALVADOR
                               MASANQUE             JOSEPHINE
    REGION CODE    ADDRESS   : 1266 LYONS STREET
        01         CITY      :    GREAT FALLS
                   STATE/ZIP : VA  22066
    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     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 68.23529
    ----------------------------------------------------------------
0   0007655319     MORTGAGORS: KUMAR                THIMMIAH
                               KUMAR                KEERTINI
    REGION CODE    ADDRESS   : 8 MOCCASIN COURT
        01         CITY      :    MAHWAH
                   STATE/ZIP : NJ  07430
    MORTGAGE AMOUNT :   363,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    360,871.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,442.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 78.06451
    ----------------------------------------------------------------
0   0007655327     MORTGAGORS: TAYLOR               RICHARD

    REGION CODE    ADDRESS   : 1231 SUNSET PLAZA DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90069
    MORTGAGE AMOUNT :   649,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    643,894.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,933.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.28000
    ----------------------------------------------------------------
0   0007655335     MORTGAGORS: NAJARIAN             THOMAS
                               NAJARIAN             TAMAR
    REGION CODE    ADDRESS   : 724 11TH STREET
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   558,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    555,289.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,100.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007655343     MORTGAGORS: MUTRYN               LINDA

    REGION CODE    ADDRESS   : 10549 KINGS WAY
        01         CITY      :    NORTH ROYALTON
                   STATE/ZIP : OH  44133
    MORTGAGE AMOUNT :   237,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,333.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,388.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      8.87500  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,098,950.00
                                P & I AMT:     19,553.72
                                UPB AMT:   2,082,745.72

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            8
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655350     MORTGAGORS: CHAO                 MEI-YIN

    REGION CODE    ADDRESS   : 9161 LA ALBA DRIVE
        01         CITY      :    WHITTIER
                   STATE/ZIP : CA  90603
    MORTGAGE AMOUNT :   336,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    333,896.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,043.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655368     MORTGAGORS: HENDERSON            ROBERT

    REGION CODE    ADDRESS   : 2444 MORNING STAR COURT
        01         CITY      :    PARK CITY
                   STATE/ZIP : UT  84060
    MORTGAGE AMOUNT :   990,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    981,168.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,318.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   015
    LTV :                 55.00000
    ----------------------------------------------------------------
0   0007655376     MORTGAGORS: MEJIA JR             LUDOVICO
                               MEJIA                EVANGELINE
    REGION CODE    ADDRESS   : 2522 GLEN DUNDEE WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95148
    MORTGAGE AMOUNT :   248,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,988.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,341.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655384     MORTGAGORS: CHOI                 HA
                               CHOI                 HUI
    REGION CODE    ADDRESS   : 7930 OCTOBER WAY
        01         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   316,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,973.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,981.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 74.98224
    ----------------------------------------------------------------
0   0007655392     MORTGAGORS: DIOS                 PETER
                               DIOS                 CLAUDIA
    REGION CODE    ADDRESS   : 315 THE CLIFFS
        01         CITY      :    DUNWOODY
                   STATE/ZIP : GA  30350
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,917.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,127.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 41.71779
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,231,600.00
                                P & I AMT:     20,813.83
                                UPB AMT:   2,212,944.83

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:            9
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655400     MORTGAGORS: JOLINE               RAYMOND
                               JOLINE               PATRICIA
    REGION CODE    ADDRESS   : 633 SOUNDVIEW DRIVE
        01         CITY      :    PALM HARBOR
                   STATE/ZIP : FL  34683
    MORTGAGE AMOUNT :   329,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,065.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,096.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007655418     MORTGAGORS: PLUNKETT             WALTER
                               PLUNKETT             ROBIN
    REGION CODE    ADDRESS   : 5862 VALLE VISTA COURT
        01         CITY      :    GRANITE BAY
                   STATE/ZIP : CA  95650
    MORTGAGE AMOUNT :   558,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    552,517.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,172.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.63291
    ----------------------------------------------------------------
0   0007655426     MORTGAGORS: BAYOT                OLIVER
                               BAYOT                REBECCA
    REGION CODE    ADDRESS   : 30518 MALLORCA WAY
        01         CITY      :    UNION CITY
                   STATE/ZIP : CA  94587
    MORTGAGE AMOUNT :   308,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,908.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,840.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655434     MORTGAGORS: KERN                 JAMES

    REGION CODE    ADDRESS   : 21670 WHITEWOOD DRIVE
        01         CITY      :    STEAMBOAT SPRINGS
                   STATE/ZIP : CO  80487
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    595,736.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,647.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 66.40841
    ----------------------------------------------------------------
0   0007655442     MORTGAGORS: SUNG                 JUHYEONG
                               SUNG                 HYUNJA
    REGION CODE    ADDRESS   : 382 CASTELLO ROAD
        01         CITY      :    LAFAYETTE
                   STATE/ZIP : CA  94549
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,484.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,464.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 63.52941
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,065,800.00
                                P & I AMT:     19,222.63
                                UPB AMT:   2,048,711.48

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           10
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655459     MORTGAGORS: NEWER                RICHARD
                               NEWER                KRISTI
    REGION CODE    ADDRESS   : 1080 LAKEVIEW PARK
        01         CITY      :    WOLVERINE L
                   STATE/ZIP : MI  48390
    MORTGAGE AMOUNT :   344,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    341,412.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,091.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655467     MORTGAGORS: AMORTEGUY            DAVID
                               AMORTEGUY            NANCY
    REGION CODE    ADDRESS   : 268 EAST VIEW DRIVE
        01         CITY      :    SANTA PAULA
                   STATE/ZIP : CA  93060
    MORTGAGE AMOUNT :   254,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,460.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 65.97402
    ----------------------------------------------------------------
0   0007655475     MORTGAGORS: LAING                JOHN

    REGION CODE    ADDRESS   : 2341 SAN MARCO DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90068
    MORTGAGE AMOUNT :   354,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    351,416.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,281.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.24489
    ----------------------------------------------------------------
0   0007655483     MORTGAGORS: DORAN                LYNN

    REGION CODE    ADDRESS   : 228 19TH PLACE
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   750,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    745,455.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,952.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   015
    LTV :                 52.81690
    ----------------------------------------------------------------
0   0007655491     MORTGAGORS: MORE                 RONALD
                               MORE                 CLAUDIA
    REGION CODE    ADDRESS   : 15047 NW ROCKYFORD ROAD
        01         CITY      :    YAMHILL
                   STATE/ZIP : OR  97148
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,142.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,002,000.00
                                P & I AMT:     18,419.39
                                UPB AMT:   1,988,888.46

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           11
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655509     MORTGAGORS: LIMA                 JONI
                               SPAIDER              JOSEPH
    REGION CODE    ADDRESS   : 10 SANDPIPER LANE PEMAQUID PT.
        01         CITY      :    BRISTOL
                   STATE/ZIP : ME  04554
    MORTGAGE AMOUNT :   392,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    389,676.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,689.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007655517     MORTGAGORS: TROSSELLO            VINCENT
                               TROSSELLO            JUDITH
    REGION CODE    ADDRESS   : 17 SENTINEL ROAD
        01         CITY      :    HINGHAM
                   STATE/ZIP : MA  02043
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,513.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,190.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 52.17391
    ----------------------------------------------------------------
0   0007655525     MORTGAGORS: BENSON               STEVEN
                               BENSON               JANEIL
    REGION CODE    ADDRESS   : 7861 SOUTH PHEASANT WOOD DRIVE
        01         CITY      :    SANDY
                   STATE/ZIP : UT  84121
    MORTGAGE AMOUNT :   632,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    628,170.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,858.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.19047
    ----------------------------------------------------------------
0   0007655541     MORTGAGORS: SCHIFFGEN            STEPHEN
                               SCHIFFGEN            SHANNON
    REGION CODE    ADDRESS   : 11059 SOUTH RYAN PARK AVENUE
        01         CITY      :    SANDY
                   STATE/ZIP : UT  84092
    MORTGAGE AMOUNT :   341,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    339,408.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,141.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 64.43396
    ----------------------------------------------------------------
0   0007655558     MORTGAGORS: SPATAFORE            DAVID
                               SPATAFORE            KAY
    REGION CODE    ADDRESS   : 1122 EAST GILMER DRIVE
        01         CITY      :    SALT LAKE CITY
                   STATE/ZIP : UT  84105
    MORTGAGE AMOUNT :   342,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    339,905.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,146.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 71.25000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,947,500.00
                                P & I AMT:     18,027.07
                                UPB AMT:   1,935,673.84

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           12
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655566     MORTGAGORS: MUHONEN              MICHAEL
                               MUHONEN              LINDA
    REGION CODE    ADDRESS   : 7 AUGUSTA
        01         CITY      :    COTO DE CAZA
                   STATE/ZIP : CA  92679
    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     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.44632
    ----------------------------------------------------------------
0   0007655574     MORTGAGORS: BROWN                NEAL

    REGION CODE    ADDRESS   : 9061 IRWINGROVE DRIVE
        01         CITY      :    DOWNEY
                   STATE/ZIP : CA  90241
    MORTGAGE AMOUNT :   303,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,342.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,789.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655582     MORTGAGORS: HILL                 TIMOTHY
                               HILL                 DIANE
    REGION CODE    ADDRESS   : 112 CEDAR RIDGE DRIVE
        01         CITY      :    LAKE ARROWHEAD
                   STATE/ZIP : CA  92352
    MORTGAGE AMOUNT :   555,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    551,673.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,184.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007655590     MORTGAGORS: NEELS                JOHN
                               NEELS                CINDY
    REGION CODE    ADDRESS   : 7 BROOKS ST
        01         CITY      :    WINCHESTER
                   STATE/ZIP : MA  01890
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,207.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,802.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 61.22449
    ----------------------------------------------------------------
0   0007655616     MORTGAGORS: BRACKIN              CHARLES
                               BRACKIN              DONNA
    REGION CODE    ADDRESS   : 8745 DOUBLE EAGLE DRIVE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89117
    MORTGAGE AMOUNT :   305,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    303,937.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,877.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 61.15000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,113,950.00
                                P & I AMT:     19,496.36
                                UPB AMT:   2,100,048.46

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           13
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655632     MORTGAGORS: WOO                  CYNTHIA

    REGION CODE    ADDRESS   : 2222 SHERWOOD PLACE
        01         CITY      :    GLENDALE
                   STATE/ZIP : CA  91206
    MORTGAGE AMOUNT :   327,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,750.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,107.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007655640     MORTGAGORS: HOLLANDER            PAUL
                               HOLLANDER            MARTHA
    REGION CODE    ADDRESS   : 215 BLAYLOCK ROAD
        01         CITY      :    ADAIRSVILLE
                   STATE/ZIP : GA  30103
    MORTGAGE AMOUNT :   247,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,331.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,332.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 69.21787
    ----------------------------------------------------------------
0   0007655657     MORTGAGORS: BALISTRERI           ANTHONY
                               BALISTRERI           ROSEANN
    REGION CODE    ADDRESS   : 43 RYAN PLACE
        01         CITY      :    STATEN ISLAND
                   STATE/ZIP : NY  10312
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,273.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,371.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 61.95786
    ----------------------------------------------------------------
0   0007655665     MORTGAGORS: YANG                 GAP

    REGION CODE    ADDRESS   : 222-27 KENILWORTH DRIVE
        01         CITY      :    BAYSIDE
                   STATE/ZIP : NY  11364
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,859.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,259.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007655673     MORTGAGORS: LICCIARDI            ANGELO
                               LICCIARDI            EVELYN
    REGION CODE    ADDRESS   : 3435 MUIRFIELD DRIVE
        01         CITY      :    COLORADO SP
                   STATE/ZIP : CO  80907
    MORTGAGE AMOUNT :   620,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    614,056.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,747.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 47.69230
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,685,400.00
                                P & I AMT:     15,817.27
                                UPB AMT:   1,663,270.08

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           14
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655681     MORTGAGORS: IKEDA                JAMES
                               IKEDA                CHONG
    REGION CODE    ADDRESS   : 1102 WEST WOLFRAM
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60657
    MORTGAGE AMOUNT :   319,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,373.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,030.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 69.45652
    ----------------------------------------------------------------
0   0007655863     MORTGAGORS: SHEILS               PHILIP
                               SHEILS               LUCY
    REGION CODE    ADDRESS   : 6847 WALTON POINT ROAD
        01         CITY      :    NAPLES
                   STATE/ZIP : NY  14512
    MORTGAGE AMOUNT :   317,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,675.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,944.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655871     MORTGAGORS: HALEY                GARY

    REGION CODE    ADDRESS   : 3292 PHELPS RD.
        01         CITY      :    COURTLAND
                   STATE/ZIP : MS  38620
    MORTGAGE AMOUNT :    30,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     29,814.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       273.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 49.18032
    ----------------------------------------------------------------
0   0007655889     MORTGAGORS: DAVEN                JOEL
                               DAVEN                JENNIFER
    REGION CODE    ADDRESS   : 21 ROYAL OAKS DR
        01         CITY      :    ROSEBURG
                   STATE/ZIP : OR  97470
    MORTGAGE AMOUNT :   244,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,952.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,197.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 61.12500
    ----------------------------------------------------------------
0   0007655905     MORTGAGORS: TRIMMER              BRET
                               TRIMMER              JOANNA
    REGION CODE    ADDRESS   : 3939 EAST KNOLL CIRCLE
        01         CITY      :    MESA
                   STATE/ZIP : AZ  85215
    MORTGAGE AMOUNT :   442,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    440,650.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,066.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 85.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,353,600.00
                                P & I AMT:     12,512.05
                                UPB AMT:   1,346,466.51

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           15
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655913     MORTGAGORS: BEVINETTO            ANTHONY
                               BEVINETTO            ALEXIS
    REGION CODE    ADDRESS   : 259 CURTIS POINT DRIVE
        01         CITY      :    MANTOLOKING
                   STATE/ZIP : NJ  08738
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    366,851.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,333.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 54.11764
    ----------------------------------------------------------------
0   0007655921     MORTGAGORS: ENNEN                JODI

    REGION CODE    ADDRESS   : 10220 27TH AVENUE NORTH
        01         CITY      :    PLYMOUTH
                   STATE/ZIP : MN  55441
    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     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655939     MORTGAGORS: CONNOR               BRIAN
                               CONNOR               SHARON
    REGION CODE    ADDRESS   : 660 WINDSOR DRIVE
        01         CITY      :    MENLO PARK
                   STATE/ZIP : CA  94025
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,823.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,294.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 42.21954
    ----------------------------------------------------------------
0   0007655954     MORTGAGORS: COUGHLIN-PUOPOLO     PAULA
                               PUOPOLO              JOSEPH
    REGION CODE    ADDRESS   : 1580 BEACH AVE
        01         CITY      :    ATLANTIC BEACH
                   STATE/ZIP : FL  32233
    MORTGAGE AMOUNT :   235,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    234,880.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,167.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007655970     MORTGAGORS: VON BRECHT           CHARLES
                               VON BRECHT           CATHERINE
    REGION CODE    ADDRESS   : 2 BLUE HERON LANE
        01         CITY      :    CUMBERLAND FORESIDE
                   STATE/ZIP : ME  04110
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,310.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,682.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 74.02597
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,522,600.00
                                P & I AMT:     14,070.45
                                UPB AMT:   1,513,107.54

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           16
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007655988     MORTGAGORS: WARHURST             PERRY
                               WARHURST             MELISSA
    REGION CODE    ADDRESS   : 9436 VISTA DRIVE
        01         CITY      :    LENEXA
                   STATE/ZIP : KS  66220
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    327,934.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 62.26415
    ----------------------------------------------------------------
0   0007655996     MORTGAGORS: EAGLEY               THOMAS
                               THOMSON              MONICA
    REGION CODE    ADDRESS   : 1200 S.E. 12TH TERRACE
        01         CITY      :    DEERFIELD BEACH
                   STATE/ZIP : FL  33441
    MORTGAGE AMOUNT :   403,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    400,531.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,707.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.08695
    ----------------------------------------------------------------
0   0007656028     MORTGAGORS: GRIPP                MICHAEL
                               GRIPP                MARCIA
    REGION CODE    ADDRESS   : 14505 HIGHWAY 196
        01         CITY      :    EADS
                   STATE/ZIP : TN  38028
    MORTGAGE AMOUNT :   291,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,158.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,615.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.12048
    ----------------------------------------------------------------
0   0007656036     MORTGAGORS: HARITOS              DEMETRIS
                               HARITOS              ANGELIKI
    REGION CODE    ADDRESS   : 6676 FOREST PARK DRIVE
        01         CITY      :    TROY
                   STATE/ZIP : MI  48098
    MORTGAGE AMOUNT :   220,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    219,163.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,044.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0007656044     MORTGAGORS: HSU                  HSI-SHENG
                               CHEN                 LIDO
    REGION CODE    ADDRESS   : 18832 DEEP WELL ROAD
        01         CITY      :    SANTA ANA
                   STATE/ZIP : CA  92705
    MORTGAGE AMOUNT :   407,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    405,743.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,715.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.40350
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,651,500.00
                                P & I AMT:     15,071.53
                                UPB AMT:   1,642,531.60

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           17
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656051     MORTGAGORS: SHEIKH               SHAHID
                               SADAGHIANI           ROYA
    REGION CODE    ADDRESS   : 2518 ARLOTTA PLACE
        01         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94566
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,603.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,635.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 64.51613
    ----------------------------------------------------------------
0   0007656077     MORTGAGORS: WEST                 DARELL
                               WEST                 SHIRLEY
    REGION CODE    ADDRESS   : 6812 LELAND PARK DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   475,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    470,876.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,478.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 72.09091
    ----------------------------------------------------------------
0   0007656085     MORTGAGORS: KAUBISCH             WOLF-HASSO
                               KAUBISCH             ELIZABETH
    REGION CODE    ADDRESS   : 821 ROSS COURT
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94303
    MORTGAGE AMOUNT :   299,392.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,577.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,775.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 59.16838
    ----------------------------------------------------------------
0   0007656093     MORTGAGORS: DAVIES               ALLEN
                               DAVIES               KAREN
    REGION CODE    ADDRESS   : 5823 LAKE HARBOR RD
        01         CITY      :    NORTON SHORES
                   STATE/ZIP : MI  49441
    MORTGAGE AMOUNT :   324,599.93  OPTION TO CONVERT :
    UNPAID BALANCE :    322,675.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,055.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 40.57499
    ----------------------------------------------------------------
0   0007656101     MORTGAGORS: RHODES               JOHN

    REGION CODE    ADDRESS   : 4 CLOUDVIEW ROAD
        01         CITY      :    SAUSALITO
                   STATE/ZIP : CA  94965
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,576.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 57.14285
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,999,791.93
                                P & I AMT:     18,652.48
                                UPB AMT:   1,985,309.26

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           18
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656119     MORTGAGORS: BRIONES              CONCEPCION
                               BRIONES              JAIME
    REGION CODE    ADDRESS   : 539 CREEDON CIRCLE
        01         CITY      :    ALAMEDA
                   STATE/ZIP : CA  94502
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,083.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 49.97043
    ----------------------------------------------------------------
0   0007656127     MORTGAGORS: BOTT                 DANIEL
                               BOTT                 JUDITH
    REGION CODE    ADDRESS   : 8520 AUTOPLANE DRIVE
        01         CITY      :    CAREFREE
                   STATE/ZIP : AZ  85377
    MORTGAGE AMOUNT :   460,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    458,610.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,264.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 71.87500
    ----------------------------------------------------------------
0   0007656135     MORTGAGORS: DUNN                 GARY
                               DUNN                 JOANN
    REGION CODE    ADDRESS   : 20310 VIA TARRAGONA
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92887
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,868.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,201.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656143     MORTGAGORS: JEWETT               KEITH
                               JEWETT               ANAHID
    REGION CODE    ADDRESS   : 511 NORTH FREDERIC STREET
        01         CITY      :    BURBANK
                   STATE/ZIP : CA  91505
    MORTGAGE AMOUNT :   230,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    229,088.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,120.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.75778
    ----------------------------------------------------------------
0   0007656150     MORTGAGORS: WU                   JACK
                               WU                   ANN-CHIH
    REGION CODE    ADDRESS   : 1399 SUZANNE COURT
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95129
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,879.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,244.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.16494
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,688,500.00
                                P & I AMT:     15,590.33
                                UPB AMT:   1,680,530.39

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           19
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656168     MORTGAGORS: CONNORS              DENNIS
                               CONNORS              C.
    REGION CODE    ADDRESS   : 341 TOPSAIL COURT
        01         CITY      :    FOSTER CITY
                   STATE/ZIP : CA  94404
    MORTGAGE AMOUNT :   337,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    335,455.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,128.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656176     MORTGAGORS: CHOU                 SIMON
                               LAI                  JIAMIN
    REGION CODE    ADDRESS   : 7523 TROTTER WAY
        01         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94566
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,244.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,317.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.42253
    ----------------------------------------------------------------
0   0007656184     MORTGAGORS: CUNNINGHAM           STEPHEN

    REGION CODE    ADDRESS   : 18125 HELOTES SPRINGS
        01         CITY      :    HELOTES
                   STATE/ZIP : TX  78023
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,377.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,134.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.64406
    ----------------------------------------------------------------
0   0007656192     MORTGAGORS: BRUSCA               MICHAEL
                               BRUSCA               CONSTANCE
    REGION CODE    ADDRESS   : 10852 CAROLYN COURT
        01         CITY      :    ORLAND PARK
                   STATE/ZIP : IL  60467
    MORTGAGE AMOUNT :   338,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    336,227.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,112.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.67441
    ----------------------------------------------------------------
0   0007656200     MORTGAGORS: WALSH                DANIEL
                               WALSH                NANCY
    REGION CODE    ADDRESS   : 231 NORTH WASHINGTON AVENUE
        01         CITY      :    PARK RIDGE
                   STATE/ZIP : IL  60068
    MORTGAGE AMOUNT :   269,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,370.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,493.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.82195
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,426,800.00
                                P & I AMT:     13,186.19
                                UPB AMT:   1,418,675.47

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           20
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656218     MORTGAGORS: WELLS                THOMAS
                               WELLS                SHANNON
    REGION CODE    ADDRESS   : 1860 WEXPORT LANE
        01         CITY      :    COMMERCE
                   STATE/ZIP : MI  48382
    MORTGAGE AMOUNT :   227,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,519.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,112.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 63.30555
    ----------------------------------------------------------------
0   0007656226     MORTGAGORS: CHAMBERS             EVAN
                               CHAMBERS             DENISE
    REGION CODE    ADDRESS   : 1119 E HIGHLAND DR
        01         CITY      :    LAKELAND
                   STATE/ZIP : FL  33813
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,686.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,017.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656234     MORTGAGORS: NIELSEN              KURT
                               NIELSEN              KATHYRN
    REGION CODE    ADDRESS   : 13537 LANDFAIR ROAD
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   347,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    344,874.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,192.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.47169
    ----------------------------------------------------------------
0   0007656242     MORTGAGORS: CHAN                 JEANNIE

    REGION CODE    ADDRESS   : 6816 LIVINGSTON DRIVE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92648
    MORTGAGE AMOUNT :   282,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,382.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,715.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      8.12500  PRODUCT CODE      :   002
    LTV :                 41.16788
    ----------------------------------------------------------------
0   0007656259     MORTGAGORS: SIGMAN               SCOTT
                               BERLINER             JILL
    REGION CODE    ADDRESS   : 2348 LIVE OAK MEADOWS ROAD
        01         CITY      :    (MALIBU AREA) LOS ANGELES
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   465,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    463,580.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,277.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.15126
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,649,900.00
                                P & I AMT:     15,315.11
                                UPB AMT:   1,641,042.61

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           21
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656267     MORTGAGORS: HENSON               STEVEN
                               HENSON               GLORIA
    REGION CODE    ADDRESS   : 3620 BAYSIDE WALK
        01         CITY      :    PACIFIC BEACH
                   STATE/ZIP : CA  92109
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,352.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,428.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 49.25926
    ----------------------------------------------------------------
0   0007656275     MORTGAGORS: LEE                  KYU-WOONG
                               WANG-LEE             NANCY
    REGION CODE    ADDRESS   : 199 BALBOA DRIVE
        01         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,429.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,494.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 76.81159
    ----------------------------------------------------------------
0   0007656283     MORTGAGORS: HUANG                TON-CHURO
                               HUANG                LIN SHAN
    REGION CODE    ADDRESS   : 21306 RUMFORD DRIVE
        01         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,561.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,241.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 38.70967
    ----------------------------------------------------------------
0   0007656291     MORTGAGORS: GRIFFIN              W.
                               GRIFFIN              GAYNOR
    REGION CODE    ADDRESS   : 821 MERIT SPRINGS ROAD
        01         CITY      :    GADSDEN
                   STATE/ZIP : AL  35901
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,475.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,099.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.60000
    ----------------------------------------------------------------
0   0007656309     MORTGAGORS: HOBSON               SHAUN
                               HOBSON               ANNE
    REGION CODE    ADDRESS   : 4020 PINE RIDGE CT.
        01         CITY      :    FENTON
                   STATE/ZIP : MI  48430
    MORTGAGE AMOUNT :   273,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,942.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,536.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,274,600.00
                                P & I AMT:     11,800.40
                                UPB AMT:   1,266,760.82

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           22
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656325     MORTGAGORS: CRAFTON              STANLEY
                               CRAFTON              SHARON
    REGION CODE    ADDRESS   : 6440 WILLOW BROOM TRAIL
        01         CITY      :    LITTLETON
                   STATE/ZIP : CO  80125
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,422.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 68.10810
    ----------------------------------------------------------------
0   0007656333     MORTGAGORS: SHOLTS               RICHARD
                               SHOLTS               YOUNG-SUN
    REGION CODE    ADDRESS   : 110 MYSTIC MEADOWS LANE
        01         CITY      :    ST. LOUIS
                   STATE/ZIP : MO  63141
    MORTGAGE AMOUNT :   370,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    367,708.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,377.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 56.92307
    ----------------------------------------------------------------
0   0007656341     MORTGAGORS: PIORKOWSKI           PAUL
                               PIORKOWSKI           JODI
    REGION CODE    ADDRESS   : 2050 KEY HARBOUR DRIVE
        01         CITY      :    LAKE ST. LOUIS
                   STATE/ZIP : MO  63367
    MORTGAGE AMOUNT :   454,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    451,249.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,208.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 84.54376
    ----------------------------------------------------------------
0   0007656358     MORTGAGORS: SOUTHWORTH           MIKE
                               SOUTHWORTH           SILVIA
    REGION CODE    ADDRESS   : 1708 CATHERINE COURT
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62704
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,007.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 46.42857
    ----------------------------------------------------------------
0   0007656366     MORTGAGORS: WEYHER               WILLIAM
                               WEYHER               MARY
    REGION CODE    ADDRESS   : 1442 EAST CIRCLE WAY
        01         CITY      :    SALT LAKE CITY
                   STATE/ZIP : UT  84103
    MORTGAGE AMOUNT :   505,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    501,906.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,645.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 63.12500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,906,000.00
                                P & I AMT:     17,504.28
                                UPB AMT:   1,895,294.60

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           23
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656374     MORTGAGORS: ANDERBERG            JOHN
                               ANDERBERG            CORRIE
    REGION CODE    ADDRESS   : 235 COPA DE ORO DRIVE
        01         CITY      :    BREA
                   STATE/ZIP : CA  92823
    MORTGAGE AMOUNT :   231,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,971.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,141.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 77.00000
    ----------------------------------------------------------------
0   0007656390     MORTGAGORS: JACKSON              LAURENCE
                               JACKSON              DAPHNE
    REGION CODE    ADDRESS   : 5128 WATCHWOOD PATH
        01         CITY      :    COLUMBIA
                   STATE/ZIP : MD  21044
    MORTGAGE AMOUNT :   410,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    408,720.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,713.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.30434
    ----------------------------------------------------------------
0   0007656408     MORTGAGORS: MARSHALL             CHARLES

    REGION CODE    ADDRESS   : 13220 WHISTLER AVENUE
        01         CITY      :    GRANADA HIL
                   STATE/ZIP : CA  91344
    MORTGAGE AMOUNT :   257,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,823.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,350.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 88.18493
    ----------------------------------------------------------------
0   0007656416     MORTGAGORS: SHAFER               DOUGLAS
                               SHAFER               SUSAN
    REGION CODE    ADDRESS   : 1338 EVAH LANE
        01         CITY      :    WEST LINN
                   STATE/ZIP : OR  97068
    MORTGAGE AMOUNT :   348,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,636.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,232.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656424     MORTGAGORS: NIPPER               PAUL
                               BRATZ                ROBERTA
    REGION CODE    ADDRESS   : 3044 MARILYN WAY
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93105
    MORTGAGE AMOUNT :   231,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,425.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,181.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 79.93103
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,479,050.00
                                P & I AMT:     13,620.78
                                UPB AMT:   1,469,578.18

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           24
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656432     MORTGAGORS: MCCORMICK            PATRICK
                               MCCORMICK            MEEGAN
    REGION CODE    ADDRESS   : 6152 EAST CIELO RUN SOUTH
        01         CITY      :    CAVE CREEK
                   STATE/ZIP : AZ  85331
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,130.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.76744
    ----------------------------------------------------------------
0   0007656440     MORTGAGORS: WHITMAN              JOHN
                               WHITMAN              JANICE
    REGION CODE    ADDRESS   : 4243 ORR RANCH ROAD
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95404
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,323.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,381.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 55.78947
    ----------------------------------------------------------------
0   0007656457     MORTGAGORS: ROOF                 GARY

    REGION CODE    ADDRESS   : 11500 GRATON ROAD
        01         CITY      :    SEBASTOPOL
                   STATE/ZIP : CA  95472
    MORTGAGE AMOUNT :   513,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    509,857.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,719.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.14285
    ----------------------------------------------------------------
0   0007656465     MORTGAGORS: RAVI                 V.
                               RAVI                 TITA
    REGION CODE    ADDRESS   : 2951 EAGLES NEST DRIVE
        01         CITY      :    PALM HARBOR
                   STATE/ZIP : FL  34683
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    446,082.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,076.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656473     MORTGAGORS: HODGES               MICHAEL
                               HODGES               MARY CAROLYN
    REGION CODE    ADDRESS   : 28491 CEDAR RIDGE ROAD
        01         CITY      :    (TRABUCO CANYON AREA)
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   264,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,568.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,491.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 73.51388
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,792,650.00
                                P & I AMT:     16,407.02
                                UPB AMT:   1,779,963.25

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           25
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656481     MORTGAGORS: VAUGHAN              ARTHUR
                               IYALL                CANDY
    REGION CODE    ADDRESS   : 1401 28TH AVENUE COURT
        01         CITY      :    MILTON
                   STATE/ZIP : WA  98354
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,251.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,253.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 47.57281
    ----------------------------------------------------------------
0   0007656499     MORTGAGORS: FLOYD                DAN
                               FLOYD                ANN
    REGION CODE    ADDRESS   : 14280 SARATOGA AVENUE
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   273,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,184.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,492.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 36.40000
    ----------------------------------------------------------------
0   0007656507     MORTGAGORS: PERALTA              SAGRAMOR
                               PERALTA              EDNA
    REGION CODE    ADDRESS   : 299 PRAIRIE VIEW COURT
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95127
    MORTGAGE AMOUNT :   222,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    220,654.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,057.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.78688
    ----------------------------------------------------------------
0   0007656515     MORTGAGORS: CONSTANTINIDES       CATHERINE
                               CONSTANTINIDES       CHARLES
    REGION CODE    ADDRESS   : 6875 CASTLEROCK DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    437,091.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,016.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 61.53846
    ----------------------------------------------------------------
0   0007656523     MORTGAGORS: WENTZEL              ROY
                               WENTZEL              JEAN
    REGION CODE    ADDRESS   : 4147 HILLTOP COURT
        01         CITY      :    PARK CITY
                   STATE/ZIP : UT  84098
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,606.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,132.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 71.42857
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,410,000.00
                                P & I AMT:     12,952.63
                                UPB AMT:   1,401,788.60

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           26
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656531     MORTGAGORS: MONTGOMERY           JAMES
                               MONTGOMERY           MARY
    REGION CODE    ADDRESS   : 1980 JIM TOWN COURT
        01         CITY      :    GOLD RIVER
                   STATE/ZIP : CA  95670
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,169.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,549.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 71.98952
    ----------------------------------------------------------------
0   0007656549     MORTGAGORS: CURTIS               MARGUERITE
                               CURTIS               DAVID
    REGION CODE    ADDRESS   : 1014 WEST FOREST HILLS BLVD
        01         CITY      :    DURHAM
                   STATE/ZIP : NC  27707
    MORTGAGE AMOUNT :   250,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,834.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,305.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007656556     MORTGAGORS: SCHUST               CRAIG
                               BURNS                JENNIFER
    REGION CODE    ADDRESS   : 1250 OXFORD DRIVE
        01         CITY      :    CONYERS
                   STATE/ZIP : GA  30013
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,235.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,649.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656564     MORTGAGORS: SCHNEIDER            JOSEPH
                               SCHNEIDER            CHRISTINE
    REGION CODE    ADDRESS   : 1230 PARAGON PLACE
        01         CITY      :    FORT COLLINS
                   STATE/ZIP : CO  80525
    MORTGAGE AMOUNT :   265,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,698.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,461.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 82.45341
    ----------------------------------------------------------------
0   0007656572     MORTGAGORS: BENNETT              AMY

    REGION CODE    ADDRESS   : 14380 LAKESHORE RD
        01         CITY      :    LAKESIDE
                   STATE/ZIP : MI  49116
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,275.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,224.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,319,100.00
                                P & I AMT:     12,190.04
                                UPB AMT:   1,314,213.46

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           27
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656580     MORTGAGORS: OBERMEYER            RICHARD
                               OBERMEYER            PHYLLIS
    REGION CODE    ADDRESS   : 12495 WOODHALL WAY
        01         CITY      :    TUSTIN
                   STATE/ZIP : CA  92782
    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     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 76.19047
    ----------------------------------------------------------------
0   0007656598     MORTGAGORS: MCGUIRE              TOM
                               POWE                 JOSEPHINE
    REGION CODE    ADDRESS   : 801 MALIBU MEADOWS DRIVE
        01         CITY      :    CALABASAS
                   STATE/ZIP : CA  91302
    MORTGAGE AMOUNT :   750,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    745,355.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,846.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.42857
    ----------------------------------------------------------------
0   0007656606     MORTGAGORS: HUNG                 JACK
                               HUNG                 IRENE
    REGION CODE    ADDRESS   : 18807 KENTFIELD PLACE
        01         CITY      :    ROWLAND HEIGHTS
                   STATE/ZIP : CA  91748
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,210.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,638.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.14058
    ----------------------------------------------------------------
0   0007656614     MORTGAGORS: ASHCRAFT             GARY
                               ASHCRAFT             SHELLEY
    REGION CODE    ADDRESS   : 2204 ISLAND WOOD ROAD
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78733
    MORTGAGE AMOUNT :   339,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    338,751.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,101.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 46.86896
    ----------------------------------------------------------------
0   0007656622     MORTGAGORS: CANTRELL             ANTHONY

    REGION CODE    ADDRESS   : 41 SCOTSMOOR COURT
        01         CITY      :    SUGAR LAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,937.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,599.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.78947
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,198,800.00
                                P & I AMT:     20,084.83
                                UPB AMT:   2,187,255.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           28
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656648     MORTGAGORS: CLARK                MICHAEL
                               CLARK                GIGI
    REGION CODE    ADDRESS   : 11 RIVERCOACH LANE
        01         CITY      :    SUGAR LAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :   307,211.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,241.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,761.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.79506
    ----------------------------------------------------------------
0   0007656663     MORTGAGORS: PAUL                 GERALD
                               PAUL                 TERI
    REGION CODE    ADDRESS   : 12 WESTPORT
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   513,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    512,164.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,689.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656671     MORTGAGORS: FOSSUM               JOHN
                               FOSSUM               JANET
    REGION CODE    ADDRESS   : 2721 WINDOVER DRIVE
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92625
    MORTGAGE AMOUNT :   517,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    515,421.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,756.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 57.44444
    ----------------------------------------------------------------
0   0007656689     MORTGAGORS: NABAVI               MASSOUD
                               NABAVI               TEHEREH
    REGION CODE    ADDRESS   : 20444 ROCA CHICA DRIVE
        01         CITY      :    MALIBU
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   490,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    488,503.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,507.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007656697     MORTGAGORS: MOSCUCCI             MAURO
                               MOSCUCCI             ADRIANA
    REGION CODE    ADDRESS   : 3330 WOODLEA
        01         CITY      :    ANN ARBOR
                   STATE/ZIP : MI  48103
    MORTGAGE AMOUNT :   256,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,880.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,413.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 74.10404
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,084,361.00
                                P & I AMT:     19,128.19
                                UPB AMT:   2,077,211.13

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           29
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656705     MORTGAGORS: NISCH                KENNETH
                               NISCH                ANNE
    REGION CODE    ADDRESS   : 955 LONE PINE RD
        01         CITY      :    BLOOMFIELD HILLS
                   STATE/ZIP : MI  48302
    MORTGAGE AMOUNT :   425,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    416,085.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,034.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 43.76543
    ----------------------------------------------------------------
0   0007656713     MORTGAGORS: FARVER               JEFFREY
                               FARVER               JENNIFER
    REGION CODE    ADDRESS   : 3319 FALLING BROOK
        01         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78258
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,273.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,651.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.66429
    ----------------------------------------------------------------
0   0007656721     MORTGAGORS: DELLA CORTE          BARBARA
                               HOEFT                CHRISTOPHER
    REGION CODE    ADDRESS   : 280 AND 260 S. WILLOW
        01         CITY      :    JACKSON
                   STATE/ZIP : WY  83001
    MORTGAGE AMOUNT :   228,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    225,173.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,097.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 59.22070
    ----------------------------------------------------------------
0   0007656747     MORTGAGORS: HARR                 PAUL

    REGION CODE    ADDRESS   : 10362 LIONS PATH
        01         CITY      :    LITTLETON
                   STATE/ZIP : CO  80124
    MORTGAGE AMOUNT :   230,827.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,982.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,156.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 89.99980
    ----------------------------------------------------------------
0   0007656754     MORTGAGORS: OKERSTROM            ROGER
                               OKERSTROM            KAREN
    REGION CODE    ADDRESS   : 116 NORTH 641 WEST
        01         CITY      :    VALPARAISO
                   STATE/ZIP : IN  46383
    MORTGAGE AMOUNT :   253,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,052.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,381.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 73.33333
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,537,227.00
                                P & I AMT:     14,321.25
                                UPB AMT:   1,515,565.63

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           30
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656762     MORTGAGORS: BERG                 DANA
                               BERG                 SARAH
    REGION CODE    ADDRESS   : 603 LAKOTA LANE
        01         CITY      :    JACKSON
                   STATE/ZIP : WY  83001
    MORTGAGE AMOUNT :   314,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    311,532.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,914.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656770     MORTGAGORS: PARMLEY              SEAN
                               PARMLEY              BONNIE
    REGION CODE    ADDRESS   : 27326 PRIMROSE LANE
        01         CITY      :    MUNDELEIN
                   STATE/ZIP : IL  60060
    MORTGAGE AMOUNT :   434,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    431,341.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,992.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.19819
    ----------------------------------------------------------------
0   0007656788     MORTGAGORS: SARRECCHIA           VINCENT
                               SARRECCHIA           FLORENCE
    REGION CODE    ADDRESS   : 22146 DALEVIEW DR
        01         CITY      :    NOVI
                   STATE/ZIP : MI  48374
    MORTGAGE AMOUNT :   324,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,172.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,096.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656796     MORTGAGORS: HENDERSON            ARLISS

    REGION CODE    ADDRESS   : 1101 SW 42ND STREET
        01         CITY      :    BLUE SPRINGS
                   STATE/ZIP : MO  64015
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,666.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,198.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 73.01587
    ----------------------------------------------------------------
0   0007656804     MORTGAGORS: KLAASSEN             CURTIS
                               KLAASSEN             CHERRY
    REGION CODE    ADDRESS   : 2617 W. 112TH ST.
        01         CITY      :    LEAWOOD
                   STATE/ZIP : KS  66211
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,264.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 30.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,602,400.00
                                P & I AMT:     14,982.36
                                UPB AMT:   1,589,977.50

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           31
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656812     MORTGAGORS: SNARSKI              MICHAEL
                               SNARSKI              FRANCESCA
    REGION CODE    ADDRESS   : 5608 ST ALBANS WAY
        01         CITY      :    BALTIMORE
                   STATE/ZIP : MD  21212
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,468.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,299.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.52941
    ----------------------------------------------------------------
0   0007656820     MORTGAGORS: PENNELLI             CHRISTOPHER
                               PENNELLI             KAREN
    REGION CODE    ADDRESS   : 622 BELKNAP ROAD
        01         CITY      :    FRAMINGHAM
                   STATE/ZIP : MA  01701
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,621.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,148.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 78.23129
    ----------------------------------------------------------------
0   0007656838     MORTGAGORS: SCHECHTER            PHILLIP
                               SCHECHTER            SHERYL
    REGION CODE    ADDRESS   : 5903 FINCH COURT
        01         CITY      :    LONG GROVE
                   STATE/ZIP : IL  60047
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,576.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 57.14285
    ----------------------------------------------------------------
0   0007656846     MORTGAGORS: GUNTER               JOSEPH

    REGION CODE    ADDRESS   : ROUTE 2  BOX 14  PENIEL ROAD
        01         CITY      :    COLUMBUS
                   STATE/ZIP : NC  28722
    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     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 58.33333
    ----------------------------------------------------------------
0   0007656853     MORTGAGORS: DUBIA                CHRISTIAN
                               DUBIA                KATHLEEN
    REGION CODE    ADDRESS   : 29 SOUTH PEAK
        01         CITY      :    LAGUNA NIGUEL
                   STATE/ZIP : CA  92677
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    646,104.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,071.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 59.09091
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,880,000.00
                                P & I AMT:     17,374.10
                                UPB AMT:   1,868,556.01

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           32
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656861     MORTGAGORS: DAVEY                TOM
                               DAVEY                GAIL
    REGION CODE    ADDRESS   : 807 COUNTRY CLUB PARKWAY
        01         CITY      :    CASTLE ROCK
                   STATE/ZIP : CO  80104
    MORTGAGE AMOUNT :   544,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    540,631.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,965.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656879     MORTGAGORS: KENEALY              JAMES
                               KENEALY              VANESSA
    REGION CODE    ADDRESS   : 21 EAST MAIN STREET
        01         CITY      :    HOPKINTON
                   STATE/ZIP : MA  01748
    MORTGAGE AMOUNT :   265,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,025.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,500.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656887     MORTGAGORS: NEWBOWER             RONALD
                               NEWBOWER             DONNA
    REGION CODE    ADDRESS   : 159 NAGOG HILL RD
        01         CITY      :    ACTON
                   STATE/ZIP : MA  01720
    MORTGAGE AMOUNT :   337,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    335,455.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,128.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007656895     MORTGAGORS: REINHART             JEFFEREY
                               REINHART             NANCY
    REGION CODE    ADDRESS   : 4706 THEALL ROAD
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77066
    MORTGAGE AMOUNT :    66,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :     65,767.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       596.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656911     MORTGAGORS: HARRIS               JAMES
                               HARRIS               CAROL
    REGION CODE    ADDRESS   : 34 TARTAN LAKES
        01         CITY      :    WESTMONT
                   STATE/ZIP : IL  60559
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,602.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,736.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.07207
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,613,500.00
                                P & I AMT:     14,928.01
                                UPB AMT:   1,603,482.38

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           33
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656929     MORTGAGORS: CHADDHA              ARUN
                               CHADDHA              SMITA
    REGION CODE    ADDRESS   : CAPTAIN HANDLEY RD UNIT 15
        01         CITY      :    ACTON
                   STATE/ZIP : MA  01720
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,225.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0007656945     MORTGAGORS: BROCK                SCOTT
                               BROCK                DEBORAH
    REGION CODE    ADDRESS   : 3932 BRYN MAWR DRIVE
        01         CITY      :    UNIVERSITY PARK
                   STATE/ZIP : TX  75225
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,101.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 42.97994
    ----------------------------------------------------------------
0   0007656952     MORTGAGORS: JONES                FRANKLIN
                               JONES                JANICE
    REGION CODE    ADDRESS   : 44 NOVA COURT
        01         CITY      :    LAKE OSWEGO
                   STATE/ZIP : OR  97035
    MORTGAGE AMOUNT :   296,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,109.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,722.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 76.88311
    ----------------------------------------------------------------
0   0007656960     MORTGAGORS: COTE                 SCOTT
                               COTE                 KELLIE
    REGION CODE    ADDRESS   : 453 ANNANDALE DRIVE
        01         CITY      :    LAKE ARROWHEAD
                   STATE/ZIP : CA  92352
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,379.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,465.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656978     MORTGAGORS: LIU                  BEN
                               LIU                  JOYCE
    REGION CODE    ADDRESS   : 11701 ABERDEEN
        01         CITY      :    LEAWOOD
                   STATE/ZIP : KS  66211
    MORTGAGE AMOUNT :   547,520.00  OPTION TO CONVERT :
    UNPAID BALANCE :    544,055.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,921.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 67.18036
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,683,520.00
                                P & I AMT:     15,402.33
                                UPB AMT:   1,672,870.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           34
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007656986     MORTGAGORS: HASTINGS             WARREN
                               HASTINGS             CAROLYN
    REGION CODE    ADDRESS   : 10795 SOUTHWEST MARY PLACE
        01         CITY      :    TIGARD
                   STATE/ZIP : OR  97223
    MORTGAGE AMOUNT :   220,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    218,612.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,008.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007656994     MORTGAGORS: WELLS                SUSAN
                               MURRAY               LEE
    REGION CODE    ADDRESS   : 145 PRIMROSE WAY
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94303
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    285,548.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,720.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 46.61290
    ----------------------------------------------------------------
0   0007657000     MORTGAGORS: PATRICK              JOSEPH
                               VERBANIC             JOANN
    REGION CODE    ADDRESS   : 412 CROSS CREEK COURT
        01         CITY      :    FRANKLIN
                   STATE/ZIP : TN  37067
    MORTGAGE AMOUNT :   229,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,799.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,128.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657018     MORTGAGORS: SOUZA                BRAD
                               SOUZA                SHELLIE
    REGION CODE    ADDRESS   : 314 WILDWOOD AVENUE
        01         CITY      :    PIEDMONT
                   STATE/ZIP : CA  94611
    MORTGAGE AMOUNT :   357,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    353,234.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,365.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
0   0007657026     MORTGAGORS: YOUNG                STEVEN
                               MAHAISAVARIYA        PAIBOON
    REGION CODE    ADDRESS   : 2121 W CALIFORNIA STREET
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92110
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,127.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,708.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.35897
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,386,100.00
                                P & I AMT:     12,931.07
                                UPB AMT:   1,370,323.15

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           35
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657034     MORTGAGORS: BAERST               JOHN
                               BROWN                ALLISON
    REGION CODE    ADDRESS   : 243 RIDGEWAY ROAD
        01         CITY      :    WESTON
                   STATE/ZIP : MA  02193
    MORTGAGE AMOUNT :   544,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    542,320.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,965.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.08391
    ----------------------------------------------------------------
0   0007657059     MORTGAGORS: CLARKSON             J.
                               CLARKSON             MARY
    REGION CODE    ADDRESS   : 509 COTTONWOOD CREEK DRIVE
        01         CITY      :    DRIPPING SPRINGS
                   STATE/ZIP : TX  78620
    MORTGAGE AMOUNT :   267,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,955.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,463.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 76.51428
    ----------------------------------------------------------------
0   0007657067     MORTGAGORS: LOVELESS             JON
                               SCHUSTER             PATRICIA
    REGION CODE    ADDRESS   : 16 SHAKER RD
        01         CITY      :    HARVARD
                   STATE/ZIP : MA  01451
    MORTGAGE AMOUNT :   272,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,509.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,548.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.55319
    ----------------------------------------------------------------
0   0007657075     MORTGAGORS: POLLOCK              LOUIS
                               POLLOCK              JEAN
    REGION CODE    ADDRESS   : 1 SEA TRUMPET DRIVE
        01         CITY      :    YORK
                   STATE/ZIP : ME  03909
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    436,311.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,235.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   03/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007657109     MORTGAGORS: JOHNSON              RICHARD

    REGION CODE    ADDRESS   : 2291 RANCH VIEW PLACE
        01         CITY      :    THOUSAND OAKS
                   STATE/ZIP : CA  91361
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,768.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 57.73195
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,814,600.00
                                P & I AMT:     16,849.16
                                UPB AMT:   1,790,865.77

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           36
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657117     MORTGAGORS: STREBLER             JAMES
                               STREBLER             BRENDA
    REGION CODE    ADDRESS   : 4626 WEST BUCKSKIN TRAIL
        01         CITY      :    GLENDALE
                   STATE/ZIP : AZ  85310
    MORTGAGE AMOUNT :   242,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,549.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,260.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657125     MORTGAGORS: CLUNEY               CARL
                               CLUNEY               NICKI
    REGION CODE    ADDRESS   : 1540 BUCKS HILL ROAD
        01         CITY      :    SOUTHBURY
                   STATE/ZIP : CT  06488
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,142.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 52.63157
    ----------------------------------------------------------------
0   0007657133     MORTGAGORS: VAFAEE               FARHAD
                               ASHOFTEH             AZITA
    REGION CODE    ADDRESS   : 3459 MEIER STREET
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90066
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,259.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,190.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.72727
    ----------------------------------------------------------------
0   0007657141     MORTGAGORS: PONIATOWSKI          STEVEN
                               PONIATOWSKI          LAVERNE
    REGION CODE    ADDRESS   : 3900 114TH LANE NORTHEAST
        01         CITY      :    BLAINE
                   STATE/ZIP : MN  55449
    MORTGAGE AMOUNT :   245,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,979.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,241.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.71875
    ----------------------------------------------------------------
0   0007657158     MORTGAGORS: CHAN                 TOM
                               SHEN                 GLORIA
    REGION CODE    ADDRESS   : 1790 HILLIARD DRIVE
        01         CITY      :    SAN MARINO
                   STATE/ZIP : CA  91108
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,340.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 62.92134
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,307,500.00
                                P & I AMT:     12,066.70
                                UPB AMT:   1,300,270.90

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           37
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657166     MORTGAGORS: DODELL               DAVID
                               DODELL               AMY
    REGION CODE    ADDRESS   : 9452 NORTH 115TH PLACE
        01         CITY      :    SCOTTSDALE
                   STATE/ZIP : AZ  85256
    MORTGAGE AMOUNT :   225,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    223,576.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,022.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007657174     MORTGAGORS: KING                 CHARLES
                               KING                 MAUREEN
    REGION CODE    ADDRESS   : 5017 SAN JOAQUIN DRIVE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92109
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,485.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,317.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 64.10200
    ----------------------------------------------------------------
0   0007657190     MORTGAGORS: MYERS                RONALD
                               STANLEY              BARBARA
    REGION CODE    ADDRESS   : 5984 OAKHILL DRIVE
        01         CITY      :    SANTA MARIA
                   STATE/ZIP : CA  93455
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    378,814.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,442.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.55102
    ----------------------------------------------------------------
0   0007657208     MORTGAGORS: MCLAUGHLIN           CHARLES
                               MCLAUGHLIN           JACQUE
    REGION CODE    ADDRESS   : 13596 STREAMSIDE DRIVE
        01         CITY      :    LAKE OSWEGO
                   STATE/ZIP : OR  97035
    MORTGAGE AMOUNT :   238,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,763.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,177.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 58.74384
    ----------------------------------------------------------------
0   0007657216     MORTGAGORS: ANGLILERI            JOSEPH
                               DOUSE-ANGILIERI      JULIE
    REGION CODE    ADDRESS   : 25800 MEADOWDALE
        01         CITY      :    FRANKLIN
                   STATE/ZIP : MI  48025
    MORTGAGE AMOUNT :   270,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,878.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,526.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 64.40476
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,364,000.00
                                P & I AMT:     12,486.06
                                UPB AMT:   1,357,518.02

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           38
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657224     MORTGAGORS: SAPP                 JACK
                               SAPP                 JOSEPHINE
    REGION CODE    ADDRESS   : 3 OAK RIDGE AVENUE
        01         CITY      :    SUMMIT
                   STATE/ZIP : NJ  07901
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,511.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,483.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 83.07692
    ----------------------------------------------------------------
0   0007657232     MORTGAGORS: THAI                 KHIEM
                               NGUYEN               VI
    REGION CODE    ADDRESS   : 24316 KNOLL COURT
        01         CITY      :    DIAMOND BAR
                   STATE/ZIP : CA  91765
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,668.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.23287
    ----------------------------------------------------------------
0   0007657240     MORTGAGORS: BURNWEIT             CATHY
                               ASERLIND             ERIC
    REGION CODE    ADDRESS   : 6304 CABALLERO BOULEVARD
        01         CITY      :    CORAL GABLES
                   STATE/ZIP : FL  33143
    MORTGAGE AMOUNT :   635,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    629,210.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,886.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 68.27957
    ----------------------------------------------------------------
0   0007657257     MORTGAGORS: ROESSL               CHARLES
                               ROESSL               JUNE
    REGION CODE    ADDRESS   : 37604 MOJAVE SAGE STREET
        01         CITY      :    PALM DESERT
                   STATE/ZIP : CA  92211
    MORTGAGE AMOUNT :   271,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,722.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,476.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.99587
    ----------------------------------------------------------------
0   0007657265     MORTGAGORS: NGUYEN               HAO
                               NGUYEN               DIEP
    REGION CODE    ADDRESS   : 18302 BLUEBELL LANE
        01         CITY      :    OLNEY
                   STATE/ZIP : MD  20832
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    234,322.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,154.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.75000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,672,250.00
                                P & I AMT:     15,337.79
                                UPB AMT:   1,657,436.09

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           39
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657273     MORTGAGORS: KALETA               PAUL
                               KALETA               VICKY
    REGION CODE    ADDRESS   : 3755 BEACH ROAD
        01         CITY      :    SOUTH LAKE TAHOE
                   STATE/ZIP : CA  96150
    MORTGAGE AMOUNT :   420,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    415,097.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,779.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 35.03750
    ----------------------------------------------------------------
0   0007657281     MORTGAGORS: EASLER               R
                               EASLER               ROCHELLE
    REGION CODE    ADDRESS   : 6816 RAINTREE BOULEVARD
        01         CITY      :    FLOWER MOUND
                   STATE/ZIP : TX  75028
    MORTGAGE AMOUNT :   273,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,050.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.88321
    ----------------------------------------------------------------
0   0007657299     MORTGAGORS: CROWLEY              JOHN
                               CROWLEY              MARDENE
    REGION CODE    ADDRESS   : 2918 RR 620 NORTH UNIT #169
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78734
    MORTGAGE AMOUNT :   319,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,001.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,943.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.99750
    ----------------------------------------------------------------
0   0007657307     MORTGAGORS: VAIL                 BRUCE
                               VAIL                 JUDY
    REGION CODE    ADDRESS   : 6243 EAST BERNEIL LANE
        01         CITY      :    PARADISE VALLEY
                   STATE/ZIP : AZ  85253
    MORTGAGE AMOUNT :   585,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    581,297.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,258.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.85714
    ----------------------------------------------------------------
0   0007657315     MORTGAGORS: WATSON               LAWRENCE
                               WATSON               DOROTHY
    REGION CODE    ADDRESS   : 2166 BURGENTINE DRIVE
        01         CITY      :    CORPUS CHRISTI
                   STATE/ZIP : TX  78418
    MORTGAGE AMOUNT :   231,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,183.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,141.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,830,000.00
                                P & I AMT:     16,619.58
                                UPB AMT:   1,812,630.41

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           40
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657323     MORTGAGORS: CHUA                 KOK
                               CHUA                 SOK
    REGION CODE    ADDRESS   : 1159 HOBSON MILL DRIVE
        01         CITY      :    NAPERVILLE
                   STATE/ZIP : IL  60540
    MORTGAGE AMOUNT :   344,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    341,869.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,140.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657331     MORTGAGORS: MCDANIEL             J
                               PURCELL              DAVID
    REGION CODE    ADDRESS   : 571 ORME CIRCLE
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30306
    MORTGAGE AMOUNT :   279,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,347.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,568.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657349     MORTGAGORS: SALHUS               DAVID

    REGION CODE    ADDRESS   : 298 LA VERNE AVENUE
        01         CITY      :    LONG BEACH
                   STATE/ZIP : CA  90803
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,455.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,236.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 61.25000
    ----------------------------------------------------------------
0   0007657356     MORTGAGORS: DENNAOUI             CHRISTINE

    REGION CODE    ADDRESS   : 5812 CARBECK DRIVE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92648
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,437.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 62.65356
    ----------------------------------------------------------------
0   0007657364     MORTGAGORS: THAKRAL              SURENDRA
                               THAKRAL              MEENAKSHI
    REGION CODE    ADDRESS   : 1774 ORANGEWOOD LANE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,388.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,465.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 76.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,389,200.00
                                P & I AMT:     12,756.84
                                UPB AMT:   1,381,499.28

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           41
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657372     MORTGAGORS: LABEIRIE             ALEX
                               PETERSEN             KRISTEN
    REGION CODE    ADDRESS   : 140 ESCONDIDO PLACE
        01         CITY      :    LA HONDA
                   STATE/ZIP : CA  94020
    MORTGAGE AMOUNT :   287,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,293.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,581.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657380     MORTGAGORS: QUAN                 ROGER
                               QUAN                 SANMY
    REGION CODE    ADDRESS   : 205 AYER LANE
        01         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   289,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,707.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,642.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.99447
    ----------------------------------------------------------------
0   0007657398     MORTGAGORS: YAN                  WEIPENG
                               ZENG                 HUI
    REGION CODE    ADDRESS   : 1025 ROCKPORT AVENUE
        01         CITY      :    REDWOOD CITY
                   STATE/ZIP : CA  94065
    MORTGAGE AMOUNT :   395,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    392,606.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,661.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 87.77777
    ----------------------------------------------------------------
0   0007657406     MORTGAGORS: CHAN                 BEN
                               CHAN                 BETTY
    REGION CODE    ADDRESS   : 922 SUNDANCE DRIVE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   225,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    224,327.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,101.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 36.00000
    ----------------------------------------------------------------
0   0007657414     MORTGAGORS: AKHAVAN              MEHRAN
                               AKHAVAN              NANCY
    REGION CODE    ADDRESS   : 3766 WEST LOCUST AVENUE
        01         CITY      :    FRESNO
                   STATE/ZIP : CA  93711
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,254.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,244.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.70967
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,440,700.00
                                P & I AMT:     13,232.27
                                UPB AMT:   1,434,190.65

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           42
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657422     MORTGAGORS: BOEHLE               SHAW-MING
                               BOEHLE               RICHARD
    REGION CODE    ADDRESS   : 521 SAN LUIS AVENUE
        01         CITY      :    LOS ALTOS
                   STATE/ZIP : CA  94024
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    314,048.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,920.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 55.26315
    ----------------------------------------------------------------
0   0007657430     MORTGAGORS: PETERSEN             CRAIG

    REGION CODE    ADDRESS   : 110 GREENMEADOW AVENUE
        01         CITY      :    THOUSAND OAKS
                   STATE/ZIP : CA  91320
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,101.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007657448     MORTGAGORS: HOWARD               ELIZABETH

    REGION CODE    ADDRESS   : 11552 LAS LUCES
        01         CITY      :    SANTA ANA
                   STATE/ZIP : CA  92705
    MORTGAGE AMOUNT :   335,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    331,018.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,059.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 55.85000
    ----------------------------------------------------------------
0   0007657455     MORTGAGORS: WOLFSON              AIMEE
                               KIRBY                MICHAEL
    REGION CODE    ADDRESS   : 2210 WASHINGTON AVENUE
        01         CITY      :    SANTA MONICA
                   STATE/ZIP : CA  90403
    MORTGAGE AMOUNT :   302,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,446.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,804.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 50.41666
    ----------------------------------------------------------------
0   0007657463     MORTGAGORS: BANKSON              ROBERT

    REGION CODE    ADDRESS   : 320 NORTH LA JOLLA AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90048
    MORTGAGE AMOUNT :   297,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,660.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,758.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.36000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,550,200.00
                                P & I AMT:     14,238.58
                                UPB AMT:   1,541,275.21

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           43
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657471     MORTGAGORS: MORRIS               STEPHEN
                               MORRIS               MICHELLE
    REGION CODE    ADDRESS   : 1348 WEST HEMPSTEAD DRIVE
        01         CITY      :    EAGLE
                   STATE/ZIP : ID  83616
    MORTGAGE AMOUNT :   274,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,154.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,501.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.05405
    ----------------------------------------------------------------
0   0007657489     MORTGAGORS: GEYER                MATTHEW
                               GEYER                JOSEPHINE
    REGION CODE    ADDRESS   : 70 MORNING SUN AVENUE
        01         CITY      :    MILL VALLEY
                   STATE/ZIP : CA  94941
    MORTGAGE AMOUNT :   363,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    361,903.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,365.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 69.14285
    ----------------------------------------------------------------
0   0007657505     MORTGAGORS: KIM                  DANIEL
                               KIM                  JUNG-HEUI
    REGION CODE    ADDRESS   : 11780 MARIPOSA BAY LANE
        01         CITY      :    NORTHRIDGE
                   STATE/ZIP : CA  91326
    MORTGAGE AMOUNT :   339,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,305.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,963.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/07
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.99670
    ----------------------------------------------------------------
0   0007657513     MORTGAGORS: FROEMMING            RONALD

    REGION CODE    ADDRESS   : 415 55TH AVENUE
        01         CITY      :    ST. PETERSBURG BEACH
                   STATE/ZIP : FL  33706
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,175.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,483.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.97297
    ----------------------------------------------------------------
0   0007657521     MORTGAGORS: PETROVICH            JAMES
                               PETROVICH            SUSAN
    REGION CODE    ADDRESS   : 100 LA VUELTA ROAD
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93108
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    548,338.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,098.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.79700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,796,450.00
                                P & I AMT:     17,411.87
                                UPB AMT:   1,789,877.66

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           44
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657539     MORTGAGORS: MUSHEYEV             JULIET

    REGION CODE    ADDRESS   : 138-34 COOLIDGE AVENUE
        01         CITY      :    FLUSHING
                   STATE/ZIP : NY  11435
    MORTGAGE AMOUNT :   337,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    336,524.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,225.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0007657547     MORTGAGORS: ISRAELSEN            JULIE

    REGION CODE    ADDRESS   : 10089 SOUTH WASATCH BLVD
        01         CITY      :    SANDY
                   STATE/ZIP : UT  84092
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,160.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,529.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.52941
    ----------------------------------------------------------------
0   0007657554     MORTGAGORS: PAPE                 JOHN
                               PAPE                 CHARLEEN
    REGION CODE    ADDRESS   : 29028 CLEEK COURT
        01         CITY      :    IVANHOE
                   STATE/ZIP : IL  60060
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,093.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 50.84745
    ----------------------------------------------------------------
0   0007657562     MORTGAGORS: DAVISON              DEAN
                               TURNER               ROSLYN
    REGION CODE    ADDRESS   : 3518 241ST AVENUE SOUTHEAST
        01         CITY      :    ISSAQUAH
                   STATE/ZIP : WA  98029
    MORTGAGE AMOUNT :   234,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,612.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,202.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 76.72131
    ----------------------------------------------------------------
0   0007657570     MORTGAGORS: MACDOUGALL           PRESTON
                               MACDOUGALL           KAREN
    REGION CODE    ADDRESS   : 11906 STONEY RIDGE LANE
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77024
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    307,080.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,808.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 48.81889
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,456,500.00
                                P & I AMT:     13,546.83
                                UPB AMT:   1,447,472.16

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           45
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657588     MORTGAGORS: GLEASON              JOHN
                               GLEASON              ROBIN
    REGION CODE    ADDRESS   : 4602 WYNMEADE PARK
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30067
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    498,472.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,599.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.89326
    ----------------------------------------------------------------
0   0007657596     MORTGAGORS: KING                 ROBERT
                               KING                 MERILYN
    REGION CODE    ADDRESS   : 18269 BLUE HERON DRIVE
        01         CITY      :    NORTHVILLE
                   STATE/ZIP : MI  48167
    MORTGAGE AMOUNT :   255,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,681.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,406.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 71.02777
    ----------------------------------------------------------------
0   0007657604     MORTGAGORS: ALEXANDER            ALEXANDER
                               ALEXANDER            JANICE
    REGION CODE    ADDRESS   : 3307 CARRIAGE PLACE
        01         CITY      :    BURLINGTON
                   STATE/ZIP : NC  27215
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    372,677.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,423.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007657612     MORTGAGORS: MARTINEZ             JUAN
                               FERNANDEZ            ANA MARIA
    REGION CODE    ADDRESS   : 9491 S.W. 97TH STREET
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33176
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,271.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,154.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007657620     MORTGAGORS: WEHNER               JOHN
                               MARTINEZ-WEHNER      ASUNCION
    REGION CODE    ADDRESS   : 1434 KNOWLTON DRIVE
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    303,191.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,870.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 55.86080
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,671,700.00
                                P & I AMT:     15,454.95
                                UPB AMT:   1,663,295.16

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           46
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657638     MORTGAGORS: HENRY                MICHAEL

    REGION CODE    ADDRESS   : 6343 W. 129TH PLACE
        01         CITY      :    PALOS HEIGHTS
                   STATE/ZIP : IL  60463
    MORTGAGE AMOUNT :   246,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,006.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,285.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 85.00000
    ----------------------------------------------------------------
0   0030587323     MORTGAGORS: BRUGERE-TRELAT       PHILLIPE

    REGION CODE    ADDRESS   : 72 FOURTEEN HILLS COURT
        01         CITY      :    NOYACK
                   STATE/ZIP : NY  11963
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,576.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 39.60300
    ----------------------------------------------------------------
0   0030792261     MORTGAGORS: GERRITS              RUSSELL

    REGION CODE    ADDRESS   : 1045 MOUNTAIN VIEW AVE
        01         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94040
    MORTGAGE AMOUNT :   308,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,233.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,811.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   04/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.80400
    ----------------------------------------------------------------
0   0030815419     MORTGAGORS: SUTTER               EUGENIA

    REGION CODE    ADDRESS   : 3432 COURTLAND ROAD
        01         CITY      :    PEPPER PIKE
                   STATE/ZIP : OH  44122
    MORTGAGE AMOUNT :   295,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,198.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,714.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.99200
    ----------------------------------------------------------------
0   0030842389     MORTGAGORS: WALKER               R.

    REGION CODE    ADDRESS   : 1400 11TH STREEET
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,158.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,731.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 76.80000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,537,600.00
                                P & I AMT:     14,250.99
                                UPB AMT:   1,523,173.37

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           47
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0030891881     MORTGAGORS: LINK                 ROBERT
                               LINK                 PAULA
    REGION CODE    ADDRESS   : 2523 RIDGESTONE  DR.
        01         CITY      :    ELIZABETHTOWN
                   STATE/ZIP : KY  42701
    MORTGAGE AMOUNT :   287,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    284,411.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,680.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 76.22800
    ----------------------------------------------------------------
0   0030905194     MORTGAGORS: MANSOUR              SHARON
                               MANSOUR              MARK
    REGION CODE    ADDRESS   : 2610 NE 40TH ST
        01         CITY      :    FORT LAUDERDALE
                   STATE/ZIP : FL  33308
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    588,956.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,562.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 54.54500
    ----------------------------------------------------------------
0   0030918247     MORTGAGORS: HERMAN               RICHARD
                               HERMAN               MARGARET
    REGION CODE    ADDRESS   : 212 W PINEHURST TRAIL
        01         CITY      :    DAKOTA DUNES
                   STATE/ZIP : SD  57049
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    548,338.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,098.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 68.75000
    ----------------------------------------------------------------
0   0030930747     MORTGAGORS: PLANICK              ANTHONY
                               MELVIN-PLANICK       CAROLYN
    REGION CODE    ADDRESS   : 534 CLEARBROOK
        01         CITY      :    MESQUITE
                   STATE/ZIP : NV  89027
    MORTGAGE AMOUNT :    86,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :     85,219.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       810.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.57700
    ----------------------------------------------------------------
0   0030936371     MORTGAGORS: MAGEE                CHRISTOPHER
                               MAGEE                JANET
    REGION CODE    ADDRESS   : 57 POCHICK AVENUE
        01         CITY      :    NANTUCKET
                   STATE/ZIP : MA  02554
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,032.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,035.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 68.42100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,848,800.00
                                P & I AMT:     17,188.35
                                UPB AMT:   1,828,958.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           48
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0030941207     MORTGAGORS: ANSICK               FRED
                               ANSICK               ELAINE
    REGION CODE    ADDRESS   : 12388 HENDERSON ROAD
        01         CITY      :    CLIFTON
                   STATE/ZIP : VA  20124
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,052.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,264.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 54.34700
    ----------------------------------------------------------------
0   0030947824     MORTGAGORS: GOLDEN               JOEL
                               GOLDEN               JOANN
    REGION CODE    ADDRESS   : 8535 PORTOFINO
        01         CITY      :    WHITTIER
                   STATE/ZIP : CA  90603
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    312,096.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,897.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.46800
    ----------------------------------------------------------------
0   0030957567     MORTGAGORS: CLAYTON              SHEILAH

    REGION CODE    ADDRESS   : 1454 RUTHERFORD DRIVE
        01         CITY      :    PASADENA
                   STATE/ZIP : CA  91103
    MORTGAGE AMOUNT :   590,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    582,805.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,469.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 77.63100
    ----------------------------------------------------------------
0   0030958409     MORTGAGORS: NUNES                PAUL
                               NUNES                JOAN
    REGION CODE    ADDRESS   : 70 CULLODEN DRIVE
        01         CITY      :    CANTON
                   STATE/ZIP : MA  02021
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,536.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.67300
    ----------------------------------------------------------------
0   0030960819     MORTGAGORS: BALDY                LAWRENCE
                               BALDY                DIANNA
    REGION CODE    ADDRESS   : 6313 CRESTFIELD AVENUE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89108
    MORTGAGE AMOUNT :   101,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :     98,042.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       951.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 47.37209
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,536,850.00
                                P & I AMT:     14,119.45
                                UPB AMT:   1,517,996.99

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           49
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0030973416     MORTGAGORS: PADRON               SEBASTIAN
                               PADRON               MARIA
    REGION CODE    ADDRESS   : 6510 PEMVIEW
        01         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78240
    MORTGAGE AMOUNT :   229,550.00  OPTION TO CONVERT :
    UNPAID BALANCE :    225,414.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,160.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   07/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 72.64200
    ----------------------------------------------------------------
0   0030975569     MORTGAGORS: BOWMAN               CHARLES

    REGION CODE    ADDRESS   : 2825 S OAKWOOD DRIVE
        01         CITY      :    BOUNTIFUL
                   STATE/ZIP : UT  84010
    MORTGAGE AMOUNT :   228,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,731.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,169.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0030980734     MORTGAGORS: MARSELLA             JAMES
                               MARSELLA             SHARON
    REGION CODE    ADDRESS   : 16027 SOUTH 1ST STREET
        01         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85048
    MORTGAGE AMOUNT :   229,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,463.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,090.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.01200
    ----------------------------------------------------------------
0   0030990915     MORTGAGORS: LIU                  DAVID
                               KANG                 QIAN
    REGION CODE    ADDRESS   : 9 EDGEWOOD  RUN
        01         CITY      :    AMHERST
                   STATE/ZIP : NH  03031
    MORTGAGE AMOUNT :   242,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,484.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,279.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 79.98800
    ----------------------------------------------------------------
0   0030994552     MORTGAGORS: ELLSWORTH            MICHAEL
                               ELLSWORTH            VONYA
    REGION CODE    ADDRESS   : 4508 MURFREESBORO ROAD
        01         CITY      :    FRANKLIN
                   STATE/ZIP : TN  37064
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    594,588.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,604.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,529,500.00
                                P & I AMT:     14,305.29
                                UPB AMT:   1,514,683.54

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           50
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0030994909     MORTGAGORS: LOW                  WING
                               LOW                  MEI
    REGION CODE    ADDRESS   : 15 TARA ROAD
        01         CITY      :    ORINDA
                   STATE/ZIP : CA  94593
    MORTGAGE AMOUNT :   312,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,247.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,959.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031000029     MORTGAGORS: COMEAU               ROBERT
                               COMEAU               CAROL
    REGION CODE    ADDRESS   : 20 CHATHAM COURT
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92660
    MORTGAGE AMOUNT :   400,050.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,322.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,651.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 40.68400
    ----------------------------------------------------------------
0   0031000854     MORTGAGORS: SHUSHTARI            J

    REGION CODE    ADDRESS   : 6 HEATHER LANE
        01         CITY      :    SIMSBURY
                   STATE/ZIP : CT  06070
    MORTGAGE AMOUNT :   471,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    463,103.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,439.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   07/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031001589     MORTGAGORS: CASS                 RICHARD
                               CASS                 LINDA
    REGION CODE    ADDRESS   : 31 CLARK LANE
        01         CITY      :    SUDBURY
                   STATE/ZIP : MA  01776
    MORTGAGE AMOUNT :   278,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,147.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,648.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 88.25300
    ----------------------------------------------------------------
0   0031003734     MORTGAGORS: SARGENTI             DENNIS
                               SARGENTI             DANA
    REGION CODE    ADDRESS   : 52 VLIETTOWN ROAD
        01         CITY      :    TEWKSBURY TOWNSHIP
                   STATE/ZIP : NJ  08858
    MORTGAGE AMOUNT :   718,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    700,165.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,809.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   015
    LTV :                 52.40800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,179,650.00
                                P & I AMT:     20,508.37
                                UPB AMT:   2,145,986.41

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           51
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031009087     MORTGAGORS: TALLMAN              ANTHONY
                               TALLMAN              ROSALIND
    REGION CODE    ADDRESS   : 11709 N 159TH COURT
        01         CITY      :    JUPITER
                   STATE/ZIP : FL  33478
    MORTGAGE AMOUNT :   124,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    122,656.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,184.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   002
    LTV :                 59.90338
    ----------------------------------------------------------------
0   0031024599     MORTGAGORS: CURTIN               JOHN
                               LOCKWOOD             JORY
    REGION CODE    ADDRESS   : 67 SCARLET OAK DRIVE
        01         CITY      :    WILTON
                   STATE/ZIP : CT  06897
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,218.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,355.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.57500
    ----------------------------------------------------------------
0   0031025471     MORTGAGORS: WOHLER               BRETT
                               WOHLER               MARGARET
    REGION CODE    ADDRESS   : 726 BATTERY PLACE
        01         CITY      :    ALEXANDRIA
                   STATE/ZIP : VA  22314
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,093.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 68.22000
    ----------------------------------------------------------------
0   0031031602     MORTGAGORS: VACHHANI             SHAILESH
                               VACHHANI             RAJSHREE
    REGION CODE    ADDRESS   : 15700 NW WISMER DRIVE
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97229
    MORTGAGE AMOUNT :   246,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,257.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,280.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.99700
    ----------------------------------------------------------------
0   0031035025     MORTGAGORS: RIVERA               LANCE

    REGION CODE    ADDRESS   : 51 OLD QUARRY RD
        01         CITY      :    ENGLEWOOD
                   STATE/ZIP : NJ  07631
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,654.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,793.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,326,000.00
                                P & I AMT:     12,395.15
                                UPB AMT:   1,319,880.92

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           52
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031035249     MORTGAGORS: KOCH                 CHRISTOPHER
                               KOCH                 JULIE
    REGION CODE    ADDRESS   : 171 MIDDLESEX
        01         CITY      :    BUFFALO
                   STATE/ZIP : NY  14216
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,199.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,456.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 43.08900
    ----------------------------------------------------------------
0   0031037682     MORTGAGORS: DONOVAN              CHRISTOPHER
                               DONOVAN              MAUREEN
    REGION CODE    ADDRESS   : 40 MARTINGALE LANE
        01         CITY      :    WESTWOOD
                   STATE/ZIP : MA  02090
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,124.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,035.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 52.41900
    ----------------------------------------------------------------
0   0031039167     MORTGAGORS: ANDERSON             PHILIP

    REGION CODE    ADDRESS   : 4620 84TH AVENUE SE
        01         CITY      :    MERCER ISLAND
                   STATE/ZIP : WA  98040
    MORTGAGE AMOUNT :   488,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    464,918.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,523.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031042351     MORTGAGORS: BAO                  SU
                               VU                   THINH
    REGION CODE    ADDRESS   : 6607 SCHURTZ STREET
        01         CITY      :    ALEXANDRIA
                   STATE/ZIP : VA  22315
    MORTGAGE AMOUNT :   307,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,041.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,780.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 94.98800
    ----------------------------------------------------------------
0   0031043730     MORTGAGORS: YUEN                 CHARLES
                               LO                   TEMMY
    REGION CODE    ADDRESS   : 1490 PASEO DE ORO
        01         CITY      :    PACIFIC PALISADES
                   STATE/ZIP : CA  90272
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,418.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,112.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,945,000.00
                                P & I AMT:     17,909.26
                                UPB AMT:   1,912,702.46

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           53
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031048994     MORTGAGORS: DUHRA                AVTAR
                               KAUR                 HARNAIK
    REGION CODE    ADDRESS   : 3223 SOUTH 133RD STREET
        01         CITY      :    TUKWILA
                   STATE/ZIP : WA  98168
    MORTGAGE AMOUNT :   137,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    135,962.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,281.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031049703     MORTGAGORS: WRIGHT               DANIEL
                               FENG                 MONA
    REGION CODE    ADDRESS   : 5 MOODY POINT DRIVE
        01         CITY      :    NEWMARKET
                   STATE/ZIP : NH  03857
    MORTGAGE AMOUNT :   279,529.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,871.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,631.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   06/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 62.67460
    ----------------------------------------------------------------
0   0031052095     MORTGAGORS: DENNIS               MARTIN
                               LESCO                BARBARA
    REGION CODE    ADDRESS   : 26 BARTHEL COURT
        01         CITY      :    LUTHERVILLE
                   STATE/ZIP : MD  21093
    MORTGAGE AMOUNT :   432,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    428,018.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,974.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.00000
    ----------------------------------------------------------------
0   0031054034     MORTGAGORS: GROAT                SCOTT
                               GROAT                TERESA
    REGION CODE    ADDRESS   : 97 MEIGS DRIVE
        01         CITY      :    SHALIMAR
                   STATE/ZIP : FL  32579
    MORTGAGE AMOUNT :   261,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,418.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,419.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 74.35800
    ----------------------------------------------------------------
0   0031054380     MORTGAGORS: ALLEN                BRADLEY
                               ALLEN                SUSAN
    REGION CODE    ADDRESS   : 1196 KILLARNEY LANE
        01         CITY      :    WEST CHESTER
                   STATE/ZIP : PA  19382
    MORTGAGE AMOUNT :   364,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    361,646.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,221.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,473,729.00
                                P & I AMT:     13,527.42
                                UPB AMT:   1,462,917.86

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           54
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031055247     MORTGAGORS: GILLIARD             JACKIE
                               GILLIARD             YVETTE
    REGION CODE    ADDRESS   : 102 JEWETT PLACE
        01         CITY      :    UPPER MARLBORO
                   STATE/ZIP : MD  20772
    MORTGAGE AMOUNT :   223,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    218,691.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,149.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.12500  MATURITY DATE     :   06/01/12
    CURRENT INT RATE:      8.12500  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031056047     MORTGAGORS: DEWALD               MICHAEL
                               DEWALD               TERESE
    REGION CODE    ADDRESS   : RR 3 BOX 287A
        01         CITY      :    NORTH PLATTE
                   STATE/ZIP : NE  69101
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,321.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,615.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031058167     MORTGAGORS: MATCHO               JONATHAN
                               MATCHO               AMY
    REGION CODE    ADDRESS   : 1202 GEIGER LANE
        01         CITY      :    BRIDGEWATER
                   STATE/ZIP : NJ  08807
    MORTGAGE AMOUNT :   302,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,400.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,760.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031059660     MORTGAGORS: PODELL               SELMA

    REGION CODE    ADDRESS   : 20 WEST 64TH STREET, UNIT 33T
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10023
    MORTGAGE AMOUNT :   200,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    198,801.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,868.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 62.20800
    ----------------------------------------------------------------
0   0031063498     MORTGAGORS: NARVACAN             GUILLERMO
                               NARVACAN             WILMA
    REGION CODE    ADDRESS   : 407 BAYBRDGE DRIVE
        01         CITY      :    SUGARLAND
                   STATE/ZIP : TX  77478
    MORTGAGE AMOUNT :   253,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,905.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,369.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 89.98200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,259,350.00
                                P & I AMT:     11,763.84
                                UPB AMT:   1,248,120.87

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           55
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031064090     MORTGAGORS: GOYAL                SHRI
                               GOYAL                VIBHA
    REGION CODE    ADDRESS   : 16 MAYNARD FARM CIRCLE, LOT 62
        01         CITY      :    SUDBURY
                   STATE/ZIP : MA  01776
    MORTGAGE AMOUNT :   471,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    470,490.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,408.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.99600
    ----------------------------------------------------------------
0   0031065238     MORTGAGORS: WEISE                DONNA

    REGION CODE    ADDRESS   : 850 SAN PEDRO AVENUE
        01         CITY      :    CORAL GABLES
                   STATE/ZIP : FL  33156
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    548,375.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,177.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 36.66600
    ----------------------------------------------------------------
0   0031068414     MORTGAGORS: SCHLESINGER          JAMES
                               SCHLESINGER          LISA
    REGION CODE    ADDRESS   : 92 HOMINY HILL ROAD
        01         CITY      :    COLTS NECK TWP.
                   STATE/ZIP : NJ  07722
    MORTGAGE AMOUNT :   267,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,698.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,496.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.08200
    ----------------------------------------------------------------
0   0031069727     MORTGAGORS: BINGHAM              RUSSELL

    REGION CODE    ADDRESS   : 8 MILL POND LANE
        01         CITY      :    OLD LYME
                   STATE/ZIP : CT  06371
    MORTGAGE AMOUNT :   355,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    353,962.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,367.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 78.88800
    ----------------------------------------------------------------
0   0031073190     MORTGAGORS: SAMUELS              RAYMOND
                               DEANGELO             ANN
    REGION CODE    ADDRESS   : 238 VITTORIO CT
        01         CITY      :    PARK RIDGE
                   STATE/ZIP : NJ  07656
    MORTGAGE AMOUNT :   292,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,616.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,711.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,936,700.00
                                P & I AMT:     18,160.63
                                UPB AMT:   1,930,142.74

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           56
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031073281     MORTGAGORS: PEREZ                MANUEL
                               PEREZ                MARTA
    REGION CODE    ADDRESS   : 1212 FALLSMEAD WAY
        01         CITY      :    ROCKVILLE
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,321.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,615.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.54500
    ----------------------------------------------------------------
0   0031074487     MORTGAGORS: MITZNER              RICHARD
                               MITZNER              LISA
    REGION CODE    ADDRESS   : 22 OVERLOOK ROAD
        01         CITY      :    ARDSLEY
                   STATE/ZIP : NY  10502
    MORTGAGE AMOUNT :   247,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,735.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,259.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031075351     MORTGAGORS: PARKER               RUSSELL

    REGION CODE    ADDRESS   : 642 RUE DE MUCKLE
        01         CITY      :    MT. PLEASANT
                   STATE/ZIP : SC  29464
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    231,283.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,117.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 34.37000
    ----------------------------------------------------------------
0   0031075930     MORTGAGORS: MONTEFUSCO           MICHAEL
                               MONTEFUSCO           LAURA
    REGION CODE    ADDRESS   : 21 RICHARD LN
        01         CITY      :    HUNTINGTON
                   STATE/ZIP : NY  11743
    MORTGAGE AMOUNT :   233,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,303.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,176.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 73.96800
    ----------------------------------------------------------------
0   0031077423     MORTGAGORS: GIBSON               DANIEL
                               GIBSON               LYNN
    REGION CODE    ADDRESS   : 3 HAZELWOOD CIRCLE
        01         CITY      :    ANDOVER
                   STATE/ZIP : MA  01810
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    447,564.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,013.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 53.89200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,442,500.00
                                P & I AMT:     13,182.63
                                UPB AMT:   1,436,210.45

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           57
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031078140     MORTGAGORS: ARAUZ                JUAN
                               ARAUZ                DONNA
    REGION CODE    ADDRESS   : 28315 HIGHWAY 87 NORTH
        01         CITY      :    CALIFORNIA
                   STATE/ZIP : MO  65018
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,012.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,921.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.56500
    ----------------------------------------------------------------
0   0031083132     MORTGAGORS: HOEKSTRA             LORI
                               HOEKSTRA             DON
    REGION CODE    ADDRESS   : 1595 SW 4 CR
        01         CITY      :    BOCA RATON
                   STATE/ZIP : FL  33486
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,548.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,447.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.88800
    ----------------------------------------------------------------
0   0031083611     MORTGAGORS: PRIMEAUX             ARTHUR
                               PRIMEAUX             GAYLA SUE
    REGION CODE    ADDRESS   : 1717 SWAN DRIVE
        01         CITY      :    LAKE CHARLES
                   STATE/ZIP : LA  70605
    MORTGAGE AMOUNT :   242,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,174.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,269.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 67.47200
    ----------------------------------------------------------------
0   0031083918     MORTGAGORS: O'CONNELL            BRIAN
                               O'CONNELL            MICHELE
    REGION CODE    ADDRESS   : 61 LAUREL DRIVE
        01         CITY      :    NEEDHAM
                   STATE/ZIP : MA  02192
    MORTGAGE AMOUNT :   240,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 69.33700
    ----------------------------------------------------------------
0   0031084916     MORTGAGORS: CASELLA              MICHAEL
                               CASELLA              LINDA
    REGION CODE    ADDRESS   : 308 BARN HILL ROAD
        01         CITY      :    WEST CHESTER
                   STATE/ZIP : PA  19382
    MORTGAGE AMOUNT :   251,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,465.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,275.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,320,750.00
                                P & I AMT:     12,160.60
                                UPB AMT:   1,315,800.85

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           58
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031086192     MORTGAGORS: NACHAMKIN            MICHAEL
                               NACHAMKIN            JULIE
    REGION CODE    ADDRESS   : 15 ANDREWS LANE
        01         CITY      :    PRINCETON
                   STATE/ZIP : NJ  08540
    MORTGAGE AMOUNT :   253,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,235.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 44.54200
    ----------------------------------------------------------------
0   0031088149     MORTGAGORS: BEYELER              LAUREN
                               BEYELER              RICHARD
    REGION CODE    ADDRESS   : 2133 OCTAVIA STREET
        01         CITY      :    NEW ORLEANS
                   STATE/ZIP : LA  70115
    MORTGAGE AMOUNT :   243,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,856.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,240.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031090525     MORTGAGORS: URQUHART             MICHAEL
                               URQUHART             JENNIFER
    REGION CODE    ADDRESS   : 14 THANKFUL BRADLEY ROAD
        01         CITY      :    REDDING
                   STATE/ZIP : CT  06896
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    314,027.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,875.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 56.04900
    ----------------------------------------------------------------
0   0031092562     MORTGAGORS: HASKELL              PATRICIA
                               HASKELL              JOHN
    REGION CODE    ADDRESS   : 21 ALDEN ROAD
        01         CITY      :    EAST ORLEANS
                   STATE/ZIP : MA  02643
    MORTGAGE AMOUNT :   286,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,626.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,651.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031092612     MORTGAGORS: SIMPSON              DOROTHY
                               MONTGOMERY           CHERILYN
    REGION CODE    ADDRESS   : 7035 WOOD BLUFF BOULEVARD
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77040
    MORTGAGE AMOUNT :    58,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     57,735.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       542.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,156,100.00
                                P & I AMT:     10,655.36
                                UPB AMT:   1,148,482.46

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           59
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031092661     MORTGAGORS: COOPER               JAMES
                               TRENT                MONICA
    REGION CODE    ADDRESS   : 1109 MORRISETT AVENUE
        01         CITY      :    JEFFERSON CITY
                   STATE/ZIP : TN  37760
    MORTGAGE AMOUNT :    55,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     54,043.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       509.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00058
    ----------------------------------------------------------------
0   0031094022     MORTGAGORS: WIJSENBEEK           FREDERICK
                               WIJSENBEEK           MARJOLIJN
    REGION CODE    ADDRESS   : 8 EDGEMARTH HILL RD
        01         CITY      :    WESTPORT
                   STATE/ZIP : CT  06880
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    597,437.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,351.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 66.74000
    ----------------------------------------------------------------
0   0031096431     MORTGAGORS: SCHWEIGER            ROBERT
                               SCHWEIGER            TONI
    REGION CODE    ADDRESS   : 10 ROLLING RIDGE COURT
        01         CITY      :    MOUNT KISCO
                   STATE/ZIP : NY  10549
    MORTGAGE AMOUNT :   479,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    477,569.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,474.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 76.27300
    ----------------------------------------------------------------
0   0031099138     MORTGAGORS: RATAY                ANDRE
                               RATAY                SONYA
    REGION CODE    ADDRESS   : 50 MOUNTAIN TOP ROAD
        01         CITY      :    THE BOROUGH OF BERNARDSVI
                   STATE/ZIP : NJ  07924
    MORTGAGE AMOUNT : 1,300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :  1,292,744.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    15,516.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/07
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 52.00000
    ----------------------------------------------------------------
0   0031099955     MORTGAGORS: BURNETT              HYLTON
                               BURNETT              LYNETTE
    REGION CODE    ADDRESS   : 89 OLD BELDEN HILL ROAD
        01         CITY      :    WILTON
                   STATE/ZIP : CT  06897
    MORTGAGE AMOUNT :   355,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    354,127.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,292.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,789,200.00
                                P & I AMT:     29,144.40
                                UPB AMT:   2,775,922.03

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           60
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031100100     MORTGAGORS: VOULGAROPOULOS       MENELAOS
                               GREEN                SHERYL
    REGION CODE    ADDRESS   : 18225 MAINSAIL POINT DRIVE
        01         CITY      :    CORNELIUS
                   STATE/ZIP : NC  28031
    MORTGAGE AMOUNT :   900,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    897,221.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,215.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   015
    LTV :                 68.70200
    ----------------------------------------------------------------
0   0031101249     MORTGAGORS: SMITH                LARRY
                               SMITH                MARIA
    REGION CODE    ADDRESS   : 6740 EAST STALLION ROAD
        01         CITY      :    PARADISE VALLEY
                   STATE/ZIP : AZ  85253
    MORTGAGE AMOUNT :   975,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    969,558.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    11,637.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/07
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 69.64200
    ----------------------------------------------------------------
0   0031101439     MORTGAGORS: TURLEY               KEITH
                               TURLEY               DOROTHY
    REGION CODE    ADDRESS   : 34 WILLIAM PALMER DRIVE
        01         CITY      :    FLAGSTAFF
                   STATE/ZIP : AZ  86001
    MORTGAGE AMOUNT :   341,350.00  OPTION TO CONVERT :
    UNPAID BALANCE :    340,307.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,140.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 56.89100
    ----------------------------------------------------------------
0   0031102460     MORTGAGORS: HEAVEY               JAMES
                               HEAVEY               YVONNE
    REGION CODE    ADDRESS   : 25 RIVERVIEW AVENUE
        01         CITY      :    ARDSLEY
                   STATE/ZIP : NY  10502
    MORTGAGE AMOUNT :   269,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,100.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,532.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 74.75000
    ----------------------------------------------------------------
0   0031102569     MORTGAGORS: NAZARIAN             JAMSHID
                               NAZARIAN             FARZANEH
    REGION CODE    ADDRESS   : 725 NO LINDEN DRIVE
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90210
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    996,979.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,270.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   015
    LTV :                 50.63200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   3,485,450.00
                                P & I AMT:     34,796.16
                                UPB AMT:   3,473,167.50

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           61
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031103955     MORTGAGORS: HART                 RONALD
                               HART                 FRANZISKA
    REGION CODE    ADDRESS   : 6960 N. BARNETT LANE
        01         CITY      :    FOX POINT
                   STATE/ZIP : WI  53217
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    497,036.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,706.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 62.50000
    ----------------------------------------------------------------
0   0031104201     MORTGAGORS: MULLIGAN             DANIEL
                               MULLIGAN             KELLY
    REGION CODE    ADDRESS   : 15090 SW 74TH AVENUE
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33158
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,499.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,253.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 60.49300
    ----------------------------------------------------------------
0   0031105836     MORTGAGORS: BIANCHETTI           KENNETH

    REGION CODE    ADDRESS   : 900 FOUR O'CLOCK ROAD
        01         CITY      :    BRECKENRIDGE
                   STATE/ZIP : CO  80424
    MORTGAGE AMOUNT :   324,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,100.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,072.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031107246     MORTGAGORS: LEE                  EUGENE

    REGION CODE    ADDRESS   : 8575 EDWARDTON DRIVE
        01         CITY      :    ROSWELL
                   STATE/ZIP : GA  30076
    MORTGAGE AMOUNT :   270,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,565.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,468.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.92900
    ----------------------------------------------------------------
0   0031107741     MORTGAGORS: ZUMKHAWALA           ASHVIN
                               ZUMKHAWALA           DOLAR
    REGION CODE    ADDRESS   : 9480 CUNNINGHAM ROAD
        01         CITY      :    CINCINNATI
                   STATE/ZIP : OH  45243
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,483.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,947.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/08
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 28.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,605,400.00
                                P & I AMT:     15,449.29
                                UPB AMT:   1,596,684.23

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           62
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031107758     MORTGAGORS: FRANSSEN             DAVID
                               FRANSSEN             SHERIE
    REGION CODE    ADDRESS   : 9731 MELINDA CIRCLE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92646
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,488.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,437.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 89.31000
    ----------------------------------------------------------------
0   0031107865     MORTGAGORS: BOYLES               RICHARD
                               BOYLES               ANGELA
    REGION CODE    ADDRESS   : 14 FLAMINGO
        01         CITY      :    HILTON HEAD
                   STATE/ZIP : SC  29928
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,603.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 84.96700
    ----------------------------------------------------------------
0   0031108715     MORTGAGORS: SCHWEITZER           PETER

    REGION CODE    ADDRESS   : 6701 WOODRIDGE DRIVE
        01         CITY      :    PARKLAND
                   STATE/ZIP : FL  33067
    MORTGAGE AMOUNT :   262,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,662.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,486.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031109838     MORTGAGORS: BELOTT               RICHARD
                               BELOTT               LINDA
    REGION CODE    ADDRESS   : 52 CHRISTY DRIVE
        01         CITY      :    WARREN
                   STATE/ZIP : NJ  07059
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    285,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,541.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 49.56500
    ----------------------------------------------------------------
0   0031110083     MORTGAGORS: LEONG                TONY
                               LEONG                CHING-CHAU
    REGION CODE    ADDRESS   : 3476 RAMSTAD DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95127
    MORTGAGE AMOUNT :   228,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,648.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,146.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 78.62000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,294,200.00
                                P & I AMT:     12,004.44
                                UPB AMT:   1,286,403.04

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           63
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031110679     MORTGAGORS: BRAITHWAITE          RICHARD
                               BRAITHWAITE          SUSAN
    REGION CODE    ADDRESS   : 17028 COOPER DRIVE
        01         CITY      :    BEND
                   STATE/ZIP : OR  97707
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,228.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 65.44500
    ----------------------------------------------------------------
0   0031111289     MORTGAGORS: HULICK               PETER
                               HULICK               MARY
    REGION CODE    ADDRESS   : 100 SANDS POINT ROAD UNIT 215
        01         CITY      :    SARASOTA
                   STATE/ZIP : FL  34228
    MORTGAGE AMOUNT :   260,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,234.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,413.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031111297     MORTGAGORS: OLUSOLA              BENEDICT

    REGION CODE    ADDRESS   : 819 W PLEASANT RUN ROAD
        01         CITY      :    DESOTO
                   STATE/ZIP : TX  75115
    MORTGAGE AMOUNT :   228,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,348.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,104.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.79000
    ----------------------------------------------------------------
0   0031111784     MORTGAGORS: SEIBEL               KENNETH
                               SEIBEL               CATHERINE
    REGION CODE    ADDRESS   : 11 LARCHMONT COURT
        01         CITY      :    HOPEWELL
                   STATE/ZIP : NJ  08638
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,259.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,316.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 78.73000
    ----------------------------------------------------------------
0   0031112964     MORTGAGORS: TURNER               KRYSTAL
                               TURNER               ESTA
    REGION CODE    ADDRESS   : 1348 MAGNOLIA
        01         CITY      :    REDLANDS
                   STATE/ZIP : CA  92373
    MORTGAGE AMOUNT :   286,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,773.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,715.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 94.80100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,273,450.00
                                P & I AMT:     11,832.50
                                UPB AMT:   1,261,844.27

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           64
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031113210     MORTGAGORS: CHIRAYIL             THOMAS
                               CHIRAYIL             RUBY
    REGION CODE    ADDRESS   : 1005 S. DESPLAINES RD.,#506,
        01         CITY      :    FOREST PARK
                   STATE/ZIP : IL  60130
    MORTGAGE AMOUNT :    36,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :     36,291.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       340.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031114812     MORTGAGORS: WALSH                ROBERT
                               WALSH                RENEE
    REGION CODE    ADDRESS   : 176 SPOONWOOD ROAD
        01         CITY      :    WILTON
                   STATE/ZIP : CT  06897
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,209.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,211.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 64.08200
    ----------------------------------------------------------------
0   0031115777     MORTGAGORS: MOORE                THOMAS
                               MOORE                PATRICIA
    REGION CODE    ADDRESS   : 68 ABBOTT ROAD
        01         CITY      :    WELLESLEY
                   STATE/ZIP : MA  02181
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,854.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,449.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 51.72400
    ----------------------------------------------------------------
0   0031116338     MORTGAGORS: LOPEZ                CECILIO
                               LOPEZ                MARIA
    REGION CODE    ADDRESS   : 3850 SW 128 AVENUE
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33175
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,856.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,219.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.46800
    ----------------------------------------------------------------
0   0031116544     MORTGAGORS: MINER                PETERE
                               FREY                 CRAIG
    REGION CODE    ADDRESS   : 566 VAN BUREN STREET
        01         CITY      :    LOS ALTOS
                   STATE/ZIP : CA  94022
    MORTGAGE AMOUNT :   575,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    575,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,208.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 52.27272
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,584,400.00
                                P & I AMT:     14,429.80
                                UPB AMT:   1,580,211.32

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           65
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031118508     MORTGAGORS: O'SULLIVAN           MARILYN

    REGION CODE    ADDRESS   : 7689 SANTA MARGHERITA WAY
        01         CITY      :    NAPLES
                   STATE/ZIP : FL  34109
    MORTGAGE AMOUNT :   347,585.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,585.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,197.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.98000
    ----------------------------------------------------------------
0   0031119738     MORTGAGORS: STERLING             JOHN
                               STERLING             EILEEN
    REGION CODE    ADDRESS   : 5600 NORTH KNOX AVENUE
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60646
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,083.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.28900
    ----------------------------------------------------------------
0   0031120405     MORTGAGORS: HANOWELL             ERNEST
                               HANOWELL             SUSAN
    REGION CODE    ADDRESS   : 10905 GLEN ROAD
        01         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    400,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,679.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 50.00000
    ----------------------------------------------------------------
0   0031120421     MORTGAGORS: MAHONEY              JOHN
                               MAHONEY              LUCINDA
    REGION CODE    ADDRESS   : 38 TWIN LAKES DRIVE
        01         CITY      :    WATERFORD
                   STATE/ZIP : CT  06385
    MORTGAGE AMOUNT :   246,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,400.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,266.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031121395     MORTGAGORS: JOGANIC              EDWARD
                               JOGANIC              ROSEMARY
    REGION CODE    ADDRESS   : 4550 N MULE CROSSING
        01         CITY      :    FLAGSTAFF
                   STATE/ZIP : AZ  86001
    MORTGAGE AMOUNT :   292,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,088.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,645.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,585,985.00
                                P & I AMT:     14,548.72
                                UPB AMT:   1,584,157.69

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           66
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031121551     MORTGAGORS: COROMINAS            JOSE

    REGION CODE    ADDRESS   : 15955 S.W. 9TH STREET
        01         CITY      :    PEMBROKE PINE
                   STATE/ZIP : FL  33027
    MORTGAGE AMOUNT :   241,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,878.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,256.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.49300
    ----------------------------------------------------------------
0   0031123938     MORTGAGORS: JABLONSKI            THOMAS
                               JABLONSKI            KATHLEEN
    REGION CODE    ADDRESS   : 142 CONSTITUTION WAY
        01         CITY      :    BASKING RIDGE
                   STATE/ZIP : NJ  07920
    MORTGAGE AMOUNT :   227,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,792.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,173.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 79.07800
    ----------------------------------------------------------------
0   0031124183     MORTGAGORS: VIDELEFSKY           SEARLE
                               VIDELEFSKY           RENEE
    REGION CODE    ADDRESS   : 4620 ROVER BOTTOM DRIVE
        01         CITY      :    NORCROSS
                   STATE/ZIP : GA  30092
    MORTGAGE AMOUNT :   304,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,900.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,861.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 67.55500
    ----------------------------------------------------------------
0   0031124522     MORTGAGORS: LANG                 JOSEPH
                               LANG                 KATHLEEN
    REGION CODE    ADDRESS   : 483 WALL STREET
        01         CITY      :    FORT BRAGG
                   STATE/ZIP : CA  95437
    MORTGAGE AMOUNT :   118,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    117,782.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,098.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031126840     MORTGAGORS: GREEN                MICHAEL
                               GREEN                THERESA
    REGION CODE    ADDRESS   : 2214 PORT CARLISLE  PLACE
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92660
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,162.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 53.57100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,191,550.00
                                P & I AMT:     11,150.26
                                UPB AMT:   1,186,515.89

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           67
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031127079     MORTGAGORS: CLARK                ROBERT
                               CLARK                CONSTANCE
    REGION CODE    ADDRESS   : 133 INVERNESS LANE
        01         CITY      :    FORT WASHINGTON
                   STATE/ZIP : MD  20744
    MORTGAGE AMOUNT :   251,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,499.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,347.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031128077     MORTGAGORS: YANG                 BENJAMIN
                               YANG                 SUSU
    REGION CODE    ADDRESS   : 19241 MAYALL STREET
        01         CITY      :    NORTHRIDGE
                   STATE/ZIP : CA  91324
    MORTGAGE AMOUNT :   437,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    435,723.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,144.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 72.83300
    ----------------------------------------------------------------
0   0031128580     MORTGAGORS: CHEN                 LI CHUN
                               CHEN                 MARGARET
    REGION CODE    ADDRESS   : 41369 DANZON COURT
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   383,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    381,201.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,582.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 69.09900
    ----------------------------------------------------------------
0   0031128937     MORTGAGORS: BELL                 LARRY
                               BELL                 JILL
    REGION CODE    ADDRESS   : 1022 CHAPEL FORGE COURT
        01         CITY      :    LANCASTER
                   STATE/ZIP : PA  17601
    MORTGAGE AMOUNT :   248,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,048.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,306.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.43200
    ----------------------------------------------------------------
0   0031130289     MORTGAGORS: SUTTON               HARLIN
                               SUTTON               CHERYL
    REGION CODE    ADDRESS   : 10200 PINEY BRANCH ROAD
        01         CITY      :    SPOTSYLVANIA
                   STATE/ZIP : VA  22553
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,327.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,558.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,596,550.00
                                P & I AMT:     14,939.10
                                UPB AMT:   1,589,800.40

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           68
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031130941     MORTGAGORS: SPILATRO             KENNETH
                               SPILATRO             LAURA
    REGION CODE    ADDRESS   : 210 HOLLAND ROAD
        01         CITY      :    BEDMINSTER
                   STATE/ZIP : NJ  07921
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    648,036.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,025.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.22200
    ----------------------------------------------------------------
0   0031134083     MORTGAGORS: TUCKER               MARK
                               TUCKER               MARY
    REGION CODE    ADDRESS   : 328 CREEKSHIRE
        01         CITY      :    SIGNAL MOUNTAIN
                   STATE/ZIP : TN  37377
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,769.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,181.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 68.24900
    ----------------------------------------------------------------
0   0031134158     MORTGAGORS: HEFFERMAN            JAMES
                               HEFFERMAN            MONA
    REGION CODE    ADDRESS   : 22784 HIGHWAY 6 UNIT 2613
        01         CITY      :    KEYSTONE
                   STATE/ZIP : CO  80435
    MORTGAGE AMOUNT :   218,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    216,216.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,992.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031134224     MORTGAGORS: WILLIS               JOSEPH
                               WILLIS               TERRI
    REGION CODE    ADDRESS   : 17741 QUELAH LANE (AKA #10)
        01         CITY      :    SUNRIVER
                   STATE/ZIP : OR  97007
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    376,610.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,576.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031134307     MORTGAGORS: YU                   OLIVER
                               YU                   DIANA
    REGION CODE    ADDRESS   : 205 WILLESDEN DRIVE
        01         CITY      :    CARY
                   STATE/ZIP : NC  27513
    MORTGAGE AMOUNT :   398,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,083.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,664.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 69.88900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,876,550.00
                                P & I AMT:     17,440.25
                                UPB AMT:   1,865,717.38

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           69
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031134869     MORTGAGORS: MALMSTROM            R. DEAN
                               MALMSTROM            ANICK
    REGION CODE    ADDRESS   : 4918 DAVIS DRIVE
        01         CITY      :    DOYLESTOWN
                   STATE/ZIP : PA  18901
    MORTGAGE AMOUNT :   258,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,974.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,308.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 94.10900
    ----------------------------------------------------------------
0   0031135924     MORTGAGORS: KRATZ                ROGER
                               KRATZ                JENNIFER
    REGION CODE    ADDRESS   : 1805 S SHORE DR
        01         CITY      :    DELAVAN
                   STATE/ZIP : WI  53115
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,317.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 71.42800
    ----------------------------------------------------------------
0   0031136146     MORTGAGORS: SHIM                 JEAN

    REGION CODE    ADDRESS   : 800 S. KENISTON AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90005
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    314,038.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,897.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.47800
    ----------------------------------------------------------------
0   0031136211     MORTGAGORS: MEHAFFEY             HAROLD
                               MEHAFFEY             JULIE
    REGION CODE    ADDRESS   : 13731 BERKSHIRE LANE NORTH
        01         CITY      :    DAYTON
                   STATE/ZIP : MN  55327
    MORTGAGE AMOUNT :   297,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,690.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 69.06900
    ----------------------------------------------------------------
0   0031137144     MORTGAGORS: JIN                  MARY

    REGION CODE    ADDRESS   : 13048 CAMINITO ANGELICO
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   181,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    180,846.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,668.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 74.98966
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,302,200.00
                                P & I AMT:     11,882.48
                                UPB AMT:   1,299,858.88

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           70
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031137318     MORTGAGORS: RAY                  SUBIR

    REGION CODE    ADDRESS   : 32 NEWPORT DRIVE
        01         CITY      :    PRINCETON JUNCTION
                   STATE/ZIP : NJ  08550
    MORTGAGE AMOUNT :   291,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,071.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031141344     MORTGAGORS: SIT                  CHI-MAN
                               WU                   ELSIE
    REGION CODE    ADDRESS   : 16089 CAMINITO DE LINDA
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92128
    MORTGAGE AMOUNT :   132,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    131,242.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,271.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      8.12500  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031141385     MORTGAGORS: KNAEPS               MARK
                               KNAEPS               CAROL
    REGION CODE    ADDRESS   : 1127 BERKSHIRE LANE
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92660
    MORTGAGE AMOUNT :   242,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,073.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,295.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 54.38200
    ----------------------------------------------------------------
0   0031141534     MORTGAGORS: LA FETRA             BRUCE
                               LA FETRA             DEBORAH
    REGION CODE    ADDRESS   : 981 LORNE WAY
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,242.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,688.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
0   0031141906     MORTGAGORS: FORTUNATO            ROBERT
                               FORTUNATO            SHARON
    REGION CODE    ADDRESS   : 30 CARRINGTON DRIVE
        01         CITY      :    GREENWICH
                   STATE/ZIP : CT  06831
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,033.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 25.39600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,275,000.00
                                P & I AMT:     11,816.34
                                UPB AMT:   1,268,664.28

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           71
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031142268     MORTGAGORS: CROSS                JIM
                               CROSS                LYNN
    REGION CODE    ADDRESS   : 1769 PARK RIDGE POINTE UNIT #2
        01         CITY      :    PARK RIDGE
                   STATE/ZIP : IL  60068
    MORTGAGE AMOUNT :   234,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,861.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,204.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 79.98200
    ----------------------------------------------------------------
0   0031144488     MORTGAGORS: BRUNOSKI             THOMAS
                               BRUNOSKI             JOSEPHINE
    REGION CODE    ADDRESS   : 4 IVY KNOLL
        01         CITY      :    WESTPORT
                   STATE/ZIP : CT  06880
    MORTGAGE AMOUNT :   577,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    575,793.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,435.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031144702     MORTGAGORS: KAMEL                MESHEL
                               KAMEL                ISIS
    REGION CODE    ADDRESS   : 8775 CHAUCER BLUD
        01         CITY      :    BROADVIEW HTS
                   STATE/ZIP : OH  44147
    MORTGAGE AMOUNT :   124,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    123,108.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,114.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 50.81900
    ----------------------------------------------------------------
0   0031144967     MORTGAGORS: NIXEN                MICHAEL

    REGION CODE    ADDRESS   : 70 CHANDON
        01         CITY      :    NEWPORT COAST AREA
                   STATE/ZIP : CA  92657
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,919.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,195.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.82600
    ----------------------------------------------------------------
0   0031145600     MORTGAGORS: VILLAR               JOSEPH
                               LAMUG-VILLAR         MARIETTA
    REGION CODE    ADDRESS   : 16902 COTTONWOOD WAY
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77059
    MORTGAGE AMOUNT :   236,316.00  OPTION TO CONVERT :
    UNPAID BALANCE :    216,396.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,258.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   07/01/11
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 94.99900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,522,066.00
                                P & I AMT:     14,208.74
                                UPB AMT:   1,497,079.92

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           72
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031145949     MORTGAGORS: COLE                 JAMES
                               RUCHHOFT             ELIZABETH
    REGION CODE    ADDRESS   : 5195 CATALPA CREEK DRIVE
        01         CITY      :    CINCINNATI
                   STATE/ZIP : OH  45242
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    350,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,244.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 88.60700
    ----------------------------------------------------------------
0   0031147416     MORTGAGORS: HASKETT              ANTHONY

    REGION CODE    ADDRESS   : 1437 NORTH HARDING AVE
        01         CITY      :    PASADENA
                   STATE/ZIP : CA  91104
    MORTGAGE AMOUNT :   203,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    202,382.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,925.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 78.07600
    ----------------------------------------------------------------
0   0031148778     MORTGAGORS: GARIBALDI            DOUGLASS

    REGION CODE    ADDRESS   : 50 GRAYSTONE TERRACE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94114
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    598,167.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,519.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031148919     MORTGAGORS: LEE                  JUNG
                               LEE                  SUN
    REGION CODE    ADDRESS   : 19535 QUICKSILVER LANE
        01         CITY      :    ROWLAND HEIGHTS
                   STATE/ZIP : CA  91748
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,275.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,224.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 85.71428
    ----------------------------------------------------------------
0   0031149875     MORTGAGORS: KAPOOR               VIRINDER
                               KAPOOR               PUSHPAK
    REGION CODE    ADDRESS   : 1823 PEPPER TREE COURT
        01         CITY      :    SUGARLAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :   173,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    172,726.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,606.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.99700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,566,250.00
                                P & I AMT:     14,520.31
                                UPB AMT:   1,562,551.92

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           73
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031150444     MORTGAGORS: TARPINIAN            ARSHAG
                               TARPINIAN            TAKOUHI
    REGION CODE    ADDRESS   : 8 IRIS COURT
        01         CITY      :    OLD TAPPAN
                   STATE/ZIP : NJ  07675
    MORTGAGE AMOUNT :   337,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,176.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031150642     MORTGAGORS: CANNON               MARK
                               CANNON               SUSAN
    REGION CODE    ADDRESS   : 548 WAYLAND AVENUE
        01         CITY      :    KENILWORTH
                   STATE/ZIP : IL  60043
    MORTGAGE AMOUNT :   326,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,998.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 63.92100
    ----------------------------------------------------------------
0   0031150766     MORTGAGORS: NEWMERZYCKYJ         HELEN
                               NEWMERZYCKYJ         MYCHAIL
    REGION CODE    ADDRESS   : 24 NORTH COURT
        01         CITY      :    CLIFTON
                   STATE/ZIP : NJ  07013
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,181.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,655.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031151152     MORTGAGORS: SMITH                EUGENE

    REGION CODE    ADDRESS   : 33305 BARBER ROAD
        01         CITY      :    AGUA DULCE
                   STATE/ZIP : CA  91350
    MORTGAGE AMOUNT :   318,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,070.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,016.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 46.08600
    ----------------------------------------------------------------
0   0031151723     MORTGAGORS: PARK                 BRAD
                               PARK                 HELEN
    REGION CODE    ADDRESS   : 5530 EMERYWOOD DR
        01         CITY      :    BUENA PARK
                   STATE/ZIP : CA  90621
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    546,630.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,059.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 75.34200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,811,500.00
                                P & I AMT:     16,907.09
                                UPB AMT:   1,806,383.58

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           74
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031151806     MORTGAGORS: BROWN                JAMES
                               BROWN                THERESA
    REGION CODE    ADDRESS   : 1061 RIVERSIDE DRIVE
        01         CITY      :    WATKINSVILLE
                   STATE/ZIP : GA  30677
    MORTGAGE AMOUNT :   349,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,910.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,161.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 68.43100
    ----------------------------------------------------------------
0   0031151814     MORTGAGORS: MASSA                GARY

    REGION CODE    ADDRESS   : 2825 PLAZA DEL AMO # 183
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90503
    MORTGAGE AMOUNT :   266,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,416.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,508.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 78.38200
    ----------------------------------------------------------------
0   0031155021     MORTGAGORS: ANDERSON-DANA        BRUCE
                               ANDERSON-DANA        LOUISE
    REGION CODE    ADDRESS   : 2209 NE BRAZEE STREET
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97212
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,103.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,802.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 56.60300
    ----------------------------------------------------------------
0   0031158934     MORTGAGORS: FRYER                KIRT
                               FRYER                JILL
    REGION CODE    ADDRESS   : 7919 SOUTH BRADEN AVENUE
        01         CITY      :    TULSA
                   STATE/ZIP : OK  74136
    MORTGAGE AMOUNT :   316,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,150.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,951.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031158975     MORTGAGORS: SPEAR                EUGENE
                               SPEAR                REBECCA
    REGION CODE    ADDRESS   : 3485 BELKNAP DRIVE
        01         CITY      :    WEST LINN
                   STATE/ZIP : OR  97068
    MORTGAGE AMOUNT :   427,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    423,190.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,019.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 66.20100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,658,500.00
                                P & I AMT:     15,443.34
                                UPB AMT:   1,647,772.73

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           75
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031159940     MORTGAGORS: DAVIS                GERALDINE
                               DAVIS                DONALD
    REGION CODE    ADDRESS   : 3521 RUSTIC LANE
        01         CITY      :    NORTH FORT MEYERS
                   STATE/ZIP : FL  33917
    MORTGAGE AMOUNT :    96,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :     95,918.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       913.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 56.64700
    ----------------------------------------------------------------
0   0031160542     MORTGAGORS: COSTANZA             MARY

    REGION CODE    ADDRESS   : 53 LAKE AVENUE
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,446.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,513.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 41.40600
    ----------------------------------------------------------------
0   0031160575     MORTGAGORS: COPENHAVER           JOHN
                               COPENHAVER           RUBY
    REGION CODE    ADDRESS   : 2309 TIMBER CREEK CIRCLE
        01         CITY      :    WICHITA
                   STATE/ZIP : KS  67204
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,195.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,132.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.12100
    ----------------------------------------------------------------
0   0031160617     MORTGAGORS: KIM                  YUN
                               KIM                  OAK
    REGION CODE    ADDRESS   : 6910 N LATROBE
        01         CITY      :    SKOKIE
                   STATE/ZIP : IL  60077
    MORTGAGE AMOUNT :   283,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,117.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,668.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 77.67100
    ----------------------------------------------------------------
0   0031160625     MORTGAGORS: HAGER                CHARLES
                               HAGER                MARGY
    REGION CODE    ADDRESS   : 13649 LAKESIDE PLACE
        01         CITY      :    WILLIS
                   STATE/ZIP : TX  77378
    MORTGAGE AMOUNT :   239,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,430.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,206.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.99300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,114,700.00
                                P & I AMT:     10,434.31
                                UPB AMT:   1,105,107.71

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           76
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031160641     MORTGAGORS: SAXENA               SHAILENDRA
                               SAXENA               SANDHYA
    REGION CODE    ADDRESS   : 16346 UNDERWOOD AVENUE
        01         CITY      :    OMAHA
                   STATE/ZIP : NE  68118
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,254.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,669.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031160666     MORTGAGORS: LORAH                KEVIN
                               LORAH                DIANE
    REGION CODE    ADDRESS   : 37 WAVERLY DRIVE
        01         CITY      :    HUMMELSTOWN
                   STATE/ZIP : PA  17036
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,999.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.26800
    ----------------------------------------------------------------
0   0031160674     MORTGAGORS: BRANNOCK             EDWARD
                               BRANNOCK             VIRGINIA
    REGION CODE    ADDRESS   : 1232 HUDSON ROAD
        01         CITY      :    CAMBRIDGE
                   STATE/ZIP : MD  21613
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,766.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,271.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 48.95100
    ----------------------------------------------------------------
0   0031161961     MORTGAGORS: POTTER               JOHN
                               POTTER               MARILYN
    REGION CODE    ADDRESS   : 952 APOLLO WAY
        01         CITY      :    INCLINE VILLAGE
                   STATE/ZIP : NV  89450
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,987.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 63.72500
    ----------------------------------------------------------------
0   0031162183     MORTGAGORS: CULLEN               WALTER
                               CULLEN               MARY
    REGION CODE    ADDRESS   : 36 NEWBURY ROAD
        01         CITY      :    IPSWICH
                   STATE/ZIP : MA  01938
    MORTGAGE AMOUNT :   100,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    100,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       877.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 43.66800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,283,000.00
                                P & I AMT:     11,798.58
                                UPB AMT:   1,272,008.32

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           77
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031162829     MORTGAGORS: WEBER                ROBERT
                               WEBER                KAREN
    REGION CODE    ADDRESS   : 571 BERWYN-BAPTIST ROAD
        01         CITY      :    DEVON
                   STATE/ZIP : PA  19333
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,035.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.75000
    ----------------------------------------------------------------
0   0031164163     MORTGAGORS: GUPTA                ASHOK
                               GUPTA                UMA
    REGION CODE    ADDRESS   : 13516 PARKER STREET
        01         CITY      :    OMAHA
                   STATE/ZIP : NE  68154
    MORTGAGE AMOUNT :   241,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,113.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,239.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031164411     MORTGAGORS: BECK                 ALAN
                               BECK                 SUSAN
    REGION CODE    ADDRESS   : 1237 BURR OAKS DRIVE
        01         CITY      :    WEST DES MOINES
                   STATE/ZIP : IA  50266
    MORTGAGE AMOUNT :   455,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    451,120.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,089.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.93900
    ----------------------------------------------------------------
0   0031164452     MORTGAGORS: CHANG                HSIAO-HUI
                               LIU                  JEN-WEN
    REGION CODE    ADDRESS   : 12873 WILLIAMS MEADOW COURT
        01         CITY      :    HERNDON
                   STATE/ZIP : VA  22071
    MORTGAGE AMOUNT :   233,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,854.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,083.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031164528     MORTGAGORS: REANEY               JAMES

    REGION CODE    ADDRESS   : 1180 SOUTH HIDDEN BROOK TRAIL
        01         CITY      :    PALATINE
                   STATE/ZIP : IL  60067
    MORTGAGE AMOUNT :   270,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,961.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,525.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 65.95100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,530,600.00
                                P & I AMT:     13,974.35
                                UPB AMT:   1,522,050.10

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           78
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031164536     MORTGAGORS: SINGER               RICHARD

    REGION CODE    ADDRESS   : 1329 HOLLOW COVE ROAD
        01         CITY      :    LOWER MERION
                   STATE/ZIP : PA  19072
    MORTGAGE AMOUNT :   562,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    558,862.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,977.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031164569     MORTGAGORS: ZICHICHI             STEVEN

    REGION CODE    ADDRESS   : 108 HOMESTEAD AVENUE
        01         CITY      :    METAIRIE
                   STATE/ZIP : LA  70005
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,549.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,679.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 59.25900
    ----------------------------------------------------------------
0   0031164577     MORTGAGORS: ARMSTRONG            JAMES

    REGION CODE    ADDRESS   : 35 MOORE ST
        01         CITY      :    OCEAN ISLE BEACH
                   STATE/ZIP : NC  28469
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,413.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,382.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 69.06600
    ----------------------------------------------------------------
0   0031164932     MORTGAGORS: MCAULIFF             STEPHEN
                               MCAULIFF             MARY
    REGION CODE    ADDRESS   : 6801 LISMORE LANE
        01         CITY      :    SPOTSYLVANIA
                   STATE/ZIP : VA  22553
    MORTGAGE AMOUNT :   228,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,603.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,097.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.28800
    ----------------------------------------------------------------
0   0031165418     MORTGAGORS: MOORE                WILLIS

    REGION CODE    ADDRESS   : 3801 ROUND HILL ROAD
        01         CITY      :    GREENSBORO
                   STATE/ZIP : NC  27408
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,529.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,207.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.53800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,689,500.00
                                P & I AMT:     15,345.17
                                UPB AMT:   1,678,959.14

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           79
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031165442     MORTGAGORS: MOLDOVAN             NEIL
                               MOLDOVAN             PAULA
    REGION CODE    ADDRESS   : 364 JUNE PLACE
        01         CITY      :    WEST HEMPSTEAD
                   STATE/ZIP : NY  11552
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,369.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,540.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031165459     MORTGAGORS: GILES                WILBUR
                               GILES                PATSY
    REGION CODE    ADDRESS   : 34 CHENAL CIRCLE
        01         CITY      :    LITTLE ROCK
                   STATE/ZIP : AR  72211
    MORTGAGE AMOUNT :   480,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    476,962.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,314.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.11100
    ----------------------------------------------------------------
0   0031165509     MORTGAGORS: HEIST                DWIGHT
                               HEIST                CYNTHIA
    REGION CODE    ADDRESS   : 2984 MT CROSS ROAD
        01         CITY      :    DANVILLE
                   STATE/ZIP : VA  24540
    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     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 62.50000
    ----------------------------------------------------------------
0   0031167174     MORTGAGORS: WONG                 ELAINE
                               WONG                 YUK
    REGION CODE    ADDRESS   : 117- 119 BURGIN PARKWAY
        01         CITY      :    QUINCY
                   STATE/ZIP : MA  02169
    MORTGAGE AMOUNT :    85,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     85,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       965.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   01/01/08
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 45.45400
    ----------------------------------------------------------------
0   0031168677     MORTGAGORS: BERNARD              CRYSTAL

    REGION CODE    ADDRESS   : 4509 ST CLAIR AVENUE
        01         CITY      :    STUDIO CITY
                   STATE/ZIP : CA  91604
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,400.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 63.75000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,342,000.00
                                P & I AMT:     12,485.20
                                UPB AMT:   1,335,767.21

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           80
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031169485     MORTGAGORS: MAINS                RICHARD
                               SLATER               PATRICIA
    REGION CODE    ADDRESS   : 2548 CEDAR STREET
        01         CITY      :    BERKELEY
                   STATE/ZIP : CA  94708
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,753.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,224.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 37.50000
    ----------------------------------------------------------------
0   0031170137     MORTGAGORS: LIEBERT              BRUCE
                               KELLOGG              JUDITH
    REGION CODE    ADDRESS   : 1905 JUDD HILLSIDE ROAD
        01         CITY      :    HONOLULU
                   STATE/ZIP : HI  96822
    MORTGAGE AMOUNT :   356,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    354,959.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,376.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 44.50000
    ----------------------------------------------------------------
0   0031170475     MORTGAGORS: LEE                  SAMUEL
                               LEE                  MARY
    REGION CODE    ADDRESS   : 33 AMHERST DRIVE
        01         CITY      :    BERNARDS TOWNSHIP
                   STATE/ZIP : NJ  07920
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,667.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.45200
    ----------------------------------------------------------------
0   0031172232     MORTGAGORS: CHRISTENSEN          G
                               CHRISTENSEN          DEBRA
    REGION CODE    ADDRESS   : 5812 HIDDEN LANE
        01         CITY      :    EDINA
                   STATE/ZIP : MN  55436
    MORTGAGE AMOUNT :   321,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,952.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.88400
    ----------------------------------------------------------------
0   0031172661     MORTGAGORS: KALAI                BASHAR
                               KALAI                BRIGITTE
    REGION CODE    ADDRESS   : 2812 NOTTINGHAM
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77005
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    380,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,442.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.16600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,587,000.00
                                P & I AMT:     14,664.21
                                UPB AMT:   1,581,713.07

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           81
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031173156     MORTGAGORS: ALLMAN               CHARLES
                               ALLMAN               DONNA
    REGION CODE    ADDRESS   : 67 HILLSIDE DRIVE
        01         CITY      :    CARLISLE
                   STATE/ZIP : MA  01741
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    220,555.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,148.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.78400
    ----------------------------------------------------------------
0   0031173206     MORTGAGORS: HAYES                ERNEST
                               HAYES                GWENDOLYN
    REGION CODE    ADDRESS   : 1300 REMINGTON ROAD
        01         CITY      :    WYNNEWOOD
                   STATE/ZIP : PA  19096
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,169.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,549.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 74.32400
    ----------------------------------------------------------------
0   0031173248     MORTGAGORS: KOWELL               ROSE ANN

    REGION CODE    ADDRESS   : 1385 WIKIUP DRIVE
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95403
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,468.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,299.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
0   0031173271     MORTGAGORS: SEDER                JAMES
                               SEDER                LINDA
    REGION CODE    ADDRESS   : 219 OLD FARM ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   511,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    508,351.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,741.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.91400
    ----------------------------------------------------------------
0   0031173305     MORTGAGORS: VASSALLUZZO          CHRISTOPHER
                               MORRONE              DIANE
    REGION CODE    ADDRESS   : 442 ASHLEY COURT
        01         CITY      :    WRIGHTSTOWN
                   STATE/ZIP : PA  18940
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,937.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,599.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.01827
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,766,450.00
                                P & I AMT:     16,338.43
                                UPB AMT:   1,748,481.99

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           82
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031173321     MORTGAGORS: MICHELS              DANIEL

    REGION CODE    ADDRESS   : 3436 SIEMS COURT
        01         CITY      :    ARDEN HILLS
                   STATE/ZIP : MN  55112
    MORTGAGE AMOUNT :   406,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    403,485.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,706.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.66600
    ----------------------------------------------------------------
0   0031173362     MORTGAGORS: CHAVES               JASON
                               CHAVES               DEBORAH
    REGION CODE    ADDRESS   : 25 SHERBROOK DRIVE
        01         CITY      :    ROCKAWAY
                   STATE/ZIP : NJ  07866
    MORTGAGE AMOUNT :   239,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,471.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,131.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 77.34600
    ----------------------------------------------------------------
0   0031173412     MORTGAGORS: KAM                  STEVE
                               KAM                  JEAN
    REGION CODE    ADDRESS   : 28001 ARASTRADERO ROAD
        01         CITY      :    LOS ALTOS HILLS
                   STATE/ZIP : CA  94022
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    646,146.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,118.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 34.66600
    ----------------------------------------------------------------
0   0031173453     MORTGAGORS: GALLAGHER            THOMAS
                               GALLAGHER            AMY
    REGION CODE    ADDRESS   : 601 RIVER ROAD
        01         CITY      :    YARDLEY
                   STATE/ZIP : PA  19067
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,602.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,736.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 76.92300
    ----------------------------------------------------------------
0   0031173511     MORTGAGORS: HELLNER              RALPH
                               HELLNER              SUN
    REGION CODE    ADDRESS   : 637 PENDLETON LAKE ROAD
        01         CITY      :    RALEIGH
                   STATE/ZIP : NC  27614
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,142.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.41500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,995,000.00
                                P & I AMT:     18,431.17
                                UPB AMT:   1,982,848.67

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           83
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031173560     MORTGAGORS: SIEBER               STEVEN
                               SIEBER               CLAUDIA
    REGION CODE    ADDRESS   : 18 BENNETTS BRIDGE ROAD
        01         CITY      :    NEWTON (SANDY HOOK)
                   STATE/ZIP : CT  06842
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,456.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 76.36300
    ----------------------------------------------------------------
0   0031173594     MORTGAGORS: STONE                GREGORY
                               STONE                CARA
    REGION CODE    ADDRESS   : 6431 TRAFALGAR DRIVE
        01         CITY      :    CANTON
                   STATE/ZIP : MI  48187
    MORTGAGE AMOUNT :   238,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,273.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,189.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 76.77400
    ----------------------------------------------------------------
0   0031173727     MORTGAGORS: HASKELL              BARRY
                               HASKELL              REGINA
    REGION CODE    ADDRESS   : 84 HUNT DRIVE
        01         CITY      :    JERICHO
                   STATE/ZIP : NY  11753
    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     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031174097     MORTGAGORS: POWELL               GINNY
                               MC CLINTICK          PAUL
    REGION CODE    ADDRESS   : 4336 LOMBARD AVENUE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94536
    MORTGAGE AMOUNT :   359,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    357,927.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,353.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.95500
    ----------------------------------------------------------------
0   0031175847     MORTGAGORS: RUEGG                MARCEL
                               RUEGG                PAMELA
    REGION CODE    ADDRESS   : 1046 DEVONSHIRE DRIVE
        01         CITY      :    ENCINITAS
                   STATE/ZIP : CA  92024
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,230.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,193.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.25000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,453,000.00
                                P & I AMT:     13,340.62
                                UPB AMT:   1,447,776.13

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           84
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031175870     MORTGAGORS: SPARKS               ROBERT
                               SPARKS               JULIE
    REGION CODE    ADDRESS   : 2201 PRIVATE RD
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92660
    MORTGAGE AMOUNT :   311,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,314.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,884.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031176241     MORTGAGORS: NORWALK              WILLIAM
                               NORWALK              HILDA
    REGION CODE    ADDRESS   : 250 GUADALUPE TERRACE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,805.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,736.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 57.14285
    ----------------------------------------------------------------
0   0031176969     MORTGAGORS: KHANNA               ROHIT
                               KHANNA               DEBRA
    REGION CODE    ADDRESS   : 35 BROOKFIELD ROAD
        01         CITY      :    DOVER
                   STATE/ZIP : MA  02030
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    648,015.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,979.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 54.16600
    ----------------------------------------------------------------
0   0031176993     MORTGAGORS: YEN                  SAMUEL
                               YEN                  SHU-HUI
    REGION CODE    ADDRESS   : 797 QUEENS HARBOUR BLVD
        01         CITY      :    JACKSONVILLE
                   STATE/ZIP : FL  32225
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,642.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,170.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 68.09300
    ----------------------------------------------------------------
0   0031177041     MORTGAGORS: MONTROSS             RONALD
                               MONTROSS             JANICE
    REGION CODE    ADDRESS   : 5300 VARDON WAY
        01         CITY      :    FORT COLLINS
                   STATE/ZIP : CO  80525
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,115.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.63200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,941,200.00
                                P & I AMT:     17,887.14
                                UPB AMT:   1,933,776.91

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           85
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031177090     MORTGAGORS: PHILLIPS             D.
                               PHILLIPS             DONNA
    REGION CODE    ADDRESS   : 43 MEADOW BROOK PLACE
        01         CITY      :    THE WOODLANDS
                   STATE/ZIP : TX  77382
    MORTGAGE AMOUNT :   440,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    438,040.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,992.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031177231     MORTGAGORS: FUSTAR               MILAN
                               FUSTAR               STANA
    REGION CODE    ADDRESS   : 3434 DOWNING AVENUE
        01         CITY      :    GLENDALE
                   STATE/ZIP : CA  91208
    MORTGAGE AMOUNT :   268,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,216.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,541.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 78.82400
    ----------------------------------------------------------------
0   0031177470     MORTGAGORS: METZINGER            HANS
                               METZINGER            SONJA
    REGION CODE    ADDRESS   : 407 EAST CLAIRE
        01         CITY      :    PROSPECT HEIGHTS
                   STATE/ZIP : IL  60070
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,209.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,382.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 53.95800
    ----------------------------------------------------------------
0   0031177538     MORTGAGORS: PAPIANNI             JAMES
                               PAPIANNI             KRISTINA
    REGION CODE    ADDRESS   : 53 VALLEY VIEW ROAD
        01         CITY      :    WARREN
                   STATE/ZIP : NJ  07059
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,000.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,059.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031177553     MORTGAGORS: PADUA-LAUS           ANGELICA
                               LAUS                 VICTOR
    REGION CODE    ADDRESS   : 897 CALLE LA PRIMAVERA
        01         CITY      :    GLENDALE
                   STATE/ZIP : CA  91208
    MORTGAGE AMOUNT :   238,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,265.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,172.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,535,800.00
                                P & I AMT:     14,149.14
                                UPB AMT:   1,528,732.34

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           86
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031177918     MORTGAGORS: CLARK                JULIAN
                               CLARK                LORAINE
    REGION CODE    ADDRESS   : 17 O'CONNORS LANE
        01         CITY      :    OLD TAPPAN
                   STATE/ZIP : NJ  07652
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    450,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,171.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 66.17600
    ----------------------------------------------------------------
0   0031178916     MORTGAGORS: LAIRSON              PAUL

    REGION CODE    ADDRESS   : 38660 MEADOW LOOP
        01         CITY      :    NEHALEM
                   STATE/ZIP : OR  97131
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,329.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,703.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 59.37500
    ----------------------------------------------------------------
0   0031178924     MORTGAGORS: OFFENBACHER          ALPANA
                               OFFENBACHER          KARL
    REGION CODE    ADDRESS   : 10814 NANTUCKET TERRACE
        01         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    596,324.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,519.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.58800
    ----------------------------------------------------------------
0   0031178932     MORTGAGORS: FALKSON              PETER

    REGION CODE    ADDRESS   : 46 NEWBURY STREET
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,417.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,466.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 60.68900
    ----------------------------------------------------------------
0   0031178940     MORTGAGORS: HOLLOWAY             MICHAEL
                               HOLLOWAY             BONITA
    REGION CODE    ADDRESS   : 16172 KEYSTONE COURT
        01         CITY      :    LAKEVILLE
                   STATE/ZIP : MN  55044
    MORTGAGE AMOUNT :   304,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,593.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,758.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 67.66600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,903,500.00
                                P & I AMT:     17,618.56
                                UPB AMT:   1,894,665.19

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           87
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031179203     MORTGAGORS: BURGER               AMADEUS
                               BURGER               OLGA
    REGION CODE    ADDRESS   : 3301 SULKY CIRCLE
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30067
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    284,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,632.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 62.83100
    ----------------------------------------------------------------
0   0031179518     MORTGAGORS: MALONE               JAMES
                               MALONE               KAY
    REGION CODE    ADDRESS   : 60 MIDDLESEX
        01         CITY      :    ST LOUIS
                   STATE/ZIP : MO  63144
    MORTGAGE AMOUNT :   222,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    220,625.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,026.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.18400
    ----------------------------------------------------------------
0   0031179591     MORTGAGORS: SOLHEIM              GLENN
                               SOLHEIM              CAROL
    REGION CODE    ADDRESS   : N2303 WINDWOOD LANE
        01         CITY      :    LAKE GENEVA
                   STATE/ZIP : WI  53147
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,169.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,549.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 28.94700
    ----------------------------------------------------------------
0   0031179757     MORTGAGORS: SAEKS                GARY
                               SAEKS                BARBARA
    REGION CODE    ADDRESS   : 816 BLUESPRING LANE
        01         CITY      :    FRONTENAC
                   STATE/ZIP : MO  63131
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    497,003.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,670.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.07400
    ----------------------------------------------------------------
0   0031179799     MORTGAGORS: ZAGER                SCOTT

    REGION CODE    ADDRESS   : 413 MARIPOSA DRIVE
        01         CITY      :    SAN BUENAVENTURA
                   STATE/ZIP : CA  93001
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,610.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,107.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 78.94700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,731,000.00
                                P & I AMT:     15,987.10
                                UPB AMT:   1,724,408.94

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           88
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031179864     MORTGAGORS: MATTHEW              KENNETH
                               MATTHEW              MYRNA
    REGION CODE    ADDRESS   : 39445 NORTH 107TH WAY
        01         CITY      :    SCOTTSDALE
                   STATE/ZIP : AZ  85255
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    497,003.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,670.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.99300
    ----------------------------------------------------------------
0   0031179955     MORTGAGORS: HENDERSON            TERRANCE
                               HENDERSON            MARY
    REGION CODE    ADDRESS   : 2637 SOUTH SHORE BLVD.
        01         CITY      :    WHITE BEAR TOWNSHIP
                   STATE/ZIP : MN  55110
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,206.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.17600
    ----------------------------------------------------------------
0   0031180375     MORTGAGORS: DAVILA               WILLIAM
                               DAVILA               DOROTHY
    REGION CODE    ADDRESS   : 1145 FALLEN LEAF ROAD
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    650,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,025.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 73.03300
    ----------------------------------------------------------------
0   0031180649     MORTGAGORS: SHOMALI              HAMID
                               SHOMALI              MARJAN
    REGION CODE    ADDRESS   : 3159 MARYOLA COURT
        01         CITY      :    LAFAYETTE
                   STATE/ZIP : CA  94549
    MORTGAGE AMOUNT :   293,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,989.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,744.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 68.31395
    ----------------------------------------------------------------
0   0031180680     MORTGAGORS: BUTTONS              AMY

    REGION CODE    ADDRESS   : 240 IRVING AVENUE
        01         CITY      :    GLENDALE
                   STATE/ZIP : CA  91201
    MORTGAGE AMOUNT :   155,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    153,617.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,458.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 63.26530
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,858,750.00
                                P & I AMT:     17,291.03
                                UPB AMT:   1,851,816.25

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           89
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031180698     MORTGAGORS: TRAUTHEN             DONALD
                               TRAUTHEN             KAREN
    REGION CODE    ADDRESS   : 401 HELIOTROPE AVENUE
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  90731
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,279.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,888.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      8.12500  PRODUCT CODE      :   002
    LTV :                 50.00000
    ----------------------------------------------------------------
0   0031180805     MORTGAGORS: BROWN                WENDELL
                               BROWN                IOLA
    REGION CODE    ADDRESS   : 5015 EAST D STREET
        01         CITY      :    TACOMA
                   STATE/ZIP : WA  98404
    MORTGAGE AMOUNT :   214,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    212,643.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,989.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 78.03600
    ----------------------------------------------------------------
0   0031181803     MORTGAGORS: THOMAS               CRAIG
                               THOMAS               PAMELA
    REGION CODE    ADDRESS   : 165 VAN WINKLER DRIVE
        01         CITY      :    SAN ANSELMO
                   STATE/ZIP : CA  94960
    MORTGAGE AMOUNT :   445,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    443,670.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,156.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 69.53100
    ----------------------------------------------------------------
0   0031181902     MORTGAGORS: GARBER               MARK
                               GARBER               CAREY
    REGION CODE    ADDRESS   : 25377 BUTLER ROAD
        01         CITY      :    JUNCTION CITY
                   STATE/ZIP : OR  97448
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,202.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,802.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031183114     MORTGAGORS: NORTH                DAVID
                               NORTH                ELLEN
    REGION CODE    ADDRESS   : 35 HAYGROUND COVE ROAD
        01         CITY      :    WATER MILL
                   STATE/ZIP : NY  11976
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,745.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,170.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 45.16129
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,609,600.00
                                P & I AMT:     15,007.70
                                UPB AMT:   1,600,540.76

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           90
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031183528     MORTGAGORS: EWERT                ROBERT
                               FRY                  MOIRA
    REGION CODE    ADDRESS   : 781 BRIDGE ROAD
        01         CITY      :    SAN LEANDRO
                   STATE/ZIP : CA  94577
    MORTGAGE AMOUNT :   233,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,198.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,181.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.15200
    ----------------------------------------------------------------
0   0031186307     MORTGAGORS: RALSTON              RODNEY
                               RALSTON              SALLY
    REGION CODE    ADDRESS   : 8660 200TH STREET SOUTHWEST
        01         CITY      :    EDMONDS
                   STATE/ZIP : WA  98026
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,271.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,154.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031186323     MORTGAGORS: BREMIS               JAMES
                               BREMIS               SOPHIE
    REGION CODE    ADDRESS   : 71 BIRCH HILL ROAD
        01         CITY      :    BELMONT
                   STATE/ZIP : MA  02178
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,417.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 52.63100
    ----------------------------------------------------------------
0   0031187727     MORTGAGORS: HICKEY               ANN
                               HICKEY               DENNIS
    REGION CODE    ADDRESS   : 246 TAYLOR AVENUE
        01         CITY      :    EASTON
                   STATE/ZIP : PA  18042
    MORTGAGE AMOUNT :   106,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    106,400.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       948.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031188881     MORTGAGORS: TING                 BOND-YEN
                               TING                 SUE-HWA
    REGION CODE    ADDRESS   : 6238 BANCROFT WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95129
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,120.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,649.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 55.92233
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,113,900.00
                                P & I AMT:     10,180.95
                                UPB AMT:   1,109,408.70

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           91
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031189004     MORTGAGORS: DORNFELD             RICHARD
                               DORNFELD             MARIANNE
    REGION CODE    ADDRESS   : 32 VERNDALE ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02161
    MORTGAGE AMOUNT :   235,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    234,148.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,749.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/07
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 60.38461
    ----------------------------------------------------------------
0   0031189392     MORTGAGORS: BOOTH                GEORGE
                               BOOTH                JEANNINE
    REGION CODE    ADDRESS   : 704 MARINER VILLAGE
        01         CITY      :    HURON
                   STATE/ZIP : OH  44839
    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     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 50.84700
    ----------------------------------------------------------------
0   0031191190     MORTGAGORS: KELLER               ROBERT
                               KELLER               PAULETTE
    REGION CODE    ADDRESS   : 14211 S.E. 29TH CIRCLE
        01         CITY      :    VANCOUVER
                   STATE/ZIP : WA  98683
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,279.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,171.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.92000
    ----------------------------------------------------------------
0   0031191554     MORTGAGORS: MORALES              ORLANDO

    REGION CODE    ADDRESS   : 60 MAHOGANY COURT
        01         CITY      :    LAKE JACKSON
                   STATE/ZIP : TX  77566
    MORTGAGE AMOUNT :   237,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,143.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,167.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 94.98400
    ----------------------------------------------------------------
0   0031192008     MORTGAGORS: HSIEH                CHI-HSIN
                               HWANG                HUI-CHIEN
    REGION CODE    ADDRESS   : 335 ASPENRIDGE DRIVE
        01         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   229,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    228,714.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,143.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 70.83333
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,238,450.00
                                P & I AMT:     11,970.58
                                UPB AMT:   1,232,359.53

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           92
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031192123     MORTGAGORS: DRAKE                D.
                               POGGETTO-DRAKE       ANDREA
    REGION CODE    ADDRESS   : 27802 RIVER ROAD
        01         CITY      :    CLOVERDALE
                   STATE/ZIP : CA  95425
    MORTGAGE AMOUNT :   292,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,118.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,706.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031193220     MORTGAGORS: MILLENSON            MICHAEL
                               FREEDMAN             AMY
    REGION CODE    ADDRESS   : 600 GRINDAN DRIVE
        01         CITY      :    YARDLEY
                   STATE/ZIP : PA  19067
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,117.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,658.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.81400
    ----------------------------------------------------------------
0   0031193238     MORTGAGORS: LIU                  CHUNG-KUANG
                               LEE                  MEI-LUN
    REGION CODE    ADDRESS   : 8 WOODHOLLOW DRIVE
        01         CITY      :    MANALAPAN
                   STATE/ZIP : NJ  07726
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,275.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,224.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 76.43300
    ----------------------------------------------------------------
0   0031193246     MORTGAGORS: PAK                  NANWAI
                               PAK                  LUCILLE
    REGION CODE    ADDRESS   : 25 VANDERBILT DRIVE
        01         CITY      :    LIVINGSTON
                   STATE/ZIP : NJ  07039
    MORTGAGE AMOUNT :   490,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    487,031.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,542.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 59.75600
    ----------------------------------------------------------------
0   0031193576     MORTGAGORS: MANNING              SCOTT
                               MANNING              JEAN
    REGION CODE    ADDRESS   : 740 OVERLAKE DRIVE EAST
        01         CITY      :    MEDINA
                   STATE/ZIP : WA  98039
    MORTGAGE AMOUNT :   420,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    418,731.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,893.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.76400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,731,000.00
                                P & I AMT:     16,026.11
                                UPB AMT:   1,724,273.43

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           93
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031193584     MORTGAGORS: SHEA                 RICHARD
                               SHEA                 KAREN
    REGION CODE    ADDRESS   : 14925 59TH PLACE NORTHEAST
        01         CITY      :    BOTHEL
                   STATE/ZIP : WA  98011
    MORTGAGE AMOUNT :   370,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    369,642.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,463.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 70.61900
    ----------------------------------------------------------------
0   0031193600     MORTGAGORS: HUNTER               JOHN
                               HUNTER               KATHRYN
    REGION CODE    ADDRESS   : 5128 SCARBOROUGH LANE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75287
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,193.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,428.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 64.39000
    ----------------------------------------------------------------
0   0031193618     MORTGAGORS: DELUBA               ROY
                               DELUBA               SUE
    REGION CODE    ADDRESS   : 404 TRINITY DRIVE
        01         CITY      :    MISSION
                   STATE/ZIP : TX  78572
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,376.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,437.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 67.08800
    ----------------------------------------------------------------
0   0031193626     MORTGAGORS: EKLAND-OLSON         SHELDON
                               EKLAND-OLSON         CAROLYN
    REGION CODE    ADDRESS   : 6114 MOUNTAIN VILLA COVE
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78731
    MORTGAGE AMOUNT :   337,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    335,377.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,151.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 76.68100
    ----------------------------------------------------------------
0   0031193634     MORTGAGORS: NIEH                 HENRY
                               NIEH                 SHARON
    REGION CODE    ADDRESS   : 245 SAN LUIS WAY
        01         CITY      :    NOVATO
                   STATE/ZIP : CA  94945
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    314,048.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,920.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 74.11700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,552,150.00
                                P & I AMT:     14,401.54
                                UPB AMT:   1,545,639.68

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           94
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031193659     MORTGAGORS: SMITH                TERRY
                               SMITH                LAURA
    REGION CODE    ADDRESS   : 375 KELSON DRIVE
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   306,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    305,753.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,799.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.16400
    ----------------------------------------------------------------
0   0031193667     MORTGAGORS: NASSIRI              MANUCHEHR
                               NASSIRI              SIMA
    REGION CODE    ADDRESS   : 25781 MAPLE VIEW DRIVE
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    293,231.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,755.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.83900
    ----------------------------------------------------------------
0   0031194194     MORTGAGORS: JONES                JAMES
                               JONES                CECILIA
    REGION CODE    ADDRESS   : 208 CHADWICK WAY
        01         CITY      :    BENICIA
                   STATE/ZIP : CA  94510
    MORTGAGE AMOUNT :   251,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,972.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,298.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031194301     MORTGAGORS: BAKER                DAVID
                               BAKER                CHERYL
    REGION CODE    ADDRESS   : 12251 BEAR MEADOWS COURT
        01         CITY      :    TRUCKEE
                   STATE/ZIP : CA  96161
    MORTGAGE AMOUNT :   296,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,001.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,751.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031194368     MORTGAGORS: RANZENBERGER         GARY
                               RANZENBERGER         BEVERLY
    REGION CODE    ADDRESS   : 14000 RESERVATION ROAD
        01         CITY      :    SALINAS
                   STATE/ZIP : CA  93908
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,521.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,261.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,394,250.00
                                P & I AMT:     12,866.88
                                UPB AMT:   1,387,481.26

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           95
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031194376     MORTGAGORS: WISNESKI             MITCH
                               WISNESKI             EVELYN
    REGION CODE    ADDRESS   : 3426 CAROLINA STREET
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90731
    MORTGAGE AMOUNT :   270,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,895.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,433.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031194384     MORTGAGORS: MAHAFFEY             MICHAEL
                               MAHAFFEY             MARTHA
    REGION CODE    ADDRESS   : 3175 MARTHIAM DRIVE
        01         CITY      :    RENO
                   STATE/ZIP : NV  89509
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,261.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,708.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.50000
    ----------------------------------------------------------------
0   0031194392     MORTGAGORS: GHERMAN              MICHAEL
                               GHERMAN              SARAH
    REGION CODE    ADDRESS   : 1920 NORTHEAST 193 STREET
        01         CITY      :    NORTH MIAMI BEACH
                   STATE/ZIP : FL  33179
    MORTGAGE AMOUNT :   231,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    229,600.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,141.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.93000
    ----------------------------------------------------------------
0   0031194400     MORTGAGORS: CLARK                DAVID
                               CLARK                KIMBERLY
    REGION CODE    ADDRESS   : 12208 NYANZA DRIVE S.W.
        01         CITY      :    LAKEWOOD
                   STATE/ZIP : WA  98499
    MORTGAGE AMOUNT :   495,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    490,659.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,553.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 57.42400
    ----------------------------------------------------------------
0   0031194418     MORTGAGORS: RENDON               EFRAIN
                               RENDON               LINA
    REGION CODE    ADDRESS   : 4845 SOUTHWEST 78TH STREET
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33143
    MORTGAGE AMOUNT :   371,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    370,577.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,445.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 77.43700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,658,450.00
                                P & I AMT:     15,283.30
                                UPB AMT:   1,648,995.34

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           96
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031194426     MORTGAGORS: HEFLIN               JOSEPH
                               HEFLIN               PAMELA
    REGION CODE    ADDRESS   : 2600 OLD RANCH ROAD
        01         CITY      :    GARDNERVILLE
                   STATE/ZIP : NV  89410
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,101.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,851.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 60.19400
    ----------------------------------------------------------------
0   0031194665     MORTGAGORS: SERENBETZ            CLAY

    REGION CODE    ADDRESS   : 1412 27TH STREET UNIT 5
        01         CITY      :    NORTH BERGEN
                   STATE/ZIP : NJ  07047
    MORTGAGE AMOUNT :    48,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :     48,750.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       487.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      8.75000  PRODUCT CODE      :   250
    LTV :                 63.33900
    ----------------------------------------------------------------
0   0031196975     MORTGAGORS: NELSON               BRIAN
                               NELSON               MELANIE
    REGION CODE    ADDRESS   : 6369 APPIAN WAY
        01         CITY      :    RIVERSIDE
                   STATE/ZIP : CA  92506
    MORTGAGE AMOUNT :   313,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    312,652.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,907.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.99500
    ----------------------------------------------------------------
0   0031197080     MORTGAGORS: MAVANDADI            IRAJ
                               MAVANDADI            MEHRTAJ
    REGION CODE    ADDRESS   : 4607 FAIRFIELD DRIVE
        01         CITY      :    CORONA DEL MAR
                   STATE/ZIP : CA  92625
    MORTGAGE AMOUNT :   553,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    551,647.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,168.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 69.98924
    ----------------------------------------------------------------
0   0031198732     MORTGAGORS: MALEKZAD             JOHN
                               MALEKZAD             JILA
    REGION CODE    ADDRESS   : 15473 MILBANK STREET
        01         CITY      :    ENCINO
                   STATE/ZIP : CA  91436
    MORTGAGE AMOUNT :   349,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,934.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,210.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 88.35400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,574,650.00
                                P & I AMT:     14,625.20
                                UPB AMT:   1,569,085.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           97
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031199524     MORTGAGORS: ARMSBY               ROBERT
                               ARMSBY               MARY
    REGION CODE    ADDRESS   : 23 EL VERANO
        01         CITY      :    ORINDA
                   STATE/ZIP : CA  94563
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,202.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,802.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 34.88300
    ----------------------------------------------------------------
0   0031199540     MORTGAGORS: HAMILTON             CHARLES
                               HAMILTON             JUDITH
    REGION CODE    ADDRESS   : 8304 144TH AVENUE SE
        01         CITY      :    NEW CASTLE
                   STATE/ZIP : WA  98059
    MORTGAGE AMOUNT :   402,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    399,145.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,613.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 67.00000
    ----------------------------------------------------------------
0   0031199698     MORTGAGORS: WILSON               JOE
                               WILSON               VILMA
    REGION CODE    ADDRESS   : 7 AMATO
        01         CITY      :    MISSION VIEJO
                   STATE/ZIP : CA  92692
    MORTGAGE AMOUNT :   242,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,651.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,212.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031200801     MORTGAGORS: STEVENS              RICHARD
                               STEVENS              CAROLYN
    REGION CODE    ADDRESS   : 4991 HAYRIDE ST
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89129
    MORTGAGE AMOUNT :   220,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    211,655.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,039.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.86200
    ----------------------------------------------------------------
0   0031200819     MORTGAGORS: VESSELLA             PETER
                               BARTLING             REBECCA
    REGION CODE    ADDRESS   : 227 CLARENDON ROAD
        01         CITY      :    BURLINGAME
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   492,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    489,748.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,498.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,657,200.00
                                P & I AMT:     15,166.48
                                UPB AMT:   1,640,403.59

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           98
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031200876     MORTGAGORS: SCOTTO               FRANK
                               SCOTTO               CYNTHIA
    REGION CODE    ADDRESS   : 20318 REGINA AVENUE
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90503
    MORTGAGE AMOUNT :   224,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    222,701.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,140.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 65.88200
    ----------------------------------------------------------------
0   0031200884     MORTGAGORS: SMITH                PHILLIP

    REGION CODE    ADDRESS   : 4811 ABBOTT AVE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75205
    MORTGAGE AMOUNT :   468,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    466,555.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,272.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.82600
    ----------------------------------------------------------------
0   0031200892     MORTGAGORS: JONES                RICHARD

    REGION CODE    ADDRESS   : 407 OCCIDENTAL AVENUE
        01         CITY      :    BURLINGAME
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   455,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    452,212.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,185.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 53.52900
    ----------------------------------------------------------------
0   0031200918     MORTGAGORS: GULUZIAN             NAZARETH
                               GULUZIAN             SETA
    REGION CODE    ADDRESS   : 13319 MEADOW WOOD LANE
        01         CITY      :     LOS ANGELES
                   STATE/ZIP : CA  91344
    MORTGAGE AMOUNT :   243,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,726.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,254.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031200934     MORTGAGORS: PHAM                 HOLLY
                               LOC PHAM             PETER
    REGION CODE    ADDRESS   : 116 RODONOVAN DRIVE
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95051
    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     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.64100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,685,200.00
                                P & I AMT:     15,545.98
                                UPB AMT:   1,677,284.91

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:           99
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031200983     MORTGAGORS: ABDELNUR             ROBERTO
                               ABDELNUR             SUSANA
    REGION CODE    ADDRESS   : 6683 CAMINITO HERMITAGE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,970.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,635.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.36500
    ----------------------------------------------------------------
0   0031201007     MORTGAGORS: DONG                 KYUSIK
                               DONG                 JUNG
    REGION CODE    ADDRESS   : 1425 SALAMANCA COURT
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,405.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,484.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 61.57400
    ----------------------------------------------------------------
0   0031201031     MORTGAGORS: HAIGH                STEPHEN
                               HAIGH                ANN
    REGION CODE    ADDRESS   : 1487 COLLEGE AVENUE
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94306
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,033.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 47.76100
    ----------------------------------------------------------------
0   0031201056     MORTGAGORS: KENYON               CHARLES
                               KENYON               JOSEFINA
    REGION CODE    ADDRESS   : 17081 WESTPORT DRIVE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92649
    MORTGAGE AMOUNT :   293,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,263.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,757.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 69.76190
    ----------------------------------------------------------------
0   0031201106     MORTGAGORS: LAM                  MICHELLE
                               YIP                  ALEN
    REGION CODE    ADDRESS   : 4493 ALVARADO BLVD
        01         CITY      :    UNION CITY
                   STATE/ZIP : CA  94587
    MORTGAGE AMOUNT :   242,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,269.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,243.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 78.06400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,621,000.00
                                P & I AMT:     15,087.62
                                UPB AMT:   1,612,942.00

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          100
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201130     MORTGAGORS: ADAMS                KOSTA
                               ADAMS                DEANIE
    REGION CODE    ADDRESS   : 4181 FAIR OAKS BOULEVARD
        01         CITY      :    SACRAMENTO
                   STATE/ZIP : CA  95864
    MORTGAGE AMOUNT :   399,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,582.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,698.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 51.48300
    ----------------------------------------------------------------
0   0031201171     MORTGAGORS: MALLAD               SUSAN

    REGION CODE    ADDRESS   : 506 W OCEAN FRONT
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92661
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    498,456.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,564.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.10200
    ----------------------------------------------------------------
0   0031201189     MORTGAGORS: SIMONI               JOHN
                               SIMONI               PATRICIA
    REGION CODE    ADDRESS   : 19918 LEMARSH STREET
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91311
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,485.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,317.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 38.46100
    ----------------------------------------------------------------
0   0031201197     MORTGAGORS: HEREDIA              THOMAS
                               HEREDIA              PATRICIA
    REGION CODE    ADDRESS   : 18360 SHADOWBROOK WAY
        01         CITY      :    MORGAN HILL
                   STATE/ZIP : CA  95037
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,970.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.64700
    ----------------------------------------------------------------
0   0031201205     MORTGAGORS: PARMENTER            ALLEN
                               PARMENTER            MARY
    REGION CODE    ADDRESS   : 1110 ESPLANDE #8
        01         CITY      :    REDONDO BEACH
                   STATE/ZIP : CA  90277
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,009.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.90400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,804,000.00
                                P & I AMT:     16,559.65
                                UPB AMT:   1,795,503.42

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          101
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201239     MORTGAGORS: BORDIGIONI           DEAN

    REGION CODE    ADDRESS   : 112 BUENA VISTA TERRACE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94117
    MORTGAGE AMOUNT :   297,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,228.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,753.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 76.15300
    ----------------------------------------------------------------
0   0031201288     MORTGAGORS: STAGER               REED
                               STAGER               JO ANNE
    REGION CODE    ADDRESS   : 3955 SOUTHWEST MT ADAMS DRIVE
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97201
    MORTGAGE AMOUNT :   289,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,609.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,622.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 52.63600
    ----------------------------------------------------------------
0   0031201296     MORTGAGORS: JOHANNSEN            ROBERT
                               JOHANNSEN            GERALDINE
    REGION CODE    ADDRESS   : 427 LODGEPOLE
        01         CITY      :    TRUCKEE
                   STATE/ZIP : CA  96161
    MORTGAGE AMOUNT :   327,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,515.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,035.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 76.60800
    ----------------------------------------------------------------
0   0031201338     MORTGAGORS: CHENG                DANNY
                               CHENG                CHRISTINE
    REGION CODE    ADDRESS   : 918 CHEHALIS DRIVE
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   274,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,339.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,540.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.88800
    ----------------------------------------------------------------
0   0031201346     MORTGAGORS: KELLETT              CYRIL
                               KELLETT              JOANNE
    REGION CODE    ADDRESS   : 2645 HIGHLAND DR
        01         CITY      :    CARLSBAD
                   STATE/ZIP : CA  92008
    MORTGAGE AMOUNT :   322,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,636.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,013.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.90500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,510,600.00
                                P & I AMT:     13,965.12
                                UPB AMT:   1,501,330.07

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          102
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201361     MORTGAGORS: GALASKY              STEVEN
                               GALASKY              PAULA
    REGION CODE    ADDRESS   : 9010 N FOOTHILLS MANOR DRIVE
        01         CITY      :    PARADISE VALLEY
                   STATE/ZIP : AZ  85253
    MORTGAGE AMOUNT :   608,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    604,316.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,636.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 74.60100
    ----------------------------------------------------------------
0   0031201387     MORTGAGORS: COLLEARY             MICHAEL

    REGION CODE    ADDRESS   : 10468 ILONA AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90064
    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     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 63.30200
    ----------------------------------------------------------------
0   0031201429     MORTGAGORS: JOHNSON              DENNIS
                               JOHNSON              KATHRYN
    REGION CODE    ADDRESS   : 4888 RIVERVISTA PLACE
        01         CITY      :    BOISE
                   STATE/ZIP : ID  83703
    MORTGAGE AMOUNT :   215,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    214,306.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,902.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 73.88300
    ----------------------------------------------------------------
0   0031201478     MORTGAGORS: TATUM                WAYNE
                               TATUM                JILL
    REGION CODE    ADDRESS   : 600 14TH STREET
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,333.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,549.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 48.24500
    ----------------------------------------------------------------
0   0031201502     MORTGAGORS: LEON                 ANDREW
                               LEON                 GAY
    REGION CODE    ADDRESS   : 105 CHIPPINDALE COURT
        01         CITY      :    LOS GATOS
                   STATE/ZIP : CA  95032
    MORTGAGE AMOUNT :   385,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    383,849.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,596.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 41.62100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,828,000.00
                                P & I AMT:     16,809.62
                                UPB AMT:   1,819,729.86

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          103
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201544     MORTGAGORS: THRASHER             KENNETH
                               THRASHER             MARTA
    REGION CODE    ADDRESS   : 11910 SOUTHEAST SOLOMON COURT
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97266
    MORTGAGE AMOUNT :   524,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    522,364.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,746.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.27500
    ----------------------------------------------------------------
0   0031201577     MORTGAGORS: KLEPINGER            LEE
                               KLEPINGER            KATHRYN
    REGION CODE    ADDRESS   : 22618 NE 143RD CT.
        01         CITY      :    WOODINVILLE
                   STATE/ZIP : WA  98072
    MORTGAGE AMOUNT :   322,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,070.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,007.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 60.75400
    ----------------------------------------------------------------
0   0031201585     MORTGAGORS: LAMBROSE             JOHN
                               FITZSIMMONS          LAURA
    REGION CODE    ADDRESS   : 217 ROSEMARY LANE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89107
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,321.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,615.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 88.88800
    ----------------------------------------------------------------
0   0031201593     MORTGAGORS: BORGS                CHRISTIAN
                               CHAYES               JENNIFER
    REGION CODE    ADDRESS   : 3863 EAST OLIVE STREET
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98122
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,376.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,344.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 78.94736
    ----------------------------------------------------------------
0   0031201601     MORTGAGORS: IGUIDBASHIAN         JOHN
                               IGUIDBASHIAN         CYNTHIA
    REGION CODE    ADDRESS   : 8383 NORTHWEST COPELAND STREET
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97229
    MORTGAGE AMOUNT :   336,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,068.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,095.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.17600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,837,500.00
                                P & I AMT:     16,810.04
                                UPB AMT:   1,771,201.66

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          104
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201619     MORTGAGORS: TAGMYER              ROBERT
                               TAGMYER              SUSAN
    REGION CODE    ADDRESS   : 7853 SOUTH ARGONNE COURT
        01         CITY      :    AURORA
                   STATE/ZIP : CO  80016
    MORTGAGE AMOUNT :   285,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,552.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,624.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 51.87200
    ----------------------------------------------------------------
0   0031201627     MORTGAGORS: WEIL                 JOHN
                               WEIL                 JANE
    REGION CODE    ADDRESS   : 177 HILLCREST ROAD
        01         CITY      :    BERKELEY
                   STATE/ZIP : CA  94705
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    284,129.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,621.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 37.01200
    ----------------------------------------------------------------
0   0031201635     MORTGAGORS: KAREMPUDI            GOVINDA
                               KAREMPUDI            APARNA
    REGION CODE    ADDRESS   : 2167 INCLINE COURT
        01         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   289,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,225.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,685.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.35400
    ----------------------------------------------------------------
0   0031201643     MORTGAGORS: OGDEN                WILLIAM
                               GIBSON               LAURA
    REGION CODE    ADDRESS   : 11211 LACEWOOD RD
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77024
    MORTGAGE AMOUNT :   490,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    488,454.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,404.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 78.40000
    ----------------------------------------------------------------
0   0031201692     MORTGAGORS: ROSE                 JERRY
                               ROSE                 CAROL
    REGION CODE    ADDRESS   : 5261 SUSSEX PLACE
        01         CITY      :    NEWARK
                   STATE/ZIP : CA  94560
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,266.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,556.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 77.77700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,630,000.00
                                P & I AMT:     14,892.18
                                UPB AMT:   1,621,628.03

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          105
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201718     MORTGAGORS: BROOKS               ROBERT
                               BROOKS               DIANE
    REGION CODE    ADDRESS   : 2735 HAY LOFT WAY
        01         CITY      :    MORGAN HILL
                   STATE/ZIP : CA  95037
    MORTGAGE AMOUNT :   274,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,172.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,540.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 87.26100
    ----------------------------------------------------------------
0   0031201734     MORTGAGORS: JUNG                 FRIEDRICH
                               JUNG                 MARGRET
    REGION CODE    ADDRESS   : 61 DOMINICAN DRIVE
        01         CITY      :    SAN RAFAEL
                   STATE/ZIP : CA  94901
    MORTGAGE AMOUNT :   331,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,498.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,073.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.34000
    ----------------------------------------------------------------
0   0031201742     MORTGAGORS: GRIMSLEY             WILLIAM

    REGION CODE    ADDRESS   : 100 SAN CARLOS AVENUE
        01         CITY      :    SAUSALITOL
                   STATE/ZIP : CA  94965
    MORTGAGE AMOUNT :   504,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    500,912.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,636.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 45.81800
    ----------------------------------------------------------------
0   0031201759     MORTGAGORS: SOBHANI              SHARAM
                               SAMADANI             RAMESH
    REGION CODE    ADDRESS   : 13228 PARAMOUNT DRIVE
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,549.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,679.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 53.69100
    ----------------------------------------------------------------
0   0031201767     MORTGAGORS: BREUNLING            RANDY
                               BREUNLING            CARLA
    REGION CODE    ADDRESS   : 4004 FREED AVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95117
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,251.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,174.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.72700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,749,500.00
                                P & I AMT:     16,103.19
                                UPB AMT:   1,741,384.77

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          106
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201783     MORTGAGORS: CHIAPPETTA           MICHAEL
                               CHIAPPETTA           GAY
    REGION CODE    ADDRESS   : 834 MANDANA BOULEVARD
        01         CITY      :    OAKLAND
                   STATE/ZIP : CA  94610
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,278.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,729.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 77.33300
    ----------------------------------------------------------------
0   0031201791     MORTGAGORS: FERNANDEZ            JEFFREY
                               WINCHELL FERNANDEZ   NANCIE
    REGION CODE    ADDRESS   : 11 SELBORNE DRIVE
        01         CITY      :    PIEDMONT
                   STATE/ZIP : CA  94611
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,643.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,231.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 72.25800
    ----------------------------------------------------------------
0   0031201809     MORTGAGORS: COCKER               RICHARD
                               COCKER               PAM
    REGION CODE    ADDRESS   : 5380 COL DE VARS PLACE NW
        01         CITY      :    ISSAQUAH
                   STATE/ZIP : WA  98027
    MORTGAGE AMOUNT :   267,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,346.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,437.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.82400
    ----------------------------------------------------------------
0   0031201841     MORTGAGORS: DOWDING              CHARLES
                               CHENG                TERI
    REGION CODE    ADDRESS   : 407 O'KEEFE STREET MENLO PARK AREA
        01         CITY      :    MENLO PARK
                   STATE/ZIP : CA  94025
    MORTGAGE AMOUNT :   278,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,333.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,596.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 78.08900
    ----------------------------------------------------------------
0   0031201858     MORTGAGORS: ALBEN                LAURALEE
                               FARIS                JAMES
    REGION CODE    ADDRESS   : 317 ARROYO SECO
        01         CITY      :    SANTA CRUZ
                   STATE/ZIP : CA  95060
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,162.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,127.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 60.71400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,735,000.00
                                P & I AMT:     16,122.81
                                UPB AMT:   1,723,765.60

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          107
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202153     MORTGAGORS: COSTA                ANTONIO
                               COSTA                LYNDA
    REGION CODE    ADDRESS   : 1176 PARTRICK ROAD
        01         CITY      :    NAPA
                   STATE/ZIP : CA  94558
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,179.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,200.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.55500
    ----------------------------------------------------------------
0   0031202195     MORTGAGORS: MARIHART             LEO
                               MARIHART             MARY
    REGION CODE    ADDRESS   : 22200 LACEY BOULEVARD
        01         CITY      :    LEMOORE
                   STATE/ZIP : CA  93245
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,303.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031202211     MORTGAGORS: VU                   HAU
                               VU                   THU-VAN
    REGION CODE    ADDRESS   : 344 ORANGE AVENUE #303
        01         CITY      :    CORONADO
                   STATE/ZIP : CA  92118
    MORTGAGE AMOUNT :   253,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    251,467.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 76.66600
    ----------------------------------------------------------------
0   0031202229     MORTGAGORS: SMITH                RANDALL
                               SLAVITT              DENISE
    REGION CODE    ADDRESS   : 330 WINTERWIND CIRCLE
        01         CITY      :    SAN RAMON
                   STATE/ZIP : CA  94583
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,515.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,271.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.38400
    ----------------------------------------------------------------
0   0031202237     MORTGAGORS: GIANNOLA             FRANK

    REGION CODE    ADDRESS   : 10895 FURLONG AVENUE
        01         CITY      :    HANFORD
                   STATE/ZIP : CA  93230
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,242.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,688.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 77.33300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,408,000.00
                                P & I AMT:     13,100.86
                                UPB AMT:   1,398,708.49

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          108
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202252     MORTGAGORS: HINDI                SAAD
                               HINDI                SAMIA
    REGION CODE    ADDRESS   : 48463 SPOKANE PLACE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   226,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    224,630.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,095.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.66800
    ----------------------------------------------------------------
0   0031202260     MORTGAGORS: HEKMAT               KAMYAR
                               HEKMAT               SHILLA
    REGION CODE    ADDRESS   : 11837 KEARSARGE STREET
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90049
    MORTGAGE AMOUNT :   475,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    472,058.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,336.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 65.06800
    ----------------------------------------------------------------
0   0031202278     MORTGAGORS: VARED                RICHARD
                               VARED                JUDY
    REGION CODE    ADDRESS   : 5 MAGEE COURT
        01         CITY      :    MORAGA
                   STATE/ZIP : CA  94556
    MORTGAGE AMOUNT :   570,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    568,259.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,243.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031202286     MORTGAGORS: GILLEY               JAMES
                               GILLEY               MICHELLE
    REGION CODE    ADDRESS   : 1220 3RD STREET
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    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     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 59.52300
    ----------------------------------------------------------------
0   0031202294     MORTGAGORS: HIRST                CHRISTOPHER
                               HIRST                CHERYL
    REGION CODE    ADDRESS   : 11000 WACHUSETT ROAD
        01         CITY      :    EDMONDS
                   STATE/ZIP : WA  98020
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,420.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,327.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 29.65100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,776,000.00
                                P & I AMT:     16,267.11
                                UPB AMT:   1,766,804.56

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          109
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202310     MORTGAGORS: GEAR                 JONATHAN

    REGION CODE    ADDRESS   : 3910 DENSMORE AVE N
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98103
    MORTGAGE AMOUNT :   254,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,023.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,324.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031202328     MORTGAGORS: NEDICK               MITCHELL

    REGION CODE    ADDRESS   : 17201 OAK VIEW DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91316
    MORTGAGE AMOUNT :   322,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,048.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,030.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 60.18600
    ----------------------------------------------------------------
0   0031202336     MORTGAGORS: PYNCHON              DEBRA
                               SANCHEZ              CHRISTOPHER
    REGION CODE    ADDRESS   : 2837 WAVERLEY STREET
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94306
    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     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.70200
    ----------------------------------------------------------------
0   0031202344     MORTGAGORS: MOISAN               MONICA

    REGION CODE    ADDRESS   : 67 OAKMONT AVENUE
        01         CITY      :    SAN RAFAEL
                   STATE/ZIP : CA  94901
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,625.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,139.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.17000
    ----------------------------------------------------------------
0   0031202385     MORTGAGORS: MILLAR               DANIEL

    REGION CODE    ADDRESS   : 8454 ISLAND DR S
        01         CITY      :    SEATLLE
                   STATE/ZIP : WA  98118
    MORTGAGE AMOUNT :   344,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    339,867.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,164.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,660,600.00
                                P & I AMT:     15,327.04
                                UPB AMT:   1,651,680.17

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          110
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202393     MORTGAGORS: RUIZ                 MANUEL
                               RUIZ                 VICTORIA
    REGION CODE    ADDRESS   : 19136 OAHU LANE
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   510,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    506,943.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,764.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 70.83300
    ----------------------------------------------------------------
0   0031202419     MORTGAGORS: ANDERSON             STEVEN
                               ANDERSON             ANNA
    REGION CODE    ADDRESS   : 809 RAINTREE COURT WESTLAKE VILLAGE
        01         CITY      :    THOUSAND OAKS
                   STATE/ZIP : CA  91361
    MORTGAGE AMOUNT :   272,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,866.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,545.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 85.96200
    ----------------------------------------------------------------
0   0031202443     MORTGAGORS: BOWMAN               DONALD
                               BOWMAN               KANDICE
    REGION CODE    ADDRESS   : 4412 SOUTHWEST COUNCIL CREST DRIVE
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97201
    MORTGAGE AMOUNT :   303,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,868.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,772.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031202450     MORTGAGORS: BANTZ                DAVID
                               BANTZ                MARION
    REGION CODE    ADDRESS   : 656 DUNHILL DRIVE
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   392,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    390,519.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,642.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.69500
    ----------------------------------------------------------------
0   0031202476     MORTGAGORS: WINNICK              JEROLD
                               WINNICK              ANDREA
    REGION CODE    ADDRESS   : 24160 PARK CASINO
        01         CITY      :    CALABASAS
                   STATE/ZIP : CA  91302
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    444,186.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,312.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/07
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.22400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,929,150.00
                                P & I AMT:     19,036.92
                                UPB AMT:   1,914,385.37

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          111
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202500     MORTGAGORS: SAMPLE               FRANK
                               SAMPLE               MICHELLE
    REGION CODE    ADDRESS   : 3535 207TH AVENUE SOUTHEAST
        01         CITY      :    ISSAQUAH
                   STATE/ZIP : WA  98029
    MORTGAGE AMOUNT :   472,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    469,699.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,447.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 52.50000
    ----------------------------------------------------------------
0   0031202534     MORTGAGORS: RODMAN               JOHN
                               RODMAN               KELLY
    REGION CODE    ADDRESS   : 3205 STIMSON WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95135
    MORTGAGE AMOUNT :   247,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,291.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,289.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.64700
    ----------------------------------------------------------------
0   0031202542     MORTGAGORS: RAGUSE               GORDON
                               RAGUSE               LYNDA
    REGION CODE    ADDRESS   : 8337 EAST LA SENDA DRIVE
        01         CITY      :    SCOTTSDALE
                   STATE/ZIP : AZ  85255
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    370,792.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,423.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.81500
    ----------------------------------------------------------------
0   0031202567     MORTGAGORS: FRANZEN              MARK
                               FRANZEN              DEBRA
    REGION CODE    ADDRESS   : 34 SUNSET COVE
        01         CITY      :    NEWPORT COAST AREA
                   STATE/ZIP : CA  92657
    MORTGAGE AMOUNT :   639,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    635,253.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,060.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 73.70242
    ----------------------------------------------------------------
0   0031202583     MORTGAGORS: MAHAFFEY             STEPHEN
                               MAHAFFEY             SHERRY
    REGION CODE    ADDRESS   : 4005 BRYN MAWR DRIVE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75225
    MORTGAGE AMOUNT :   274,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,135.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,462.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 67.82100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   2,007,500.00
                                P & I AMT:     18,683.89
                                UPB AMT:   1,994,172.27

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          112
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202591     MORTGAGORS: GEORGAKIS            PETER
                               GEORGAKIS            HEATHER
    REGION CODE    ADDRESS   : 5347 UNIVERSITY DRIVE
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93111
    MORTGAGE AMOUNT :   306,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    305,085.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,858.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.06900
    ----------------------------------------------------------------
0   0031202658     MORTGAGORS: KOKKA                SAM
                               KOKKA                JOANNE
    REGION CODE    ADDRESS   : 2697 BIRCHTREE LANE
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95051
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,602.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,736.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 68.96500
    ----------------------------------------------------------------
0   0031202708     MORTGAGORS: CHOW                 JOHN
                               CHOW                 SUSAN
    REGION CODE    ADDRESS   : 2506 22ND AVENUE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94116
    MORTGAGE AMOUNT :   262,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,943.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,470.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031202716     MORTGAGORS: FALAMAKI             MOHSEN
                               FALAMAKI             MITRA
    REGION CODE    ADDRESS   : 344 NORTH BUNDY DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90049
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    438,656.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,047.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 56.77400
    ----------------------------------------------------------------
0   0031202781     MORTGAGORS: CAMPBELL             RICHARD
                               CAMPBELL             KELLI
    REGION CODE    ADDRESS   : 4465 STARWOOD COURT
        01         CITY      :    RENO
                   STATE/ZIP : NV  89509
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    342,932.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,222.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,753,500.00
                                P & I AMT:     16,336.23
                                UPB AMT:   1,745,221.39

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          113
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202799     MORTGAGORS: YOOK                 RICHARD
                               YOOK                 ROBERTA
    REGION CODE    ADDRESS   : 19756 FALCON CREST WAY
        01         CITY      :    NORTHRIDGE AREA, LOS ANGE
                   STATE/ZIP : CA  91326
    MORTGAGE AMOUNT :   403,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    401,001.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,683.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.90000
    ----------------------------------------------------------------
0   0031202823     MORTGAGORS: LIMANTZAKIS          JOHN
                               LIMANTZAKIS          POLETTE
    REGION CODE    ADDRESS   : 2828 MAGNOLIA BLVD W
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98199
    MORTGAGE AMOUNT :   425,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    422,368.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,879.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.64900
    ----------------------------------------------------------------
0   0031202831     MORTGAGORS: CORBETT              THOMAS
                               CORBETT              LINDA
    REGION CODE    ADDRESS   : 1243 B STREET
        01         CITY      :    PETALUMA
                   STATE/ZIP : CA  94952
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,609.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,167.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031202856     MORTGAGORS: WU                   FRANK
                               WU                   CHING-KUEI
    REGION CODE    ADDRESS   : 3736 FAIRLANDS DRIVE
        01         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94588
    MORTGAGE AMOUNT :   262,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    261,715.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,452.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031202864     MORTGAGORS: FEDER                LARRY
                               FEDER                KAREN
    REGION CODE    ADDRESS   : 5120 VALJEAN AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91436
    MORTGAGE AMOUNT :   292,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,172.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,645.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 61.47300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,615,000.00
                                P & I AMT:     14,827.39
                                UPB AMT:   1,605,866.90

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          114
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202872     MORTGAGORS: HSIH                 RUN-MAI
                               HSIH                 TEHNING
    REGION CODE    ADDRESS   : 25617 ELENA ROAD
        01         CITY      :    LOS ALTOS HILLS
                   STATE/ZIP : CA  94022
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,970.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,635.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 50.50500
    ----------------------------------------------------------------
0   0031202898     MORTGAGORS: MYERS                GLENFORD
                               HALL                 SHELLEY
    REGION CODE    ADDRESS   : 188 MAHER STREET
        01         CITY      :    CANNON BEACH
                   STATE/ZIP : OR  97110
    MORTGAGE AMOUNT :   325,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,506.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,994.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031202906     MORTGAGORS: RODDEN               JAMES
                               RODDEN               JANIS
    REGION CODE    ADDRESS   : 2114 MANOA ROAD
        01         CITY      :    HONOLULU
                   STATE/ZIP : HI  96822
    MORTGAGE AMOUNT :   525,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    521,641.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,682.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 52.50000
    ----------------------------------------------------------------
0   0031202914     MORTGAGORS: STAINER              MICHAEL
                               STAINER              JUDITH
    REGION CODE    ADDRESS   : 276 CANDICE COURT
        01         CITY      :    ARROYO GRANDE
                   STATE/ZIP : CA  93420
    MORTGAGE AMOUNT :   372,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    369,746.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,448.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031202948     MORTGAGORS: MCCLELLEN            JESSE
                               MCCLELLEN            TERRI
    REGION CODE    ADDRESS   : 3013 ST. REGAS DRIVE
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,351.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,521.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,994,500.00
                                P & I AMT:     18,281.64
                                UPB AMT:   1,982,215.99

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          115
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202955     MORTGAGORS: BALAN                RODELIO
                               BALAN                OLIVIA
    REGION CODE    ADDRESS   : 3424 BAGGINS COURT
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95121
    MORTGAGE AMOUNT :   227,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,503.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,096.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 75.96600
    ----------------------------------------------------------------
0   0031203342     MORTGAGORS: SCHRANK              GORDON
                               SCHRANK              CAROL
    REGION CODE    ADDRESS   : 12 LAKES DRIVE
        01         CITY      :    MIDLAND
                   STATE/ZIP : TX  79705
    MORTGAGE AMOUNT :   242,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,113.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,231.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.31884
    ----------------------------------------------------------------
0   0031203359     MORTGAGORS: NGUYEN               THOMAS
                               VU                   HOA
    REGION CODE    ADDRESS   : 43955 ROSEMERE DRIVE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   210,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    208,755.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,976.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 46.87500
    ----------------------------------------------------------------
0   0031203367     MORTGAGORS: DENNY                PAUL
                               DENNY                PATRICIA
    REGION CODE    ADDRESS   : 2921 SAINT ALBANS DRIVE
        01         CITY      :    ROSSMOOR
                   STATE/ZIP : CA  90720
    MORTGAGE AMOUNT :   311,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,018.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,795.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.66355
    ----------------------------------------------------------------
0   0031203375     MORTGAGORS: TAYLOR               MICHAEL
                               TAYLOR               CINDY
    REGION CODE    ADDRESS   : 6942 CHURCH CIRCLE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92648
    MORTGAGE AMOUNT :   357,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,956.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,385.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 69.32038
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,348,500.00
                                P & I AMT:     12,486.25
                                UPB AMT:   1,342,348.71

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          116
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031203383     MORTGAGORS: PAI                  SUHAS
                               PAI                  APARNA
    REGION CODE    ADDRESS   : 12187 OAKVIEW WAY
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92128
    MORTGAGE AMOUNT :   302,050.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,097.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,714.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.99756
    ----------------------------------------------------------------
0   0031203409     MORTGAGORS: MOON                 DANIEL
                               MOON                 GRACE
    REGION CODE    ADDRESS   : 19232 MOORSHIRE PLACE
        01         CITY      :    CERRITOS
                   STATE/ZIP : CA  90703
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,093.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031203417     MORTGAGORS: SMITH                JERRY
                               SMITH                PEGGY
    REGION CODE    ADDRESS   : 5012 HUMMINGBIRD LANE
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   282,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,036.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,621.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
0   0031203425     MORTGAGORS: HIPP                 WILLIAM
                               HIPP                 ANNE
    REGION CODE    ADDRESS   : 40 OLD VERMONT PLACE
        01         CITY      :    ATALNTA
                   STATE/ZIP : GA  30328
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,399.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,529.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 57.14285
    ----------------------------------------------------------------
0   0031203441     MORTGAGORS: GYGAX                MAX
                               GYGAX                MELISSA
    REGION CODE    ADDRESS   : 22 TRUMBULL COURT
        01         CITY      :    NOVATO
                   STATE/ZIP : CA  94947
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,120.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,649.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 48.81356
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,672,800.00
                                P & I AMT:     15,295.62
                                UPB AMT:   1,664,747.49

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          117
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031203466     MORTGAGORS: WARREN               DAVID
                               WARREN               JACI
    REGION CODE    ADDRESS   : 434 TREMONT AVENUE
        01         CITY      :    LONG BEACH
                   STATE/ZIP : CA  90814
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,290.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,519.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 81.17647
    ----------------------------------------------------------------
0   0031203482     MORTGAGORS: KRANZBERG            SCOTT
                               KRANZBERG            NANCY
    REGION CODE    ADDRESS   : 350 N. BRENTWOOD BLVD.
        01         CITY      :    ST. LOUIS
                   STATE/ZIP : MO  63105
    MORTGAGE AMOUNT :   321,860.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,888.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,960.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 51.49760
    ----------------------------------------------------------------
0   0031203490     MORTGAGORS: KELLY                ROBERT
                               KELLY                MAUREEN
    REGION CODE    ADDRESS   : 4 PILGRIM ROAD
        01         CITY      :    MARSHFIELD
                   STATE/ZIP : MA  02050
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,221.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.91891
    ----------------------------------------------------------------
0   0031203540     MORTGAGORS: BRATSCHIE            STEVEN

    REGION CODE    ADDRESS   : 250 PIONEER CLUB RD.
        01         CITY      :    GRAND RAPIDS
                   STATE/ZIP : MI  49506
    MORTGAGE AMOUNT :   333,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,492.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,091.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 74.52514
    ----------------------------------------------------------------
0   0031203599     MORTGAGORS: HENDERSON            JAMES
                               HENDERSON            STEPHANIE
    REGION CODE    ADDRESS   : 720 HIDEWAY BAY DRIVE
        01         CITY      :    LONGBOAT  KEY
                   STATE/ZIP : FL  34228
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,842.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,423.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,561,360.00
                                P & I AMT:     14,341.01
                                UPB AMT:   1,554,735.83

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          118
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031204092     MORTGAGORS: KARASEK              DAVID
                               KARASEK              LISA
    REGION CODE    ADDRESS   : 2516 ARBOR CHASE
        01         CITY      :    EDMOND
                   STATE/ZIP : OK  73013
    MORTGAGE AMOUNT :   423,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    422,406.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,897.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 89.99100
    ----------------------------------------------------------------
0   0031204159     MORTGAGORS: YATZIV               MICHAEL
                               YATZIV               RIVKA
    REGION CODE    ADDRESS   : 12474 WOODSIDE DRIVE
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,124.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,688.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 48.33333
    ----------------------------------------------------------------
0   0031207558     MORTGAGORS: RANDOLPH             MICHAEL
                               RANDOLPH             MONIQUE
    REGION CODE    ADDRESS   : 1104 VALEWOOD ROAD
        01         CITY      :    TOWSON
                   STATE/ZIP : MD  21286
    MORTGAGE AMOUNT :   254,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,831.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,360.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031207590     MORTGAGORS: LLOYD                STEVEN
                               LLOYD                LINDA
    REGION CODE    ADDRESS   : 7900 WINDSOR KNOLL LANE
        01         CITY      :    LAYTONSVILLE
                   STATE/ZIP : MD  20882
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,228.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.29049
    ----------------------------------------------------------------
0   0031208168     MORTGAGORS: WIETSTOCK            DIRK
                               WIETSTOCK            CATHLEEN
    REGION CODE    ADDRESS   : 26495 MARSALA WAY
        01         CITY      :    MISSION VIEJO
                   STATE/ZIP : CA  92692
    MORTGAGE AMOUNT :   299,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,729.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 78.68400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,517,300.00
                                P & I AMT:     13,957.86
                                UPB AMT:   1,513,589.76

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          119
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031208507     MORTGAGORS: HUTCHINSON           CHRISTOPHER
                               HUTCHINSON           KATHLEEN
    REGION CODE    ADDRESS   : 339 KINSBERRY DRIVE
        01         CITY      :    ANNAPOLIS
                   STATE/ZIP : MD  21401
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,250.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.36100
    ----------------------------------------------------------------
0   0031210867     MORTGAGORS: GEARING              PHILIP
                               GEARING              BEVERLY
    REGION CODE    ADDRESS   : 1207 H STREET
        01         CITY      :    ALEXANDRIA
                   STATE/ZIP : VA  22307
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,242.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,281.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031210917     MORTGAGORS: MEIERHOFER           BECKY
                               MEIERHOFER           ROBIN
    REGION CODE    ADDRESS   : 14036 PIERCE STREET NORTHEAST
        01         CITY      :    HAM LAKE
                   STATE/ZIP : MN  55304
    MORTGAGE AMOUNT :   273,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,148.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,472.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.83300
    ----------------------------------------------------------------
0   0031214240     MORTGAGORS: DEBERRY              JAMES
                               DEBERRY              COLLEEN
    REGION CODE    ADDRESS   : 4165 OLD SCOTCHMAN WAY
        01         CITY      :    COLORADO SPRINGS
                   STATE/ZIP : CO  80904
    MORTGAGE AMOUNT :   336,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    334,974.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,090.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.05800
    ----------------------------------------------------------------
0   0031215114     MORTGAGORS: TOMLIN               ROGER
                               TOMLIN               VALERIE
    REGION CODE    ADDRESS   : 5909 RISING STAR
        01         CITY      :    ELKRIDGE
                   STATE/ZIP : MD  21075
    MORTGAGE AMOUNT :   247,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,750.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,244.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.82500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,452,750.00
                                P & I AMT:     13,340.27
                                UPB AMT:   1,450,114.82

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          120
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031219561     MORTGAGORS: HERCEG               GARRY
                               HERCEG               DOROTHY
    REGION CODE    ADDRESS   : 337 WILLOW DRIVE
        01         CITY      :    FELTON
                   STATE/ZIP : CA  95018
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.93500
    ----------------------------------------------------------------
0   0031219645     MORTGAGORS: TROSPER              ROBERT
                               TROSPER              MARY SUE
    REGION CODE    ADDRESS   : 817 BROWN STREET
        01         CITY      :    HEALDSBURG
                   STATE/ZIP : CA  95448
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    305,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,827.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.22000
    ----------------------------------------------------------------
0   0031219710     MORTGAGORS: NG                   YUM
                               CHAN                 NUI
    REGION CODE    ADDRESS   : 230 17TH AVENUE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94121
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,053.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 40.00000
    ----------------------------------------------------------------
0   0031219736     MORTGAGORS: DOSSEN               EDWARD
                               DOSSEN               PAULA
    REGION CODE    ADDRESS   : 1124 KAITLIN PLACE
        01         CITY      :    CONCORD
                   STATE/ZIP : CA  94518
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,400.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031220668     MORTGAGORS: EDGAR                TERENCE
                               EDGAR                ELISA
    REGION CODE    ADDRESS   : 11044 100TH AVENUE NE
        01         CITY      :    KIRKLAND
                   STATE/ZIP : WA  98034
    MORTGAGE AMOUNT :   330,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,200.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,944.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 66.04000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,440,200.00
                                P & I AMT:     13,151.19
                                UPB AMT:   1,439,253.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          121
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031220734     MORTGAGORS: BEJAN                LINCOLN
                               BEJAN                JACKLIN
    REGION CODE    ADDRESS   : 1136 JALAND COURT
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   520,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    520,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,783.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 54.73600
    ----------------------------------------------------------------
0   0031220767     MORTGAGORS: BOYD                 MICHAEL
                               BOYD                 PAMELA
    REGION CODE    ADDRESS   : 7917 ZANGLE ROAD NE
        01         CITY      :    OLYMPIA
                   STATE/ZIP : WA  98506
    MORTGAGE AMOUNT :   309,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,842.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.74400
    ----------------------------------------------------------------
0   0031222359     MORTGAGORS: GROSFIELD            LARRY
                               GROSFIELD            RUTH
    REGION CODE    ADDRESS   : 15533 WEST 73RD AVENUE
        01         CITY      :    ARVADA
                   STATE/ZIP : CO  80007
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 59.45900
    ----------------------------------------------------------------
0   0031223241     MORTGAGORS: CALCAGNI             ROBERT
                               CALCAGNI             DEBRA
    REGION CODE    ADDRESS   : 6130 PASADENA POINT BOULEVARD
        01         CITY      :    ST PETERSBURG
                   STATE/ZIP : FL  33707
    MORTGAGE AMOUNT :   254,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,215.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031227028     MORTGAGORS: MONROE               MARK
                               MONROE               HOLLY
    REGION CODE    ADDRESS   : 2926 CAMILLE DRIVE
        01         CITY      :    COLLEGE STATION
                   STATE/ZIP : TX  77845
    MORTGAGE AMOUNT :   290,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,921.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,695.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,703,800.00
                                P & I AMT:     15,629.84
                                UPB AMT:   1,702,137.66

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          122
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031229982     MORTGAGORS: PLOTNICK             BARRY
                               PLOTNICK             VIRGINIA
    REGION CODE    ADDRESS   : 1561 DAIRY ROAD
        01         CITY      :    CHARLOTTESVILLE
                   STATE/ZIP : VA  22903
    MORTGAGE AMOUNT :   125,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    125,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,123.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 56.81800
    ----------------------------------------------------------------
0   0031230659     MORTGAGORS: YAN                  STEPHEN
                               HUI                  JULIE
    REGION CODE    ADDRESS   : 18440 DELENKA LANE
        01         CITY      :    LAKE OSWEGO
                   STATE/ZIP : OR  97034
    MORTGAGE AMOUNT :   341,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    341,250.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,115.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 63.78500
    ----------------------------------------------------------------
0   0031231756     MORTGAGORS: KEMMERER             DOUGLAS
                               KEMMERER             DEBORAH
    REGION CODE    ADDRESS   : 1738 CREEK VIEW DRIVE
        01         CITY      :    FOGELSVILLE
                   STATE/ZIP : PA  18051
    MORTGAGE AMOUNT :   272,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,427.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,523.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031248354     MORTGAGORS: PHILLIPS             S
                               PHILLIPS             DEAN
    REGION CODE    ADDRESS   : 313 MARYLAND AVENUE
        01         CITY      :    BETHANY BEACH
                   STATE/ZIP : DE  19930
    MORTGAGE AMOUNT :   254,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,850.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,380.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 63.71200
    ----------------------------------------------------------------
0   0031248438     MORTGAGORS: BALDINO              VINCENT

    REGION CODE    ADDRESS   : 3501 VENTNOR AVENUE
        01         CITY      :    BOROUGH OF LONGPORT
                   STATE/ZIP : NJ  08403
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    5
                                LOAN AMT:   1,245,350.00
                                P & I AMT:     11,479.18
                                UPB AMT:   1,244,527.77

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 01/01/98
    P.O. BOX 5260              TMS AG0004980115  00 01 03
                                PAGE:          123
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0893131847     MORTGAGORS: SKIPP                ROBERT

    REGION CODE    ADDRESS   : 7664    HUNTER LANE
        03         CITY      :    PINELLAS PA
                   STATE/ZIP : FL  34666
    MORTGAGE AMOUNT :   376,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,857.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,466.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/08
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****      NUM OF LOANS:    1
                                LOAN AMT:     376,000.00
                                P & I AMT:      3,466.84
                                UPB AMT:     295,857.42
0                   TOTAL       NUM OF LOANS:  611
                                LOAN AMT: 201,674,789.93
                                P & I AMT:  1,872,897.86
                                UPB AMT: 200,191,449.78

<PAGE>


                            EXHIBIT D

                  FORM OF SERVICER'S CERTIFICATE


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

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-1


           Pursuant to the Pooling and Servicing Agreement dated
as of January 1, 1998 (the "Agreement") between GE Capital
Mortgage Services, Inc. (the "Company"), and State Street Bank
and Trust Company (the "Trustee"), governing the Certificates
referred to above, the Company hereby certifies to the Trustee:

           With respect to the Agreement and as of the
Determination Date for this month:

      A.  Mortgage Loan Information:

           (1) Aggregate Scheduled Monthly
                 Payments:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (2) Aggregate Monthly Payments
                  received and Monthly Advances
                         made this Month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (3)   Aggregate Principal Prepayments in part received
                 and applied in the applicable Prepayment Period:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________


<PAGE>



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

           (5) Aggregate Insurance Proceeds
                 (including purchases of
                 Mortgage Loans by primary
                 mortgage insurers) for
                 prior month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (6) Aggregate Liquidation
                 Proceeds for prior month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (7) Aggregate Purchase Prices for
                 Defaulted and Modified
                 Mortgage Loans:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (8) Aggregate Purchase Prices
                 (and substitution adjustments)
                 for Defective Mortgage Loans:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (9) Pool Scheduled Principal
                 Balance:                                $________

          (10) Available Funds:                          $________

          (11) Realized Losses for
                 prior month:                            $________


<PAGE>


          (12) Aggregate Realized
                 Losses and Debt
                 Service Reductions:
                     (a) Deficient Valuations            $________
                     (b) Special Hazard
                           Losses                        $________
                     (c) Fraud Losses                    $________
                     (d) Excess Bankruptcy
                           Losses                        $________
                     (e) Excess Special
                           Hazard Losses                 $________
                     (f) Excess Fraud
                           Losses                        $________
                     (g) Debt Service
                           Reductions                    $________

          (13) Compensating Interest Payment:            $________

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

                Class A1      $__________      $__________    ____%
                Class A2      $__________      $__________    ____%
                Class A3      $__________      $__________    ____%
                Class M       $__________      $__________    ____%
                Class B1      $__________      $__________    ____%
                Class B2      $__________      $__________    ____%
                Class B3      $__________      $__________    ____%
                Class B4      $__________      $__________    ____%
                Class B5      $__________      $__________    ____%
                Class R       $__________      $__________    ____%

          (15) Principal distributable:

                Class A1       $__________
                Class A2       $__________
                Class A3       $__________
                Class PO       $__________
                Class M        $__________
                Class B1       $__________
                Class B2       $__________
                Class B3       $__________
                Class B4       $__________
                Class B5       $__________
                Class R        $__________

          (16) Additional distributions to
                 the Class R Certificate
                 pursuant to Section 4.01(b):  $_____________


<PAGE>


          (17) Distributions Allocable to
                  Unanticipated Recoveries:

                Class A1     $__________
                Class A2     $__________
                Class A3     $__________
                Class PO     $__________
                Class M      $__________
                Class B1     $__________
                Class B2     $__________
                Class B3     $__________
                Class B4     $__________
                Class B5     $__________
                Class R      $__________


      B.  Other Amounts:

           1. Senior Percentage for such
                Distribution Date:             _____________%

           2. Senior Prepayment Percentage
                for such Distribution Date:    _____________%


           3. Junior Percentage
                for such Distribution Date:    _____________%

           4. Junior Prepayment Percentage
                for such Distribution Date:    _____________%

           5. Class A3 Percentage:             _____________%

           6. Class A3 Prepayment
                Distribution Percentage:       _____________%

           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:      $____________


<PAGE>


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


<PAGE>


                            EXHIBIT E

       FORM OF TRANSFER CERTIFICATE AS TO ERISA MATTERS FOR
             DEFINITIVE ERISA-RESTRICTED CERTIFICATES



State Street Bank and Trust Company
Corporate Trust Department
225 Franklin Street
Boston, Massachusetts   02110


      [NAME OF OFFICER] ______________________ hereby certifies
that:

      1.  That he [she] is [title of officer] _________________ of
[name of Investor] _______________________________________ (the
"Investor"), a ________________________ [description of type of
entity] duly organized and existing under the laws of the [State
of ____________] [United States], on behalf of which he [she]
makes this affidavit.

      2.  The Investor (i) is not, and on ________________ [insert
date of transfer of Certificate to Investor] will not be, and on
such date will not be investing the funds of, an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Code or (ii) is an insurance company investing assets of its
general account and the exemptions provided by Section III(a) of
Department of Labor Prohibited Transaction Class Exemption 95-60,
60 Fed. Reg. 35925 (July 12, 1995) (the "Exemptions") apply to
the Investor's acquisition and holding or any ERISA-Restricted
Certificate.

      3.  The Investor hereby acknowledges that under the terms of
the Pooling and Servicing Agreement (the "Agreement") between
State Street Bank and Trust Company, as Trustee and GE Capital
Mortgage Services, Inc., dated as of January 1, 1998, no transfer
of any ERISA-Restricted Certificate shall be permitted to be made
to any person unless the Trustee has received (i) a certificate
from such transferee to the effect that (x) such transferee is
not an employee benefit plan subject to ERISA or a plan subject
to Section 4975 of the Code (a "Plan") and is not using the
assets of any such employee benefit or other plan to acquire any
such Certificate or (y) such transferee is an insurance company
investing assets of its general account and the Exemptions apply
to such transferee's acquisition and holding of any such
Certificate or (ii) an opinion of counsel satisfactory to the
Trustee to the effect that the purchase and holding of any such
Certificate will not constitute or result in the assets of the
Trust Fund created by the Agreement being deemed to be "plan
assets" and subject to the prohibited transaction provisions of
ERISA or Section 4975 of the Code and will not subject the


<PAGE>


Trustee or the Company to any obligation in addition to those
undertaken in the Agreement (provided, however, that the Trustee
will not require such certificate or opinion in the event that,
as a result of change of law or otherwise, counsel satisfactory
to the Trustee has rendered an opinion to the effect that the
purchase and holding of any such Certificate by a Plan or a
Person that is purchasing or holding any such Certificate with
the assets of a Plan will not constitute or result in a
prohibited transaction under ERISA or Section 4975 of the Code).

      [4.  The ERISA-Restricted Certificates shall be registered
in the name of ______________________________________________ as
nominee for the Investor.]

      IN WITNESS WHEREOF, the Investor has caused this instrument
to be executed on its behalf, pursuant to authority of its Board
of Directors, by its [title of officer] __________________ and
its corporate seal to be hereunder attached, attested by its
[Assistant] Secretary, this ____ day of _________, 199_.



                               _____________________________
                               [name of Investor]


                               By:__________________________
                                  Name:
                                  Title:


      The undersigned hereby
acknowledges that it is holding
and will hold the ERISA-Restricted
Certificates at the exclusive
direction of and as nominee of the
Investor named above.


_______________________________
[name of nominee]


By:____________________________
   Name:
   Title:


<PAGE>


                            EXHIBIT F

         FORM OF RESIDUAL CERTIFICATE TRANSFEREE AFFIDAVIT



STATE OF             )
                     ) ss.:
COUNTY OF            )

           [NAME OF OFFICER], _________________ being first duly
sworn, deposes and says:

           1. That he [she] is [title of officer] ___________
_____________ of [name of Purchaser] ________________________
_________________ (the "Purchaser"), a _______________________
[description of type of entity] duly organized and existing under
the laws of the [State of __________] [United States], on behalf
of which he [she] makes this affidavit.

           2.   That the Purchaser's Taxpayer Identification
Number is [           ].

           3. That the Purchaser is not a "disqualified
organization" within the meaning of Section 860E(e)(5) of the
Internal Revenue Code of 1986, as amended (the "Code") and will
not be a "disqualified organization" as of [date of transfer],
and that the Purchaser is not acquiring a Residual Certificate
(as defined below) for the account of, or as agent (including a
broker, nominee, or other middleman) for, any person or entity
from which it has not received an affidavit substantially in the
form of this affidavit. For these purposes, a "disqualified
organization" means the United States, any state or political
subdivision thereof, any foreign government, any international
organization, any agency or instrumentality of any of the
foregoing (other than an instrumentality if all of its activities
are subject to tax and a majority of its board of directors is
not selected by such governmental entity), any cooperative
organization furnishing electric energy or providing telephone
service to persons in rural areas as described in Code Section
1381(a)(2)(C), or any organization (other than a farmers'
cooperative described in Code Section 521) that is exempt from
federal income tax unless such organization is subject to the tax
on unrelated business income imposed by Code Section 511. As used
herein, "Residual Certificate" means any Certificate designated
as a "Class R Certificate" of GE Capital Mortgage Services,
Inc.'s REMIC Multi-Class Pass-Through Certificates, Series
1998-1.

           4.   That the Purchaser is not, and on __________
[insert date of transfer of Residual Certificate to Purchaser]
will not be, and is not and on such date will not be investing


<PAGE>


the assets of, an employee benefit plan subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or
a plan subject to Code Section 4975 or a person or entity that is
using the assets of any employee benefit plan or other plan to
acquire a Residual Certificate.

           5.  That the Purchaser hereby acknowledges that under
the terms of the Pooling and Servicing Agreement (the
"Agreement") between State Street Bank and Trust Company, as
Trustee, and GE Capital Mortgage Services, Inc., dated as of
January 1, 1998, no transfer of the Residual Certificates shall
be permitted to be made to any person unless the Trustee has
received a certificate from such transferee to the effect that
such transferee is not an employee benefit plan subject to ERISA
or a plan subject to Section 4975 of the Code and is not using
the assets of any employee benefit plan or other plan to acquire
Residual Certificates.

           6.  That the Purchaser does not hold REMIC residual
securities as nominee to facilitate the clearance and settlement
of such securities through electronic book-entry changes in
accounts of participating organizations (such entity, a
"Book-Entry Nominee").

           7.  That the Purchaser does not have the intention to
impede the assessment or collection of any federal, state or
local taxes legally required to be paid with respect to such
Residual Certificate.

           8.  That the Purchaser will not transfer a Residual
Certificate to any person or entity (i) as to which the Purchaser
has actual knowledge that the requirements set forth in paragraph
3, paragraph 6 or paragraph 10 hereof are not satisfied or that
the Purchaser has reason to believe does not satisfy the
requirements set forth in paragraph 7 hereof, and (ii) without
obtaining from the prospective Purchaser an affidavit
substantially in this form and providing to the Trustee a written
statement substantially in the form of Exhibit G to the
Agreement.

           9.  That the Purchaser understands that, as the holder
of a Residual Certificate, the Purchaser may incur tax
liabilities in excess of any cash flows generated by the interest
and that it intends to pay taxes associated with holding such
Residual Certificate as they become due.

           10. That the Purchaser (i) is not a Non-U.S. Person or
(ii) is a Non-U.S. Person that holds a Residual Certificate in
connection with the conduct of a trade or business within the
United States and has furnished the transferor and the Trustee
with an effective Internal Revenue Service Form 4224 or successor
form at the time and in the manner required by the Code or (iii)


<PAGE>


is a Non-U.S. Person that has delivered to both the transferor
and the Trustee an opinion of a nationally recognized tax counsel
to the effect that the transfer of such Residual Certificate to
it is in accordance with the requirements of the Code and the
regulations promulgated thereunder and that such transfer of a
Residual Certificate will not be disregarded for federal income
tax purposes. "Non-U.S. Person" means an individual, corporation,
partnership or other person other than a citizen or resident of
the United States, a corporation, partnership or other entity
created or organized in or under the laws of the United States or
any political subdivision thereof, or an estate or trust that is
subject to U.S. federal income tax regardless of the source of
its income.

           11. That the Purchaser agrees to such amendments of
the Pooling and Servicing Agreement as may be required to further
effectuate the restrictions on transfer of any Residual
Certificate to such a "disqualified organization," an agent
thereof, a Book-Entry Nominee, or a person that does not satisfy
the requirements of paragraph 7 and paragraph 10 hereof.

           12. That the Purchaser consents to the designation of
the Company as its agent to act as "tax matters person" of the
Trust Fund, as applicable, pursuant to the Pooling and Servicing
Agreement.


<PAGE>


           IN WITNESS WHEREOF, the Purchaser has caused this
instrument to be executed on its behalf, pursuant to authority of
its Board of Directors, by its [title of officer] this _____ day
of __________, 19__.



                          _________________________________
                          [name of Purchaser]


                          By:______________________________
                             Name:
                              Title:


           Personally appeared before me the above-named [name of
officer] ________________, known or proved to me to be the same
person who executed the foregoing instrument and to be the [title
of officer] _________________ of the Purchaser, and acknowledged
to me that he [she] executed the same as his [her] free act and
deed and the free act and deed of the Purchaser.


           Subscribed and sworn before me this _____ day of
__________, 19__.


NOTARY PUBLIC


______________________________


COUNTY OF_____________________

STATE OF______________________

My commission expires the _____ day of __________, 19__.


<PAGE>


                            EXHIBIT G

         [LETTER FROM TRANSFEROR OF RESIDUAL CERTIFICATE]

                        _________________
                               Date

State Street Bank and Trust Company
Corporate Trust Department
225 Franklin Street
8th Floor
Boston, Massachusetts   02110

           Re:  GE Capital Mortgage Services, Inc.
                REMIC Multi-Class Pass-Through
                Certificates, Series 1998-1
                __________________________________

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 1998-1

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 January 1, 1998 (the "Agreement"),
no transfer of a Restricted Certificate may be made unless such
transfer is exempt from the registration requirements of the
Securities Act of 1933, as amended (the "Securities Act"), and
any applicable state securities laws, or is made in accordance
with the Securities Act and such laws.

      3.  The Investor understands that (a) the Restricted
Certificates have not been and will not be registered or
qualified under the Securities Act, or the securities laws of any
state, (b) neither the Company nor the Trustee is required, and
neither intends, to so register or qualify the Restricted
Certificates, (c) the Restricted Certificates cannot be resold
unless (i) they are registered and qualified under the Securities
Act and the applicable state securities laws or (ii) such sale is
exempt from the requirements of the Securities Act, (d) the
Agreement contains restrictions regarding the transfer of the
Restricted Certificates and (e) the Restricted Certificates will
bear a legend to the foregoing effect.


<PAGE>


      4.  The Investor is acquiring the Restricted Certificates
for its own account for investment only and not with a view to or
for sale or other transfer in connection with any distribution of
the Restricted Certificates in any manner that would violate the
Securities Act or any applicable state securities laws.

      5.  The investor (a) is a substantial, sophisticated
institutional investor having such knowledge and experience in
financial and business matters, and in particular in such matters
related to securities similar to the Restricted Certificates,
such that it is capable of evaluating the merits and risks of
investment in the Restricted Certificates, (b) is able to bear
the economic risks of such an investment and (c) is an
"accredited investor" within the meaning of Rule 501(a)(1), (2),
(3) or (7) promulgated pursuant to the Securities Act.

      6.  The Investor will not authorize nor has it authorized
any person to (a) offer, pledge, sell, dispose of or otherwise
transfer any Restricted Certificate, any interest in any
Restricted Certificate or any other similar security to any
person in any manner, (b) solicit any offer to buy or to accept a
pledge, disposition or other transfer of any Restricted
Certificate, any interest in any Restricted Certificate or any
other similar security from any person in any manner, (c)
otherwise approach or negotiate with respect to any Restricted
Certificate, any interest in any Restricted Certificate or any
other similar security with any person in any manner, (d) make
any general solicitation by means of general advertising or in
any other manner, or (e) take any other action that would
constitute a distribution of any Restricted Certificate under the
Securities Act, that would render the disposition of any
Restricted Certificate a violation of Section 5 of the Securities
Act or any state securities law, or that could require
registration or qualification pursuant thereto. Neither the
Investor nor anyone acting on its behalf has offered the
Restricted Certificates for sale or made any general solicitation
by means of general advertising or in any other manner with
respect to the Restricted Certificates. The Investor will not
sell or otherwise transfer any of the Restricted Certificates,
except in compliance with the provisions of the Agreement.

      7.  If an Investor in a Restricted Certificate sells or
otherwise transfers any such Certificate to a transferee other
than a "qualified institutional buyer" under Rule 144A of the
Securities Act, such Investor will obtain (a) from any subsequent
purchaser the same certifications, representations, warranties
and covenants contained in the foregoing paragraphs and in this
paragraph or (b) an opinion of counsel in form and substance
satisfactory to the Trustee pursuant to the Agreement.

      8.  The Investor hereby indemnifies the Trustee and the
Company against any liability that may result if the Investor's


<PAGE>


transfer of a Restricted Certificate (or any portion thereof) is
not exempt from the registration requirements of the Securities
Act and any applicable state securities laws or is not made in
accordance with such federal and state laws. Such indemnification
of the Trustee and the Company shall survive the termination of
the Agreement.

      [9.  The Restricted Certificates shall be registered in the
name of _____________________________ as nominee for the
Investor.]

           IN WITNESS WHEREOF, the Investor has caused this
instrument to be executed on its behalf, pursuant to authority of
its Board of Directors, by its [title of officer] _____________
this _____ day of __________, 19__.


                          __________________________________
                          [name of Investor]


                          By:______________________________
                             Name:
                             Title:


      The undersigned hereby
acknowledges that it is holding
and will hold the Restricted
Certificates at the exclusive
direction of and as nominee of the
Investor named above.

_____________________________
[name of nominee]


By:__________________________
   Name:
   Title:


<PAGE>


                            EXHIBIT J

                FORM OF DISTRIBUTION DATE STATEMENT


                     ______________,   ______
                          (month)      (year)

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-1

           Pursuant to the Pooling and Servicing Agreement dated
as of January 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 A3                       $__________
                     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 A3                       $__________
                     Class PO                       $__________
                     Class M                        $__________
                     Class B1                       $__________
                     Class B2                       $__________
                     Class B3                       $__________


<PAGE>


                     Class B4                       $__________
                     Class B5                       $__________
                     Class R                        $__________

           (3) Amount of distribution
                allocable to interest;
                Pay-out Rate:

                     Class A1      $__________      ____%
                     Class A2      $__________      ____%
                     Class A3      $__________      ____%
                     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 A3     $__________  ____%
                     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


                                   2
<PAGE>



                 Class:
                                                       Single
                                                     Certificate
                  Class           Balance             Balance

                Class A1       $__________          $__________
                Class A2       $__________          $__________
                Class A3       $__________          $__________
                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:             __________%



                                   3

<PAGE>



          (14) Class A3 Percentage
                 for such Distribution Date:             __________%

          (15) Class A3 Prepayment Distribution
                 Percentage for such Distribution
                 Date:                                   __________%

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

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


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


                                 4
<PAGE>


                            EXHIBIT K

                    FORM OF SPECIAL SERVICING
                  AND COLLATERAL FUND AGREEMENT


      This SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT (the
"Agreement") is made and entered into as of ____________________,
199_, between GE Capital Mortgage Services, Inc. (the "Company")
and _____________________________ (the "Purchaser").

                      PRELIMINARY STATEMENT

      ___________________________ or an affiliate thereof is the
holder of the entire interest in REMIC Multi-Class Pass-Through
Certificates, Series 199_-__, Class B_ (the "Class B_
Certificates"). The Class B_ Certificates were issued pursuant to
a Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of ________ 1, 199_ between the Company (in
its capacity as servicer thereunder, the "Servicer") and State
Street Bank and Trust Company as Trustee.

      ____________________________ or an affiliate thereof
intends to resell all of the Class B_ Certificates directly to
the Purchaser on or promptly after the date hereof.

      In connection with such sale, the parties hereto have
agreed that the Company, as Servicer, will engage in certain
special servicing procedures relating to foreclosures for the
benefit of the Purchaser, and that the Purchaser will deposit
funds in a collateral fund to cover any losses attributable to
such procedures as well as all advances and costs in connection
therewith, as set forth herein.

      [The parties hereto have further agreed that the Purchaser
will have no rights, and the Company will have no obligations
under this Agreement until the Class Certificate Principal
Balance of the REMIC Multi-Class Pass-Through Certificates,
Series 199_-__, Class B5 (the "Class B5 Certificates") has been
reduced to zero, and any Special Servicing and Collateral Fund
Agreement in respect of such Class between the Company and the
Purchaser has been terminated.]

      In consideration of the mutual agreements herein contained,
the receipt and sufficiency of which are hereby acknowledged, the
Company and the Purchaser agree that the following provisions
shall become effective and shall be binding on and enforceable by
the Company and the Purchaser upon the acquisition by the
Purchaser of the Class B_ Certificates.


<PAGE>


                            ARTICLE I

                           DEFINITIONS

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

      Business Day:  Any day other than (i) a Saturday or a Sunday
of (ii) a day on which banking institutions in New York City or
Boston, Massachusetts are required or authorized by law or
executive order to be closed.

      Collateral Fund:  The fund established and maintained
pursuant to Section 3.01 hereof.

      Collateral Fund Permitted Investments:  Either (i)
obligations of, or obligations fully guaranteed as to principal
and interest by, the United States, or any agency or
instrumentality thereof, provided such obligations are backed by
the full faith and credit of the United States, (ii) repurchase
agreements on obligations specified in clause (i) provided that
the unsecured obligations of the party agreeing to repurchase
such obligations are at the time rated by each Rating Agency in
the highest long-term rating category, (iii) federal funds,
certificates of deposit, time deposits and banker's acceptances
of any U.S. depository institution or trust company incorporated
under the laws of the United States or any state provided that
the debt obligations of such depository institution or trust
company at the date of acquisition thereof have been rated by
each Rating Agency in the highest long-term rating category, (iv)
commercial paper of any corporation incorporated under the laws
of the United States or any state thereof which on the date of
acquisition has the highest short term rating of each Rating
Agency, and (v) other obligations or securities that are
acceptable to each Rating Agency as a Collateral Fund Permitted
Investment hereunder and will not, as evidenced in writing,
result in a reduction or withdrawal in the then current rating of
the Certificates and, for each of the preceding clauses, the
maturity thereof shall be not later than the earlier to occur of
(A) 30 days from the date of the related investment and (B) the
Business Day preceding the next succeeding Distribution Date.

      Commencement of Foreclosure:  The first official action
required under local law in order to commence foreclosure
proceedings or to schedule a trustee's sale under a deed of
trust, including (i) in the case of a mortgage, any filing or
service of process necessary to commence an action to foreclose,
or (ii) in the case of a deed of trust, the posting, publishing,
filing or delivery of a notice of sale, but not including in


                                 2
<PAGE>


either case (x) any notice of default, notice of intent to
foreclose or sell or any other action prerequisite to the actions
specified in (i) or (ii) above and, upon the consent of the
Purchaser which will be deemed given unless expressly withheld
within two Business Days of notification, (y) the acceptance of a
deed-in-lieu of foreclosure (whether in connection with a sale of
the related property or otherwise) or (z) initiation and
completion of a short pay-off.

      Current Appraisal: With respect to any Mortgage Loan as to
which the Purchaser has made an Election to Delay Foreclosure, an
appraisal of the related Mortgaged Property obtained by the
Purchaser as nearly contemporaneously as practicable to the time
of the Purchaser's election, prepared based on the Company's
customary requirements for such appraisals.

      Election to Delay Foreclosure:  Any election by the
Purchaser to delay the Commencement of Foreclosure, made in
accordance with Section 2.02(b).

      Election to Foreclose:  Any election by the Purchaser to
proceed with the Commencement of Foreclosure, made in accordance
with Section 2.03(a).

      Required Collateral Fund Balance:  As of any date of
determination, an amount equal to the aggregate of all amounts
previously required to be deposited in the Collateral Fund
pursuant to Section 2.02(d) (after adjustments for all
withdrawals and deposits prior to such date pursuant to Section
2.02(e)) and Section 2.03(b) (after adjustment for all
withdrawals and deposits prior to such date pursuant to Section
2.03(c)) and Section 3.02, reduced by all withdrawals therefrom
prior to such date pursuant to Section 2.02(g) and Section
2.03(d).

      Section 1.02.  Definitions Incorporated by Reference.  All
capitalized terms not otherwise defined in this Agreement shall
have the meanings assigned in the Pooling and Servicing
Agreement.



                                 3
<PAGE>


                            ARTICLE II

                   SPECIAL SERVICING PROCEDURES

      Section 2.01.  Reports and Notices.

      (a)  In connection with the performance of its duties under
the Pooling and Servicing Agreement relating to the realization
upon defaulted Mortgage Loans, the Company as Servicer shall
provide to the Purchaser the following notices and reports:

           (i)  Within five Business Days after each Distribution
      Date (or included in or with the monthly statements to
      Certificateholders pursuant to the Pooling and Servicing
      Agreement), the Company, as Servicer, shall provide to the
      Purchaser a report, using the same methodology and
      calculations in its standard servicing reports, indicating
      for the Trust Fund the number of Mortgage Loans that are
      (A) thirty days, (B) sixty days, (C) ninety days or more
      delinquent or (D) in foreclosure, and indicating for each
      such Mortgage Loan the loan number and outstanding
      principal balance.

          (ii)  Prior to the Commencement of Foreclosure in
      connection with any Mortgage Loan, the Company shall
      provide the Purchaser with a notice (sent by facsimile
      transmission) of such proposed and imminent foreclosure,
      stating the loan number and the aggregate amount owing
      under the Mortgage Loan. Such notice may be provided to the
      Purchaser in the form of a copy of a referral letter from
      the Company to an attorney requesting the institution of
      foreclosure or a copy of a request to foreclose received by
      the Company from the related primary servicer which has
      been approved by the Company.

      (b)  If requested by the Purchaser, the Company shall make
its servicing personnel available (during their normal business
hours) to respond to reasonable inquiries, in writing by
facsimile transmission, by the Purchaser in connection with any
Mortgage Loan identified in a report under subsection (a)(i) or
(a)(ii) which has been given to the Purchaser, provided, that (1)
the Company shall only be required to provide information that is
readily accessible to its servicing personnel and is
non-confidential and (2) the Company shall respond within five
Business Days orally or in writing by facsimile transmission.

      (c)  In addition to the foregoing, the Company shall provide
to the Purchaser such information as the Purchaser may reasonably
request concerning each Mortgage Loan that is at least sixty days
delinquent and each Mortgage Loan which has become real estate


                                 4
<PAGE>


owned, through the final liquidation thereof, provided, that the
Company shall only be required to provide information that is
readily accessible to its servicing personnel and is
non-confidential.

      Section 2.02.  Purchaser's Election to Delay Foreclosure
Proceedings.

      (a)  The Purchaser shall be deemed to direct the Company
that in the event that the Company does not receive written
notice of the Purchaser's election pursuant to subsection (b)
below within 24 hours (exclusive of any intervening non-Business
Days) of transmission of the notice provided by the Company under
Section 2.01(a)(ii) subject to extension as set forth in Section
2.02(b), the Company may proceed with the Commencement of
Foreclosure in respect of such Mortgage Loan in accordance with
its normal foreclosure policies without further notice to the
Purchaser. Any foreclosure that has been initiated may be
discontinued (i) without notice to the Purchaser if the Mortgage
Loan has been brought current or if a refinancing or prepayment
occurs with respect to the Mortgage Loan (including by means of a
short payoff approved by the Company) or (ii) with notice to the
Purchaser if the Company has reached the terms of a forbearance
agreement with the borrower. In such latter case the Company may
complete such forbearance agreement unless instructed otherwise
by the Purchaser within two Business Days of notification.

      (b)  In connection with any Mortgage Loan with respect to
which a notice under Section 2.01(a)(ii) has been given to the
Purchaser, the Purchaser may elect to instruct the Company to
delay the Commencement of Foreclosure until such time as the
Purchaser determines that the Company may proceed with the
Commencement of Foreclosure. Such election must be evidenced by
written notice received within 24 hours (exclusive of any
intervening non-Business Days) of transmission of the notice
provided by the Company under Section 2.01(a)(ii). The Purchaser
shall send a copy of such notice of election to each Rating
Agency as soon as practicable thereafter. Such 24-hour period
shall be extended for no longer than an additional four Business
Days after the receipt of the information if the Purchaser
requests additional information related to such foreclosure
within such 24-hour period; provided, however, that the Purchaser
will have at least one Business Day to make such election
following its receipt of any requested additional information.
Any such additional information shall (i) not be confidential in
nature and (ii) be obtainable by the Company from existing
reports, certificates or statements or otherwise be readily
accessible to its servicing personnel. The Purchaser agrees that
it has no right to deal with the mortgagor. However, if the
Company's normal foreclosure policies include acceptance of a


                                 5
<PAGE>


deed-in-lieu of foreclosure or short payoff, the Purchaser will
be notified and given two Business Days to respond.

      (c)  With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the
Purchaser shall obtain a Current Appraisal as soon as
practicable, and shall provide the Company with a copy of such
Current Appraisal.

      (d)  Within two Business Days of making any Election to
Delay Foreclosure, the Purchaser shall remit by wire transfer to
the Trustee, for deposit in the Collateral Fund, an amount, as
calculated by the Company, equal to the sum of (i) 125% of the
greater of the Scheduled Principal Balance of the Mortgage Loan
and the value shown in the Current Appraisal referred to in
subsection (c) above (or, if such Current Appraisal has not yet
been obtained, the Company's estimate thereof, in which case the
required deposit under this subsection shall be adjusted upon
obtaining such Current Appraisal), and (ii) three months'
interest on the Mortgage Loan at the applicable Mortgage Rate. If
any Election to Delay Foreclosure extends for a period in excess
of three months (such excess period being referred to herein as
the "Excess Period"), the Purchaser shall remit by wire transfer
in advance to the Trustee for deposit in the Collateral Fund the
amount of each additional month's interest, as calculated by the
Company, equal to interest on the Mortgage Loan as the applicable
Mortgage Rate for the Excess Period. The terms of this Agreement
will no longer apply to the servicing of any Mortgage Loan upon
the failure of the Purchaser to deposit the above amounts
relating to the Mortgage Loan within two Business Days of (i) the
Election to Delay Foreclosure or (ii) the beginning of the
related Excess Period, as the case may be.

      (e)  With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the Company
or the Trustee may withdraw from the Collateral Fund from time to
time amounts necessary to reimburse the Company for all related
Monthly Advances and Liquidation Expenses thereafter made by the
Company as Servicer in accordance with the Pooling and Servicing
Agreement. To the extent that the amount of any such Liquidation
Expense is determined by the Company based on estimated costs,
and the actual costs are subsequently determined to be higher,
the Company or the Trustee may withdraw the additional amount
from the Collateral Fund to reimburse the Company. In the event
that the Mortgage Loan is brought current by the mortgagor, the
amounts so withdrawn from the Collateral Fund shall be
redeposited therein as and to the extent that reimbursement
therefor from amounts paid by the mortgagor is not prohibited
pursuant to the Pooling and Servicing Agreement as of the date
hereof. Except as provided in the preceding sentence, amounts


                                 6
<PAGE>


withdrawn from the Collateral Fund to cover Monthly Advances and
Liquidation Expenses shall not be redeposited therein or
otherwise reimbursed to the Purchaser. If and when any such
Mortgage Loan is brought current by the mortgagor, all amounts
remaining in the Collateral Fund in respect of such Mortgage Loan
(after adjustment for all previous withdrawals and deposits
pursuant to this subsection and after reimbursement to the
Servicer for all related Monthly Advances) shall be released to
the Purchaser.

      (f)  With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the Company
shall continue to service the Mortgage Loan in accordance with
its customary procedures (other than the delay in Commencement of
Foreclosure as provided herein). If and when, following such
election, the Purchaser shall notify the Company that it believes
that it is appropriate to do so, the Company shall proceed with
the Commencement of Foreclosure; provided that, in any event, if
the Mortgage Loan is not brought current by the mortgagor by the
time the loan becomes 6 months delinquent, the Purchaser's
election shall no longer be effective, unless the Purchaser shall
have purchased the related Mortgage Loan promptly following (and
in any event not later than the third Business Day after) the end
of such 6-month period in the manner provided in the following
two sentences, and the Company shall be entitled to proceed with
the Commencement of Foreclosure. Any purchase of such Mortgage
Loan by the Purchaser pursuant to the preceding sentence shall be
at a purchase price equal to the unpaid principal balance of the
Mortgage Loan plus accrued interest at the Mortgage Rate from the
date last paid by the mortgagor. Such purchase price shall be
deposited by the Purchaser into the Collateral Fund in
immediately available funds on the Business Day which is the date
of purchase and the Purchaser shall instruct the Trustee (with
notice to the Company) to withdraw such amount therefrom on such
Business Day and remit the same to the Trust Fund for application
as Liquidation Proceeds pursuant to the Pooling and Servicing
Agreement. Following such withdrawal, all amounts remaining in
the Collateral Fund in respect of such Mortgage Loan (after
adjustment for all previous withdrawals and deposits pursuant to
this Agreement and after reimbursement to the Servicer for all
related Monthly Advances) shall be released to the Purchaser.

      (g)  Upon the occurrence of a liquidation with respect to
any Mortgage Loan as to which the Purchaser made an Election to
Delay Foreclosure and as to which the Company proceeded with the
Commencement of Foreclosure in accordance with subsection (f)
above, the Company shall calculate the amount, if any, by which
the value shown on the Current Appraisal obtained under
subsection (c) exceeds the actual sales price obtained for the
related Mortgaged Property (net of Liquidation Expenses and


                                 7

<PAGE>


unreimbursed Monthly Advances related to the extended foreclosure
period), and the Company or the Trustee shall withdraw the amount
of such excess from the Collateral Fund and shall remit the same
to the Trust Fund for application as additional Liquidation
Proceeds pursuant to the Pooling and Servicing Agreement. After
making such withdrawal, all amounts remaining in the Collateral
Fund in respect of such Mortgage Loan (after adjustment for all
withdrawals and deposits pursuant to subsection (e) and after
reimbursement to the Servicer for all related Monthly Advances)
shall be released to the Purchaser.

      Section 2.03.  Purchaser's Election to Commence Foreclosure
Proceedings.

      (a)  In connection with any Mortgage Loan identified in a
report under Section 2.01(a)(i)(B), the Purchaser may elect to
instruct the Company to proceed with the Commencement of
Foreclosure as soon as practicable. Such election must be
evidenced by written notice received by the Company by 5:00 p.m.,
New York City time, on the third Business Day following the
delivery of such report under Section 2.01(a)(i).

      (b)  Within two Business Days of making any Election to
Foreclose, the Purchaser shall remit to the Trustee, for deposit
in the Collateral Fund, an amount, as calculated by the Company,
equal to 125% of the current Scheduled Principal Balance of the
Mortgage Loan and three months' interest on the Mortgage Loan at
the applicable Mortgage Rate. If and when any such Mortgage Loan
is brought current by the mortgagor, all amounts in the
Collateral Fund in respect of such Mortgage Loan (after
adjustment for all withdrawals and deposits pursuant to
subsection (c) below) shall be released to the Purchaser. The
terms of this Agreement will no longer apply to the servicing of
any Mortgage Loan upon the failure of the Purchaser to deposit
the above amounts relating to the Mortgage Loan within two
Business Days of the Election to Foreclose.

      (c)  With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Foreclose, the Company shall
continue to service the Mortgage Loan in accordance with its
customary procedures. In connection therewith, the Company shall
have the same rights to make withdrawals for Monthly Advances and
Liquidation Expenses from the Collateral Fund as are provided
under Section 2.02(e), and the Company shall make reimbursements
thereto to the limited extent provided under such subsection. The
Company shall not be required to proceed with the Commencement of
Foreclosure if (i) the same is stayed as a result of the
mortgagor's bankruptcy or is otherwise barred by applicable law,
or to the extent that all legal conditions precedent thereto have
not yet been complied with, or (ii) the


                                 8
<PAGE>


Company believes there is a breach of representations or
warranties by the Company, which may result in a repurchase or
substitution of such Mortgage Loan, or (iii) the Company has or
expects to have the right under the Pooling and Servicing
Agreement to purchase the defaulted Mortgage Loan and intends to
exercise such right or (iv) the Company reasonably believes the
Mortgaged Property may be contaminated with or affected by
hazardous wastes or hazardous substances (and the Company
supplies the Purchaser with information supporting such belief)
or (v) the same is prohibited by or is otherwise inconsistent
with the provisions of the Pooling and Servicing Agreement. Any
foreclosure that has been initiated may be discontinued (i)
without notice to the Purchaser if the Mortgage Loan has been
brought current or if a refinancing or prepayment occurs with
respect to the Mortgage Loan (including by means of a short
payoff approved by the Purchaser) or (ii) with notice to the
Purchaser if the Company has reached the terms of a forbearance
agreement unless instructed otherwise by the Purchaser within two
Business Days of notification.

      (d)  Upon the occurrence of a liquidation with respect to
any Mortgage Loan as to which the Purchaser made an Election to
Foreclose and as to which the Company proceeded with the
Commencement of Foreclosure in accordance with subsection (c)
above, the Company shall calculate the amount, if any, by which
the Scheduled Principal Balance of the Mortgage Loan at the time
of liquidation (plus all unreimbursed Monthly Advances and
Liquidation Expenses in connection therewith other than those
previously paid from the Collateral Fund) exceeds the actual
sales price obtained for the related Mortgaged Property, and the
Company or the Trustee shall withdraw the amount of such excess
from the Collateral Fund and shall remit the same to the Trust
Fund for application as additional Liquidation Proceeds pursuant
to the Pooling and Servicing Agreement. After making such
withdrawal, all amounts remaining in the Collateral Fund (after
adjustment for all withdrawals and deposits pursuant to
subsection (c) above and after reimbursement to the Servicer for
all related Monthly Advances) in respect of such Mortgage Loan
shall be released to the Purchaser.

      Section 2.04.  Termination.

      (a)  With respect to all Mortgage Loans included in the
Trust Fund, the Purchaser's right to make any Election to Delay
Foreclosure or any Election to Foreclose and the Company's
obligations under Section 2.01 shall terminate on the earliest to
occur of the following: (i) at such time as the Class Certificate
Principal Balance of the Class B_ Certificates has been reduced
to zero, (ii) if the greater of (x) 43% (or such lower or higher
percentage that represents the Company's actual


                                 9
<PAGE>


loss experience with respect to the Mortgage Loans in the related
pool) of the aggregate principal balance of all Mortgage Loans
that are in foreclosure or are more than 90 days delinquent on a
contractual basis and the aggregate book value of REO properties
or (y) the aggregate amount that the Company estimates through
its normal servicing practices will be required to be withdrawn
from the Collateral Fund with respect to Mortgage Loans as to
which the Purchaser has made an Election to Delay Foreclosure or
an Election to Foreclose exceeds (z) the then-current Class
Certificate Principal Balance of the Class B_ Certificates, or
(iii) upon any transfer by the Purchaser of any interest (other
than the minority interest therein, but only if the transferee
provides written acknowledgment to the Company of the Purchaser's
right hereunder and that such transferee will have no rights
hereunder) in the Class B_ Certificates [or in the Class B5
Certificates] (whether or not such transfer is registered under
the Pooling and Servicing Agreement), including any such transfer
in connection with a termination of the Trust Fund. Unless
earlier terminated as set forth herein, this Agreement and the
respective rights, obligations and responsibilities of the
Purchaser and the Company hereunder shall terminate immediately
upon (x) the later to occur of (i) the final liquidation of the
last Mortgage Loan as to which the Purchaser made any Election to
Delay Foreclosure or any Election to Foreclose and the withdrawal
of all remaining amounts in the Collateral Fund as provided
herein and (ii) ten (10) Business Days' notice or (y) the
occurrence of any event that results in the Purchaser becoming an
"affiliate" of the Trustee within the meaning of the Prohibited
Transaction Exemption (as defined in the Pooling and Servicing
Agreement).

      (b)  The Purchaser's rights pursuant to Section 2.02 or 2.03
of this Agreement shall terminate with respect to a Mortgage Loan
as to which the Purchaser has exercised its rights under Section
2.02 or 2.03 hereof, upon Purchaser's failure to deposit any
amounts required pursuant to Section 2.02(d) or 2.03(b) after one
Business Day's notice of such failure.

      Section 2.05.  Notification. The Purchaser shall promptly
notify the Trustee and the Company if such Purchaser becomes
aware of any discussions, plans or events that might lead to such
Person's becoming an "affiliate" (within the meaning of the
Prohibited Transaction Exemption) of the Trustee, provided that
the contents of any such notification shall be kept confidential
by the parties to this Agreement.


                                10
<PAGE>


                           ARTICLE III

                COLLATERAL FUND; SECURITY INTEREST

      Section 3.01.  Collateral Fund. Upon payment by the
Purchaser of the initial amount required to be deposited in the
Collateral Fund pursuant to Article II, the Company shall request
the Trustee to establish and maintain with the Trustee a
segregated account entitled "REMIC Multi-Class Pass-Through
Certificates 199_-__ Collateral Fund, for the benefit of GE
Capital Mortgage Services, Inc. and State Street Bank and Trust
Company on behalf of Certificateholders, as secured parties" (the
"Collateral Fund"). Amounts held in the Collateral Fund shall
continue to be the property of the Purchaser, subject to the
first priority security interest granted hereunder for the
benefit of such secured parties, until withdrawn from the
Collateral Fund pursuant to the Section 2.02 or 2.03 hereof.

      Upon the termination of this Agreement and the liquidation
of all Mortgage Loans as to which the Purchaser has made any
Election to Delay Foreclosure or any Election to Foreclose
pursuant to Section 2.04 hereof, the Company shall distribute to
the Purchaser all amounts remaining in the Collateral Fund
together with any investment earnings thereon (after giving
effect to all withdrawals therefrom permitted under this
Agreement).

      The Purchaser shall not take or direct the Company or the
Trustee to take any action contrary to any provision of the
Pooling and Servicing Agreement. In no event shall the Purchaser
(i) take or cause the Trustee or the Company to take any action
that could cause any REMIC established under the Pooling and
Servicing Agreement to fail to qualify as a REMIC or cause the
imposition on any such REMIC of any "prohibited transaction" or
"prohibited contribution" taxes or (ii) cause the Trustee or the
Company to fail to take any action necessary to maintain the
status of any such REMIC as a REMIC.

      Section 3.02.  Collateral Fund Permitted Investments. The
Company shall, at the written direction of the Purchaser, direct
the Trustee to invest the funds in the Collateral Fund in the
name of the Trustee in Collateral Fund Permitted Investments.
Such direction shall not be changed more frequently then
quarterly. In the absence of any direction, the Company shall
direct the Trustee select such investments in accordance with the
definition of Collateral Fund Permitted Investments in its
discretion.

      All income and gain realized from any investment as well as
any interest earned on deposits in the Collateral Fund (net of


                                11
<PAGE>


any losses on such investments) and any payments of principal
made in respect of any Collateral Fund Permitted Investment shall
be deposited in the Collateral Fund upon receipt. All costs and
realized losses associated with the purchase and sale of
Collateral Fund Permitted Investments shall be borne by the
Purchaser and the amount of net realized losses shall be promptly
deposited by the Purchaser in the Collateral Fund. The Company
shall periodically (but not more frequently than monthly) direct
the Trustee to distribute to the Purchaser upon request an amount
of cash, to the extent cash is available therefor in the
Collateral Fund, equal to the amount by which the balance of the
Collateral Fund, after giving effect to all other distributions
to be made from the Collateral Fund on such date, exceeds the
Required Collateral Fund Balance. Any amounts so distributed
shall be released from the lien and security interest of this
Agreement.

      Section 3.03.  Grant of Security Interest. In order to
secure the obligations of the Purchaser hereunder to the Company
and the Trustee for the benefit of Certificateholders (other than
its obligations under Section 4.10), the Purchaser hereby grants
to the Company and to the Trustee for the benefit of the
Certificateholders a security interest in and lien on all of the
Purchaser's right, title and interest, whether now owned or
hereafter acquired, in and to: (1) the Collateral Fund, (2) all
amounts deposited in the Collateral Fund and Collateral Fund
Permitted Investments in which such amounts are invested (and the
distributions and proceeds of such investments) and (3) all cash
and non-cash proceeds of any of the foregoing, including proceeds
of the voluntary or involuntary conversion thereof (all of the
foregoing collectively, the "Collateral").

      The Purchaser acknowledges the lien on and security
interest in the Collateral for the benefit of the Company and the
Trustee on behalf of the Certificateholders. The Purchaser shall
take all actions requested by the Company or the Trustee as may
be reasonably necessary to perfect the security interest created
under this Agreement in the Collateral and cause it to be prior
to all other security interests and liens, including the
execution and delivery to the Company or at its direction the
Trustee for filing of appropriate financing statements in
accordance with applicable law.

      Section 3.04.  Collateral Shortfalls.  In the event that
amounts on deposit in the Collateral Fund at any time are
insufficient to cover any withdrawals therefrom that the Company
or the Trustee is then entitled to make hereunder, the Purchaser
shall be obligated to pay such amounts to the Company or the
Trustee immediately upon demand.  Such obligation shall
constitute a general corporate obligation of the Purchaser.  The


                                12
<PAGE>


failure to pay such amounts within two Business Days of such
demand (except for amounts to cover interest on a Mortgage Loan
pursuant to Sections 2.02(d) and 2.03(b)), shall cause an
immediate termination of the Purchaser's right to make any
Election to Delay Foreclosure or Election to Foreclose and the
Company's obligations under this Agreement with respect to all
Mortgage Loans to which such insufficiencies relate, without the
necessity of any further notice or demand on the part of the
Company.

                            ARTICLE IV

                     MISCELLANEOUS PROVISIONS

      Section 4.01.  Amendment. This Agreement may be amended from
time to time by the Company and the Purchaser by written
agreement signed by the Company and the Purchaser provided that
no such amendment shall have a material adverse effect on the
holders of other Classes of Certificates.

      Section 4.02.  Counterparts.  This Agreement may be executed
simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such
counterparts shall constitute but one and the same instrument.

      Section 4.03.  Governing Law. This Agreement shall be
construed in accordance with the laws of the State of New York
and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws.

      Section 4.04.  Notices.  All demands, notices and direction
hereunder shall be in writing or by telecopy and shall be deemed
effective upon receipt to:

      (a)  in the case of the Company, with respect to notices
pursuant to Sections 2.02 and 2.03 hereto,

           GE Capital Mortgage Services, Inc.
           2000 West Loop South
           Suite 1917
           Houston, Texas 77027
           Attention: Mark Pendergrass
           Telephone: (713) 964-4207
           Facsimile: (713) 964-4100

with respect to all other notices pursuant to this Agreement,

           GE Capital Mortgage Services, Inc.
           Three Executive Campus
           Cherry Hill, New Jersey  08002


                                13
<PAGE>


           Attention:  General Counsel
           Telephone:  (609) 661-6515
           Facsimile:  (609) 661-6875

or such other address as may hereafter be furnished in writing by
the Company, or

      (b)  in the case of the Purchaser, with respect to notices
pursuant to Section 2.01,

           ________________________________
           ________________________________
           ________________________________
           Attention:______________________
           Telephone:______________________
           Facsimile:______________________

           with respect to all other notices pursuant to this
Agreement,

           ________________________________
           ________________________________
           ________________________________
           Attention:______________________
           Telephone:______________________
           Facsimile:______________________

or such other address as may hereafter be furnished in writing by
the Purchaser, or

      (c)  in the case of the Trustee,

           State Street Bank and Trust Company
           Corporate Trust Department
           Two International Place, Fifth Floor
           Boston, Massachusetts  02110
           Attention:  Karen Beard
           Telephone:  (617) 664-5465
           Facsimile:  (617) 664-5367

      Section 4.05.  Severability of Provisions. If any one or
more of the covenants, agreements, provisions or terms of this
Agreement shall be for any reason whatsoever, including
regulatory, held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining
covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the
other provisions of this Agreement.


                                14
<PAGE>


      Section 4.06.  Successor and Assigns. The provisions of this
Agreement shall be binding upon and inure to the benefit of the
parties hereto and the respective successors and assigns of the
parties hereto; provided, however, that the rights under this
Agreement cannot be assigned by the Purchaser without the consent
of the Company.

      Section 4.07.  Article and Section Headings.  The article
and section headings herein are for convenience of reference only
and shall not limit or otherwise affect the meaning hereof.

      Section 4.08.  Third Party Beneficiaries.  The Trustee on
behalf of Certificateholders is the intended third party
beneficiary of this Agreement.

      Section 4.09.  Confidentiality. The Purchaser agrees that
all information supplied by or on behalf of the Company pursuant
to Section 2.01 or 2.02, including individual account
information, is the property of the Company and the Purchaser
agrees to use such information solely for the purposes set forth
in this Agreement and to hold such information confidential and
not to disclose such information.

      Section 4.10.  Indemnification. The Purchaser agrees to
indemnify and hold harmless the Company against any and all
losses, claims, damages or liabilities to which it may be
subject, insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon
actions taken by the Company in accordance with the provisions of
this Agreement and which actions conflict or are alleged to
conflict with the Company's obligations under the Pooling and
Servicing Agreement. The Purchaser hereby agrees to reimburse the
Company on demand for the reasonable legal or other expenses
incurred by it in connection with investigating or defending any
such loss, claim, damage, liability or action.

      [Section 4.11. Delayed Effectiveness. The Purchaser agrees
that, notwithstanding any other provision of this Agreement, the
Purchaser shall have no rights hereunder, and the Company shall
have no obligations hereunder, until the Class Certificate
Principal Balance of the Class B5 Certificates has been reduced
to zero and any Special Servicing and Collateral Fund Agreement
between the Company and the Purchaser relating to such Class B5
Certificates has been terminated.]


                                15
<PAGE>


      IN WITNESS WHEREOF, the Company and the Purchaser have
caused their names to be signed hereto by their respective
officers thereunto duly authorized, all as of the day and year
first above written.

                               GE CAPITAL MORTGAGE SERVICES, INC.



                               By:________________________________
                                  Name:
                                  Title:


                               [PURCHASER]



                               By:________________________________
                                  Name:
                                  Title:

Acknowledged and agreed to:

STATE STREET BANK AND TRUST COMPANY



By:________________________________
   Name:
   Title:



                                16
<PAGE>


                            EXHIBIT L


             FORM OF LOST NOTE AFFIDAVIT AND AGREEMENT

           I, _________________________________________, being
duly sworn, do hereby state under oath that:

           1.   I am a duly elected ______________________ of GE
      Capital Mortgage Services, Inc. (the "Company") and am duly
      authorized to make this affidavit.

           2. This affidavit is being delivered in connection
      with the transfer of the Mortgage Loan described in
      Paragraph 3 hereof by the Company pursuant to the Pooling
      and Servicing Agreement dated as of [date] between the
      Company, Seller and Servicer, and State Street Bank and
      Trust Company, Trustee, relating to the Company's REMIC
      Multi-Class Pass-Through Certificates, Series [____]
      ("Agreement"). Such Mortgage Loan constitutes a Designated
      Loan.

           3.   The Company is the payee under the following
      described Mortgage Note ("Mortgage Note") which evidences
      the obligation of the borrower(s) to repay the Mortgage
      Loan:

                Loan Number: __________________________________

                Mortgage Note Date:_____________________________

                Borrower(s): ___________________________________

                Original Payee (if not the Company): ___________

                Original Amount:________________________________

                Mortgage Rate: _________________________________

                Address of Mortgaged Property: _________________

                ________________________________________________


           4.   The Company is the lawful owner of the Mortgage
Note and has not cancelled, altered, assigned or hypothecated the
Mortgage Note.

           5.   A thorough and diligent search for the executed
original Mortgage Note was undertaken and was unsuccessful.


<PAGE>


           6.   Attached hereto is a true and correct copy of the
Mortgage Note.

           7.   The Mortgage Note has not been endorsed by the
Company in any manner inconsistent with its transfer of the
Mortgage Loan under the Agreement.

           8.   Without limiting the generality of the rights and
remedies of the Trustee contained in the Agreement, the Company
hereby confirms and agrees that in the event the inability to
produce the executed original Mortgage Note results in a breach
of the representations and warranties appearing in Agreement
subsections 2.03(a)(ii) (the validity and enforceability of the
lien created by the Mortgage Loan) or (x) (no valid offset,
defense or counterclaim to any Mortgage Note or Mortgage), the
Company shall repurchase the Mortgage Loan at the Purchase Price
and otherwise in accordance with Section 2.03(b) of the
Agreement. In addition, the Company covenants and agrees to
indemnify the Trustee and the Trust Fund from and hold them
harmless against any and all losses, liabilities, damages, claims
or expenses (other than those resulting from negligence or bad
faith of the Trustee) arising from the Company's failure to have
delivered the Mortgage Note to the Trustee, including without
limitation any such losses, liabilities, damages, claims or
expenses arising from any action to enforce the indebtedness
evidenced by the Mortgage Note or any claim by any third party
who is the holder of such indebtedness by virtue of possession of
the Mortgage Note.

           9.   In the event that the Company locates the executed
original Mortgage Note, it shall promptly provide the Mortgage
Note to the Trustee.

           10.  Capitalized terms not otherwise defined herein
shall have the meanings given them in the Agreement.

Date: _______________________

                                    ________________________________
                                    (signature)

                                    ________________________________
                                    (print name)

                                    ________________________________
                                    (print title)



                                 2
<PAGE>


State of New Jersey  )
                     )    ss:
                     )

           On this ____________________day of
___________________, 199__, before me appeared
____________________________, to me personally known, who
acknowledged the execution of the foregoing and who, having been
duly sworn states that he/she is a/the
______________________________of GE Capital Mortgage Services,
Inc., that any representations therein contained are true, that
this Lost Note Affidavit was signed and sealed on behalf of GE
Capital Mortgage Services, Inc. and that this Lost Note Affidavit
is the free act and deed of GE Capital Mortgage Services, Inc.


                          _____________________________________
                          (Notary Public)


[Notarial Seal]



                                 3
<PAGE>


                            EXHIBIT M


                   SCHEDULE OF DESIGNATED LOANS


<PAGE>


                            EXHIBIT N

             SCHEDULE OF PLEDGED ASSET MORTGAGE LOANS





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