GE CAPITAL MORTGAGE SERVICES INC
10-K, 1998-03-30
ASSET-BACKED SECURITIES
Previous: RANCON INCOME FUND I, 10-K, 1998-03-30
Next: CHANDLER INSURANCE CO LTD, 10-K405, 1998-03-30




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                      ANNUAL REPORT PURSUANT TO SECTION 13
           OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 (THE "ACT")

                   For the fiscal year ended December 31, 1997

                         Commission File Number: 33-5042

                       GE CAPITAL MORTGAGE SERVICES, INC.
             (Exact name of registrant as specified in its charter)

                      New Jersey                      21-0627285
                      ----------                      ----------
            (State or other jurisdiction of        (I.R.S. Employer
            incorporation or organization)        Identification No.)

                  3 Executive Campus
                Cherry Hill, New Jersey                  08002
                -----------------------                  -----
       (Address of principal executive offices)       (Zip Code)

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

Securities registered pursuant to Section 12(b) of the Act:                 None

Securities registered pursuant to Section 12(g) of the Act:                 None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Act during the preceding 12 months (or
for such shorter  period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days: 
Yes X  No___
   --- 

State the aggregate market value of the voting stock held by  non-affiliates  of
the registrant: None

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date: 100 shares of common stock, par
value $2,000.00 per share, outstanding as of March 27, 1998.

                      DOCUMENTS INCORPORATED BY REFERENCE:
              THE REGISTRANT'S CURRENT REPORTS ON FORM 8-K REFERRED
                    TO IN RESPONSE TO PART I, ITEM 2 HEREOF.

<PAGE>

                       GE CAPITAL MORTGAGE SERVICES, INC.
                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
PART I

     Item 1.   Business                                                       3

     Item 2.   Properties                                                     3

     Item 3.   Legal Proceedings                                              3

     Item 4.   Submission of Matters to a Vote of Security Holders            4

PART II

     Item 5.   Market for Registrant's Common Equity and Related
               Stockholder Matters                                            4

     Item 6.   Selected Financial Data                                       10

     Item 7.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations                           10

     Item 7A.  Quantitative and Qualitative Disclosures About Market Risk    10

     Item 8.   Financial Statements and Supplementary Data                   10

     Item 9.   Changes in and Disagreements with Accountants on
               Accounting and Financial Disclosure                           10

PART III

     Item 10.  Directors and Executive Officers of the Registrant            10

     Item 11.  Executive Compensation                                        11

     Item 12.  Security Ownership of Certain Beneficial Owners and
               Management                                                    11

     Item 13.  Certain Relationships and Related Transactions                54

PART IV

     Item 14.  Exhibits, Financial Statement Schedules, and Reports on
               Form 8-K                                                      54

     Supplemental Information                                                55

     SIGNATURES                                                              56

     INDEX TO EXHIBITS                                                       57

<PAGE>

This Form 10-K of GE Capital Mortgage  Services,  Inc. (the "Company")  includes
the  information  required  to be set  forth  herein  pursuant  to  the  Amended
Application for Exemptive Order dated December 1, 1986 (the "Exemptive  Order"),
filed  by the  Company  (formerly  Travelers  Mortgage  Services,  Inc.),  which
Exemptive Order was granted by the Securities and Exchange Commission on January
15, 1987

PART I

Item 1.   Business
- -------   --------

The Company  utilizes a number of software  programs and information  systems in
the ordinary  course of servicing the mortgage loans it  securitizes.  Year 2000
compliance programs and information systems modifications have been initiated in
an  attempt  to  ensure  that  these  systems  and  key  processes  will  remain
functional.  This  objective  is  expected to be  achieved  either by  modifying
present systems using existing internal and external programming resources or by
installing  new  systems,  and by  monitoring  supplier  and  other  third-party
interfaces.  While there can be no assurance that all such modifications will be
successful,  management  does not expect that either costs of  modifications  or
consequences of any  unsuccessful  modifications  should have a material adverse
effect on the  financial  position,  results of  operations  or liquidity of the
Company.

Pursuant to the  Exemptive  Order,  the  Company is not  required to provide any
other information under Item 1.

Item 2.   Properties
- -------   ----------

The  information  set forth in the Current Reports on Form 8-K dated January 27,
1997,  February 25, 1997, March 25, 1997, April 25, 1997, May 27, 1997, June 25,
1997,  July 25, 1997,  August 25, 1997,  September  25, 1997,  October 27, 1997,
November 25, 1997 and December 26, 1997 is incorporated herein by reference. See
also the  Servicer's  Annual  Statements  as to  Compliance  that  are  filed as
Exhibits 99.1 through 99.13 under Part IV, Item 14(a) hereof.

Item 3.   Legal Proceedings
- -------   -----------------

On May 5, 1995 several  borrowers  under home equity  mortgage loans made by the
Company filed a class action lawsuit in the United States District Court for the
District of New Jersey alleging that the plaintiffs and the members of the class
that they seek to represent  borrowed  from the Company at interest  rates which
were higher than the Company's  required  yield for a mortgage loan of that type
under  a  program  allegedly  intended  by the  Company  to  provide  additional
compensation to the borrowers' brokers.  Such case is captioned DAVIS ET. AL. V.
GE  CAPITAL  MORTGAGE  SERVICES,  INC.  The  Company is one of a number of major
mortgage  lending  institutions  subject to this type of lawsuit.  The complaint
against  the  Company  contains  allegations  of  violations  of law,  including
violations  of the federal Truth in Lending Act and the  Massachusetts  Truth in
Lending Act. The lawsuit seeks an order  declaring  that the mortgage loans made
to the plaintiffs and other class members are void and unenforceable and subject
to a continuing  right of  rescission.  The lawsuit  also seeks  damages for the
plaintiffs and other class  members,  together with costs,  interest,  attorneys
fees and other  relief.  The Company and  plaintiffs'  counsel  have  executed a
settlement  agreement which has been preliminarily  approved by the Court and is
awaiting final  approval.  Although there can be no assurance as to the ultimate
outcome of this lawsuit, the Company believes that final resolution thereof will
not have a material  adverse effect on the financial  position of the Company or
any effect on the mortgage loans subject to the litigation.

<PAGE>

In the case  captioned  LANCE ROSEN V. GE CAPITAL  MORTGAGE  SERVICES,  INC., GE
CAPITAL MORTGAGE  CORPORATION AND UNITED GUARANTY  RESIDENTIAL  INSURANCE CORP.,
filed in the Superior Court of Camden  County,  New Jersey on July 28, 1995, the
plaintiff  seeks to represent a nationwide  class of borrowers  whose loans were
originated or serviced by the Company and for which private  mortgage  insurance
("PMI") was a loan requirement.  The plaintiff alleges that the Company breached
a common  law duty to notify  borrowers,  both at the time of loan  closing  and
thereafter during the course of servicing,  of the requirements for cancellation
of PMI. The plaintiff is seeking a mandatory  injunction  compelling the Company
to  provide   notices  to  borrowers  to  inform   borrowers  of  the  necessary
preconditions  to obtain  cancellation  of PMI. The  plaintiff  also seeks money
damages,  in an unspecified  amount, for reimbursement of PMI premiums allegedly
unnecessarily   paid  by  borrowers  after  the  conditions   precedent  to  PMI
cancellation  had been met. The Company and plaintiffs'  counsel have executed a
settlement  agreement which has received final court approval.  The terms of the
settlement  include,  inter alia,  that (i) the  Company  will effect a one time
cancellation  of PMI on all loans it services where the  loan-to-value  ratio is
69.99% or less, the borrower has not been thirty days late on any payment in the
previous twelve months, and the cancellation complies with all relevant investor
criteria and (ii) the Company will provide  notices at origination  and annually
to all borrowers with PMI on their loans of the circumstances  where they may be
able to cancel PMI. In general,  cancellation  of PMI is permitted  for mortgage
loans underlying the Company's  mortgage-backed  securities when the outstanding
principal balance of a mortgage loan has amortized to 80% or less of the greater
of the origination  appraised value or current  appraised value of the mortgaged
property.  The Company  believes that final  resolution of this lawsuit will not
have a material adverse effect on the financial position of the Company.

Item 4.   Submission of Matters to a Vote of Security Holders
- -------   ---------------------------------------------------

None.

PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters
- -------   ---------------------------------------------------------------------

There is no established  public trading market for the Company's publicly issued
Multi-Class Pass-Through Certificates (the "Certificates").

As of December 31, 1997, the number of holders of record of Certificates  was as
follows:

             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-1 Class A1                           0
     Series 1997-1 Class A2                           2
     Series 1997-1 Class A3                           4
     Series 1997-1 Class A4                           1
     Series 1997-1 Class A5                           1
     Series 1997-1 Class A6                           1
     Series 1997-1 Class A7                           1
     Series 1997-1 Class A8                           1
     Series 1997-1 Class A9                           1
     Series 1997-1 Class A10                          1
     Series 1997-1 Class A11                          1
     Series 1997-1 Class A12                          1
     Series 1997-1 Class A13                          1
     Series 1997-1 Class A14                          7
     Series 1997-1 Class A15                          1

<PAGE>

             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------
     Series 1997-1 Class R                            1
     Series 1997-1 Class RL                           1
     Series 1997-1 Class PO                           1
     Series 1997-1 Class M                            3
     Series 1997-1 Class B1                           1
     Series 1997-1 Class B2                           1
     Series 1997-2 Class 1-A1                        16
     Series 1997-2 Class 1-A2                        18
     Series 1997-2 Class 1-A3                         1
     Series 1997-2 Class 1-A4                         1
     Series 1997-2 Class 1-A5                         1
     Series 1997-2 Class 1-A6                         1
     Series 1997-2 Class 1-A8                         0
     Series 1997-2 Class 1-A9                         0
     Series 1997-2 Class 1-A10                        1
     Series 1997-2 Class 1-A11                        1
     Series 1997-2 Class 1-A12                        1
     Series 1997-2 Class 1-A13                        1
     Series 1997-2 Class 1-A14                        2
     Series 1997-2 Class 1-A15                        0
     Series 1997-2 Class 1-A16                        4
     Series 1997-2 Class 1-A17                        1
     Series 1997-2 Class 1-PO                         1
     Series 1997-2 Class 1-M                          1
     Series 1997-2 Class 1-B1                         1
     Series 1997-2 Class 1-B2                         1
     Series 1997-2 Class R                            1
     Series 1997-2 Class RL                           1
     Series 1997-2 Class 2-A1                         1
     Series 1997-2 Class 2-A2                         1
     Series 1997-2 Class 2-A3                         1
     Series 1997-2 Class 2-A4                         1
     Series 1997-2 Class 2-A5                         1
     Series 1997-2 Class 2-A6                         1
     Series 1997-2 Class 2-A7                         5
     Series 1997-2 Class 2-PO                         1
     Series 1997-2 Class 2-M                          1
     Series 1997-2 Class 2-B1                         1
     Series 1997-2 Class 2-B2                         1
     Series 1997-3 Class A1                           1
     Series 1997-3 Class A2                           1
     Series 1997-3 Class A3                           1
     Series 1997-3 Class A4                          24
     Series 1997-3 Class A5                           1
     Series 1997-3 Class A6                           1
     Series 1997-3 Class A7                           2
     Series 1997-3 Class A8                           5
     Series 1997-3 Class A9                          10
     Series 1997-3 Class A10                          1
     Series 1997-3 Class A11                         15
     Series 1997-3 Class A12                          9
     Series 1997-3 Class A13                          1

<PAGE>
             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-3 Class A14                          1
     Series 1997-3 Class A15                          4
     Series 1997-3 Class PO                           0
     Series 1997-3 Class R                            1
     Series 1997-3 Class M                            1
     Series 1997-3 Class B1                           1
     Series 1997-3 Class B2                           1
     Series 1997-4 Class A1                           1
     Series 1997-4 Class A2                           1
     Series 1997-4 Class A3                           1
     Series 1997-4 Class A4                           3
     Series 1997-4 Class A5                           1
     Series 1997-4 Class A6                           1
     Series 1997-4 Class A7                           1
     Series 1997-4 Class A8                           1
     Series 1997-4 Class A9                           2
     Series 1997-4 Class A10                          7
     Series 1997-4 Class A11                          1
     Series 1997-4 Class A12                          1
     Series 1997-4 Class R                            1
     Series 1997-4 Class PO                           1
     Series 1997-4 Class M                            1
     Series 1997-4 Class B1                           1
     Series 1997-4 Class B2                           1
     Series 1997-5 Class A1                           3
     Series 1997-5 Class A2                          21
     Series 1997-5 Class A3                           6
     Series 1997-5 Class A4                           1
     Series 1997-5 Class A5                           1
     Series 1997-5 Class A6                           1
     Series 1997-5 Class A7                           0
     Series 1997-5 Class R                            1
     Series 1997-5 Class PO1                          0
     Series 1997-5 Class PO2                          0
     Series 1997-5 Class S1                           0
     Series 1997-5 Class M                            1
     Series 1997-5 Class B1                           1
     Series 1997-5 Class B2                           1
     Series 1997-6 Class A1                           4
     Series 1997-6 Class A2                           5
     Series 1997-6 Class A3                           5
     Series 1997-6 Class A4                           4
     Series 1997-6 Class A5                           1
     Series 1997-6 Class A6                           3
     Series 1997-6 Class A7                           2
     Series 1997-6 Class A8                           1
     Series 1997-6 Class A9                           1
     Series 1997-6 Class A10                          1
     Series 1997-6 Class A11                          0
     Series 1997-6 Class A12                          1
     Series 1997-6 Class A13                          1
     Series 1997-6 Class A14                          1

<PAGE>
             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-6 Class A15                          6
     Series 1997-6 Class A16                          2
     Series 1997-6 Class A17                          2
     Series 1997-6 Class A18                          1
     Series 1997-6 Class R                            1
     Series 1997-6 Class PO                           0
     Series 1997-6 Class M                            1
     Series 1997-6 Class B1                           2
     Series 1997-6 Class B2                           1
     Series 1997-7 Class A1                           2
     Series 1997-7 Class A2                           6
     Series 1997-7 Class A3                           5
     Series 1997-7 Class A4                           1
     Series 1997-7 Class A5                           1
     Series 1997-7 Class A6                           1
     Series 1997-7 Class A7                           1
     Series 1997-7 Class A8                           1
     Series 1997-7 Class A9                           1
     Series 1997-7 Class A10                          1
     Series 1997-7 Class A11                          2
     Series 1997-7 Class A12                          1
     Series 1997-7 Class R                            1
     Series 1997-7 Class M                            1
     Series 1997-7 Class B1                           1
     Series 1997-7 Class B2                           1
     Series 1997-8 Class A1                           1
     Series 1997-8 Class A2                           1
     Series 1997-8 Class A3                           1
     Series 1997-8 Class A4                           1
     Series 1997-8 Class A5                           1
     Series 1997-8 Class A6                          16
     Series 1997-8 Class A7                          18
     Series 1997-8 Class A8                           1
     Series 1997-8 Class A9                           1
     Series 1997-8 Class A10                          1
     Series 1997-8 Class A11                          1
     Series 1997-8 Class A12                          1
     Series 1997-8 Class A13                          3
     Series 1997-8 Class A14                          3
     Series 1997-8 Class A15                          2
     Series 1997-8 Class A16                          1
     Series 1997-8 Class A17                          3
     Series 1997-8 Class A18                          0
     Series 1997-8 Class A19                          0
     Series 1997-8 Class R                            1
     Series 1997-8 Class RL                           1
     Series 1997-8 Class M                            1
     Series 1997-8 Class B1                           1
     Series 1997-8 Class B2                           1
     Series 1997-9 Class 1-A1                         1
     Series 1997-9 Class 1-A2                         7
     Series 1997-9 Class 1-A3                         7

<PAGE>
             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-9 Class 1-A4                         3
     Series 1997-9 Class 1-A5                         2
     Series 1997-9 Class 1-A6                         6
     Series 1997-9 Class 1-A7                         1
     Series 1997-9 Class 1-A8                         1
     Series 1997-9 Class 1-A9                         2
     Series 1997-9 Class 1-A10                        2
     Series 1997-9 Class 1-A12                        1
     Series 1997-9 Class 1-A13                        2
     Series 1997-9 Class 1-A14                        2
     Series 1997-9 Class 1-A15                        2
     Series 1997-9 Class 1-A16                        1
     Series 1997-9 Class 1-A17                        1
     Series 1997-9 Class 1-M                          1
     Series 1997-9 Class 1-B1                         1
     Series 1997-9 Class 1-B2                         1
     Series 1997-9 Class 2-A1                         7
     Series 1997-9 Class 2-A2                         1
     Series 1997-9 Class 2-A3                         2
     Series 1997-9 Class 2-A4                         3
     Series 1997-9 Class 2-A5                         2
     Series 1997-9 Class 2-A6                         4
     Series 1997-9 Class 2-A7                         3
     Series 1997-9 Class 2-A8                         1
     Series 1997-9 Class 2-A9                         3
     Series 1997-9 Class 2-A10                        1
     Series 1997-9 Class 2-M                          1
     Series 1997-9 Class 2-B1                         1
     Series 1997-9 Class 2-B2                         1
     Series 1997-9 Class R                            1
     Series 1997-9 Class RL                           1
     Series 1997-10 Class A1                          1
     Series 1997-10 Class A2                          1
     Series 1997-10 Class A3                          2
     Series 1997-10 Class A4                          1
     Series 1997-10 Class A5                          2
     Series 1997-10 Class A6                          1
     Series 1997-10 Class R                           1
     Series 1997-10 Class M                           1
     Series 1997-10 Class B1                          1
     Series 1997-10 Class B2                          2
     Series 1997-11 Class A1                          6
     Series 1997-11 Class A2                          1
     Series 1997-11 Class A3                          6
     Series 1997-11 Class A4                          1
     Series 1997-11 Class A5                          2
     Series 1997-11 Class M                           1
     Series 1997-11 Class B1                          1
     Series 1997-11 Class B2                          1
     Series 1997-11 Class R                           1
     Series 1997-12 Class A1                          3
     Series 1997-12 Class A2                          2

<PAGE>
             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-12 Class A3                          2
     Series 1997-12 Class A4                          1
     Series 1997-12 Class A5                          1
     Series 1997-12 Class A6                          2
     Series 1997-12 Class M                           1
     Series 1997-12 Class B1                          1
     Series 1997-12 Class B2                          1
     Series 1997-12 Class R                           1
     Series 1997-13 Class A1                          3
     Series 1997-13 Class A2                          1
     Series 1997-13 Class A3                         12
     Series 1997-13 Class R                           1
     Series 1997-13 Class M                           1
     Series 1997-13 Class B1                          1
     Series 1997-13 Class B2                          1
     Series 1997-HE1 Class A1                         4
     Series 1997-HE1 Class A2                         3
     Series 1997-HE1 Class A3                         2
     Series 1997-HE1 Class A4                         4
     Series 1997-HE1 Class A5                         1
     Series 1997-HE1 Class R1                         1
     Series 1997-HE1 Class R2                         1
     Series 1997-HE1 Class M                          3
     Series 1997-HE1 Class B1                         1
     Series 1997-HE1 Class B2                         1
     Series 1997-HE2 Class A1                         3
     Series 1997-HE2 Class A2                         3
     Series 1997-HE2 Class A3                        10
     Series 1997-HE2 Class A4                        22
     Series 1997-HE2 Class A5                         4
     Series 1997-HE2 Class A6                         3
     Series 1997-HE2 Class A7                         4
     Series 1997-HE2 Class R1                         1
     Series 1997-HE2 Class R2                         1
     Series 1997-HE2 Class M                          1
     Series 1997-HE2 Class B1                         1
     Series 1997-HE2 Class B2                         1
     Series 1997-HE3 Class A1                         5
     Series 1997-HE3 Class A2                         1
     Series 1997-HE3 Class A3                         9
     Series 1997-HE3 Class A4                         9
     Series 1997-HE3 Class A5                         1
     Series 1997-HE3 Class A6                         4
     Series 1997-HE3 Class R1                         1
     Series 1997-HE3 Class R2                         1
     Series 1997-HE3 Class M                          1
     Series 1997-HE3 Class B1                         1
     Series 1997-HE3 Class B2                         1
     Series 1997-HE4 Class A1                         5
     Series 1997-HE4 Class A2                         1
     Series 1997-HE4 Class A3                         1
     Series 1997-HE4 Class A4                         1

<PAGE>
             Mortgage Pool                Number of Holders of Record
             -------------                ---------------------------

     Series 1997-HE4 Class A5                        12
     Series 1997-HE4 Class A6                         2
     Series 1997-HE4 Class A7                         6
     Series 1997-HE4 Class R1                         1
     Series 1997-HE4 Class R2                         1
     Series 1997-HE4 Class M                          2
     Series 1997-HE4 Class B1                         1
     Series 1997-HE4 Class B2                         1

Pursuant to the  Exemptive  Order,  the  Company is not  required to provide any
other information under Item 5.

Item 6.   Selected Financial Data
- -------   -----------------------

Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.

Item 7.   Management's Discussion and Analysis of Financial Condition and 
- -------   Results of Operations                                            
          -----------------------------------------------------------------
Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk
- --------  ----------------------------------------------------------
Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.

Item    8.    Financial    Statements    and    Supplementary    Data
- ----------    -------------------------------------------------------
See the Servicer's Annual Statements as to Compliance that are filed as Exhibits
99.1 through 99.13 under Part IV, Item 14(a) hereof; see also reports concerning
the Registrant's servicing activities,  dated February 17, 1998, prepared by the
Registrant's  independent  certified public accountants,  filed as Exhibit 99.14
(relating to the portion of the  mortgage  loans in the  Registrant's  Servicing
Portfolio,  as defined below, comprised of mortgage loans other than home equity
mortgage  loans,  for which  Registrant  is  primary  servicer),  Exhibit  99.15
(relating  to  the  home  equity  loan  portion  of the  Registrant's  Servicing
Portfolio, for which Registrant is primary servicer) and Exhibit 99.16 (relating
to the portion of mortgage loans in Registrant's Servicing Portfolio,  for which
Registrant is master  servicer)  under Part IV, Item 14(a) hereof.  Insofar as a
portion of the  mortgage  loans  covered by the report  filed by the  Company as
Exhibit 99.16 are also directly serviced by the Company, such mortgage loans are
also  covered by the  report  filed as Exhibit  99.14.  "Registrant's  Servicing
Portfolio"  includes,  but is not  limited  to,  mortgage  loans in Series  with
respect to which this Annual Report on Form 10-K is filed.

Item 9.   Changes in and Disagreements with Accountants on Accounting and
- -------   Financial Disclosure                                             
          -----------------------------------------------------------------
None.

PART III

Item 10.  Directors and Executive Officers of the Registrant
- --------  --------------------------------------------------
Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.
<PAGE>

Item 11.  Executive Compensation
- --------  ----------------------
Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- --------  --------------------------------------------------------------
(a)  Set forth  below is certain  information  with  respect  to each  holder of
     record of more than five percent (5%) of the fractional undivided interests
     in a  Mortgage  Pool  evidenced  by a Class  of a  Series  of  Certificates
     publicly-offered during1997, as of December 31, 1997.

                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-1 Class A2   Bankers Trust Company                1           63
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Boston Safe Deposit & Trust Co.      1           37
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-1 Class A3   The Bank of New York                 1            9
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Boston Safe Deposit & Trust Co.      1           23
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Well Fargo Bank, N.A.                1           67
                         26610 West Agoura Road
                         Calabasas, CA  91305

Series 1997-1 Class A4   LBI-Lehman Government Securities Inc.1         100
                         200 Vesy Street
                         New York, NY  10285

Series 1997-1 Class A5   Chase Manhattan Bank                 1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-1 Class A6   SSB - Custodian                      1         100
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-1 Class A7   Nomura Securities/Fixed Income       1         100
                         2 World Financial Center, Bldg. B
                         New York, NY 10281-1198

Series 1997-1 Class A8   Citibank, N.A.                       1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-1 Class A9   Fiduciary SSB                        1         100
                         108 Myrtle Street
                         Newport Office Bldg.
                         North Quincy, MA  02171

Series 1997-1 Class A10  State Street Bank & Trust Company    1         100
                         Collateral Agent for FSA
                         2 International Place, 5th Floor
                         Boston, MA  02110

Series 1997-1 Class A11  TFinn & Co.                          1         100
                         c/o Chase Manhattan Bank
                         P.O. Box 50000
                         Department 6583 - Outsourcing Services
                         Newark, NJ  07101

Series 1997-1 Class A12  Deseret Trust Company-Zions          1         100
                         P.O. Box 11558
                         Salt Lake City, UT 84147-0558

Series 1997-1 Class A13  LBI-Lehman Government Securities     1         100
                         Inc.
                         200 Vesy Street
                         New York, NY  10285

Series 1997-1 Class A14  Corestates Bank/Commonwealth of PA   1          11
                         Global Corp. Action Dept. JAB5W
                         P.O. Box 1631
                         Boston, MA  02105-1631

                         Chase Manhattan Bank                 1          62
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Prudential Securities Incorporated   1           6
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

                         SSB - Custodian                      1          18
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-1 Class A15  Morgan Stanley Trust Company         1         100
                         Investor Communications Services
                         51 Mercedes Way
                         Edgewood, NY  11717

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-1 Class R    TFinn & Co.                          1         100
                         c/o Chase Manhattan Bank
                         P.O. Box 50000
                         Department 6583 - Outsourcing 
                         Services
                         Newark, NJ  07101
Series 1997-1 Class RL   TFinn & Co.                          1         100
                         c/o Chase Manhattan Bank
                         P.O. Box 50000
                         Department 6583 - Outsourcing 
                         Services
                         Newark, NJ  07101

Series 1997-1 Class PO   Chase Manhattan Bank/Broker &        1         100
                         Dealer Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-1 Class M    The Bank of New York                 1          33
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         First National Bank of Omaha         1          44
                         One First National Center
                         Omaha, NE  68102

                         National City Bank                   1          22
                         1900 East 9th Street
                         Cleveland, OH  44114

Series 1997-1 Class B1   Bankers Trust Company                1          100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-1 Class B2   Northern Trust Company               1          100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-2 Class 1-A1 The Bank of New York                 1           47
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                1            6
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Boston Safe Deposit & Trust Co.       1           9
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         SSB - Custodian                       1          11
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-2 Class 1-A2 The Bank of New York                  1          49
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Boston Safe Deposit & Trust Co.       1           5
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         KeyBank National Association          1           5
                         4900 Tiedeman Road
                         Brooklyn, OH  44144

                         Nationsbanc Montgomery Securities LLC 1          10
                         200 North College Street
                         Charlotte, NC  28255

                         Northern Trust Company                1          12
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-2 Class 1-A3 Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-2 Class 1-A4 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-2 Class 1-A5 Morgan Stanley & Co., Incorporated    1         100
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-2 Class 1-A6 Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-2 Class 1-A10 LBI-Lehman Government Securities     1         100
                         Inc.
                         200 Vesy Street
                         New York, NY  10285

Series 1997-2 Class 1-A11 Chase Manhattan Bank/Salomon         1         100
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-2 Class 1-A12 Deseret Trust Company-Zions          1         100
                         P.O. Box 11558
                         Salt Lake City, UT 84147-0558

Series 1997-2 Class 1-A13 A.G. Edwards & Sons, Inc.            1         100
                         1 North Jefferson
                         St. Louis, MO  63103

Series 1997-2 Class 1-A14 A.G. Edwards & Sons, Inc.            1          86
                         1 North Jefferson
                         St. Louis, MO  63103

                         Merrill, Lynch, Pierce, Fenner        1          14
                         & Smith Safekeeping
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

Series 1997-2 Class 1-A16 Chase Manhattan Bank/Chemical        1          48
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Morgan Stanley & Co., Incorporated    1          33
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

                         Morgan Stanley Trust Company          1          17
                         Investor Communications Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-2 Class 1-A17 Morgan Stanley & Co., Incorporated   1         100
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-2 Class 1-PO Norwest Bank Minnesota, N.A.          1         100
                         733 Marquette Avenue
                         Minneapolis, MN  55479

Series 1997-2 Class 1-M  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-2 Class 1-B1 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-2 Class 1-B2 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-2 Class R    Ailesbury Finance LLC                 1         100
                         1912 Capitol Avenue, Suite 406
                         Cheyeene, WY  22001

Series 1997-2 Class RL   Ailesbury Finance LLC                 1         100
                         1912 Capitol Avenue, Suite 406
                         Cheyeene, WY  22001

Series 1997-2 Class 2-A1 Norwest Bank Minnesota, N.A.          1         100
                         733 Marquette Avenue
                         Minneapolis, MN  55479

Series 1997-2 Class 2-A2 The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-2 Class 2-A3 LBI-Lehman Government Securities Inc. 1         100
                         200 Vesy Street
                         New York, NY  10285

Series 1997-2 Class 2-A4 SSB - Custodian                       1          100
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-2 Class 2-A5 CIBC Oppenheimer Corp./WG             1          100
                         1 Battery Park Plaza
                         New York, NY  10004

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-2 Class 2-A6 CIBC Oppenheimer Corp./WG             1          100
                         1 Battery Park Plaza
                         New York, NY  10004

Series 1997-2 Class 2-A7 Boston Safe Deposit & Trust Co.       1            7
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Chase Manhattan Bank/Chemical         1           32
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         SSB - Custodian                       1           46
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

                         Wachovia Bank, N.A.                   1           11
                         100 N. Main Street, NC 37121
                         Winston-Salem, NC  27150

Series 1997-2 Class 2-PO Wells Fargo Bank, N.A.                1          100
                         26610 West Agoura Road
                         Calabasas, CA  91307

Series 1997-2 Class 2-M  Deutsche Morgan Grenfell Inc.         1          100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-2 Class 2-B1 Deutsche Morgan Grenfell Inc.         1          100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-2 Class 2-B2 The Bank of New York                  1          100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-3 Class A1   Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-3 Class A2   Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-3 Class A3   Compass Bank - ALFA                   1         100
                         15 South 20th Street, 7th Floor
                         Birmingham, AL 35233

Series 1997-3 Class A4   The Bank of New York                  1           5
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Brown Brothers Harriman & Co.         1           6
                         63 Wall Street, 8th Floor
                         New York, NY  10005

                         Corestates Bank, N.A.                 1          34
                         P.O. Box 7618 F.C. #1-9-1-21
                         Philadelphia, PA 19106-7618

                         SSB - Custodian                       1          11
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

                         UMB Bank, N.A.                        1          11
                         P.O. Bank 419260
                         Kansas City, MO  64141-6260

Series 1997-3 Class A5   Zions-EPA                             1         100
                         c/o Deseret Trust Company
                         P.O. Box 11558
                         Salt Lake City, UT 84147-0558

Series 1997-3 Class A6   LBI-Lehman Government Securities Inc. 1         100
                         200 Vesy Street
                         New York, NY  10285

Series 1997-3 Class A7   Chase Manhattan Bank                  1          76
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Merrill, Lynch, Pierce, Fenner        1          24
                         & Smith, Inc. - Debt. Sec.
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

Series 1997-3 Class A8   A.G. Edwards & Sons, Inc.             1          98
                         1 North Jefferson
                         St. Louis, MO  63103

Series 1997-3 Class A9   The Bank of New York                  1           6
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Comerica Bank                         1          47
                         Cap. Chg./Proxy 7CBB/MC 3530
                         Detroit, MI  48275-3530

                         A.G. Edwards & Sons, Inc.             1          14
                         1 North Jefferson
                         St. Louis, MO  63103

                         Smith Barney Inc.                     1          32
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-3 Class A10  Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-3 Class A11  A.G. Edwards & Sons, Inc.             1          13
                         1 North Jefferson
                         St. Louis, MO  63103

                         Smith Barney Inc.                     1          85
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-3 Class A12  BankBoston, N.A.                      1           5
                         150 Royal Street
                         Canton, MA  02021

                         A.G. Edwards & Sons, Inc.             1          94
                         1 North Jefferson
                         St. Louis, MO  63103

Series 1997-3 Class A13  Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-3 Class A14  Goldman, Sachs & Co.                  1         100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-3 Class A15  The Bank of New York                  1          13
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Comerica Bank                         1          82
                         Cap. Chg./Proxy 7CBB/MC 3530
                         Detroit, MI  48275-3530

Series 1997-3 Class R    Bankers Trust Company, London Branch  1         100
                         1 Apoold Street, Broadgate
                         London, England EC2A2HE

Series 1997-3 Class M    Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-3 Class B1   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-3 Class B2   Northern Trust Company                1         100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-4 Class A1   The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-4 Class A2   Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-4 Class A3   Bear, Stearns Securities Corp.        1         100
                         One Metrotech Center North
                         4th Floor
                         Brooklyn, NY  11201-3862

Series 1997-4 Class A4   Credit Suisse First Boston            1          32
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood,NY  11717
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Fiduciary SSB                         1          34
                         108 Myrtle Street
                         Newport Office Building
                         North Quincy, MA  02171

                         PWI CMO Account                       1          34
                         1000 Harbor Blvd., 8th Floor
                         Weehawken, NJ 07087

Series 1997-4 Class A5   Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-4 Class A6   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-4 Class A7   Chase Manhattan Bank, Trust           1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-4 Class A8   Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-4 Class A9   Boston Safe Deposit & Trust Co.       1          10
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Norwest Investment Services, Inc.     1          90
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-4 Class A10  The Bank of New York                  1          32
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          39
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Boston Safe Deposit & Trust Co.       1           6
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         A.G. Edwards & Sons, Inc.             1          23
                         1 North Jefferson
                         St. Louis, MO  63103

Series 1997-4 Class A11  Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-4 Class A12  LBI-Lehman Government Securities Inc. 1         100
                         200 Vesy Street
                         New York, NY  10285

Series 1997-4 Class R    CMI Investors II, Limited Partnership 1         100
                         2 Lincoln Center
                         5420 LBJ Freeway, Suite 515
                         Dallas, TX  75240

Series 1997-4 Class PO   Norwest Bank Minnesota, N.A.          1         100
                         733 Marquette Avenue
                         Minneapolis, MN  55479

Series 1997-4 Class M    Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-4 Class B1   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-4 Class B2   Northern Trust Company                1         100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-5 Class A1   Bankers Trust Company                 1          16
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Citibank, N.A.                        1          26
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Credit Suisse First Boston            1          58
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-5 Class A2   Bankers Trust Company                 1          39
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Boston Safe Deposit & Trust Co.       1           6
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Chase Manhattan Bank                  1          10
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Chase Manhattan Bank/Broker & Dealer  1           5
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

                         Chase Manhattan Bank/Salomon          1           9
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

                         Northern Trust Company                1          16
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-5 Class A3   Merrill, Lynch, Pierce, Fenner        1          32
                         & Smith Safekeeping
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

                         Smith Barney Inc.                     1          66
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-5 Class A4   A.G. Edwards & Sons, Inc.             1         100
                         1 North Jefferson
                         St. Louis, MO  63103

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-5 Class A5   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-5 Class A6   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-5 Class R    Adams, Viner & Mosler, Ltd.           1         100
                         Suite 600, 250 South Australian Avenue
                         West Palm Beach, FL  33401

Series 1997-5 Class M    Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-5 Class B1   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-5 Class B2   Northern Trust Company                1         100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-6 Class A1   The Bank of New York                  1           9
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Boston Safe Deposit & Trust Co.       1           9
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Chase Manhattan Bank                  1          45
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Fiduciary SSB                         1          36
                         108 Myrtle Street
                         Newport Office Building
                         North Quincy, MA  02171

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-6 Class A2   The Bank of New York                  1           5
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Boston Safe Deposit & Trust Co.       1          37
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259


                         Smith Barney Inc.                     1          45
                         333 W. 34th Street
                         New York, NY  10001

                         M&I Marshall & Ilsley Bank            1          13
                         1000 North Water Street
                         Milwaukee, WI  53202

Series 1997-6 Class A3   Smith Barney Inc.                     1          99
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-6 Class A4   Chase Manhattan Bank                  1          18
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Morgan Stanley & Co., Incorporated    1          53
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

                         Northern Trust Company                1          27
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-6 Class A5   Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-6 Class A6   Citibank, N.A.                        1          50
                         P.O. Box 30576
                         Tampa, FL  33630-3576

                         Fleet Bank of Massachusetts, N.A.     1          25
                         Fleet Services Corp.
                         2nd Floor NYROTO2B
                         Rochester, NY  14638
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Northern Trust Company                1          25
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-6 Class A7   The Bank of New York                  1           8
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Smith Barney Inc.                     1          92
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-6 Class A8   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-6 Class A9   Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-6 Class A10  UMB Bank, N.A.                        1         100
                         P.O. Box 419260
                         Kansas City, MO  44141-6260

Series 1997-6 Class A12  PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-6 Class A13  Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-6 Class A14  PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-6 Class A15  The Bank of New York                  1          77
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Nationsbank of Texas, N.A.            1          11
                         Trust Operations, 16th Floor
                         1401 Elm Street
                         Dallas, TX  75202
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-6 Class A16  Bankers Trust Company                 1          88
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Morgan Stanley & Co., Incorporated    1          12
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-6 Class A17  BankBoston, N.A.                      1           5
                         150 Royal Street
                         Canton, MA  02021

                         Morgan Stanley & Co., Incorporated    1          95
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-6 Class A18  M&I Marshall & Ilsley Bank            1         100
                         1000 North Water Street
                         P.O. Box 2977
                         Milwaukee, WI  53202

Series 1997-6 Class R    Bankers Trust Company, London Branch  1         100
                         1 Apoold Street, Broadgate
                         London, England  EC2A2HE

Series 1997-6 Class M    Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-6 Class B1   Bankers Trust Company                 1          62
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Northern Trust Company                1          38
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-6 Class B2   Northern Trust Company                1         100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-7 Class A1   Bear, Stearns Securities Corp.        1          63
                         One Metrotech Center North
                         4th Floor
                         Brooklyn, NY  11201-3862

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Custodial Trust Company               1          37
                         101 Carnegie Center
                         Princeton, NJ  08540

Series 1997-7 Class A2   The Bank of New York                  1          56
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          14
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211
                         Bank of America Personal Trust        1          11
                         Proxy Unit #38432
                         555 S. Flower Street, Level C
                         Los Angeles, CA 90071

                         Union Bank of California, N.A.        1          15
                         Safekeeping Department
                         475 Sansome Street, 11th Floor
                         San Francisco, CA 94145

Series 1997-7 Class A3   The Bank of New York                  1           5
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          60
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank/Chemical         1          22
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Northern Trust Company                1           6
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         UMB Bank, N.A.                        1           7
                         P.O. Box 419260
                         Kansas City, MO  44141-6260

Series 1997-7 Class A4   The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-7 Class A5   The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-7 Class A6   Credit Suisse First Boston            1         100
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-7 Class A7   Corestates Bank, N.A.                 1         100
                         P.O. Box 7618 F.C. #1-9-1-21
                         Philadelphia, PA 19106-7618

Series 1997-7 Class A8   The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-7 Class A9   Prudential Securities Incorporated    1         100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-7 Class A10  Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-7 Class A11  Bankers Trust Company                 1          50
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank/Chemical         1          50
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-7 Class A12  Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-7 Class R    Credit Suisse First Boston            1         100
                         Corporation
                         5 World Trade Center
                         New York, NY  10048

Series 1997-7 Class M    Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-7 Class B1   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-7 Class B2   Northern Trust Company                1         100
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-8 Class A1   Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-8 Class A2   Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-8 Class A3   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-8 Class A4   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-8 Class A5   Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-8 Class A6   The Bank of New York                  1          13
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Compass Bank - ALFA                   1          24
                         15 South 20th Street, 7th Floor
                         Birmingham, AL 35233

                         National City Bank                    1           6
                         1900 East 9th Street
                         Cleveland, OH  44114

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         United States National Bank of Oregon 1          27
                         555 SW Oak PL-6
                         Portland, OR  97204

                         Northern Trust Company                1           9
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         Union Bank of California, N.A.        1           6
                         Safekeeping Department
                         475 Sansome Street, 11th Floor
                         San Francisco, CA 94145

                         Wells Fargo Bank, N.A.                1           6
                         26610 West Agoura Road
                         Calabasas, CA  91307

Series 1997-8 Class A7   The Bank of New York                  1          11
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1           7
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Bear, Stearns Securities Corp.        1           9
                         One Metrotech Center North
                         4th Floor
                         Brooklyn, NY  11201-3862

                         Custodial Trust Company               1          10
                         101 Carnegie Center
                         Princeton, NJ  08540

                         United States National Bank of Oregon 1          25
                         555 SW Oak PL-6
                         Portland, OR  97204

                         PWI CMO Account                       1          30
                         1000 Harbor Blvd., 8th Floor
                         Weehawken, NJ 07087

Series 1997-8 Class A8   The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-8 Class A9   Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-8 Class A10  Chase Manhattan Bank/Broker & Dealer  1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-8 Class A11  LBI-Lehman Government Securities Inc. 1         100
                         200 Vesy Street
                         New York, NY  10285

Series 1997-8 Class A12  Chase Manhattan Bank/Broker & Dealer  1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-8 Class A13  The Bank of New York                  1          17
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Chase Manhattan Bank                  1          13
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         SSB - Custodian                       1          70
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-8 Class A14  Bankers Trust Company                 1          71
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Mellon Bank/Safekeeping               1          11
                         27777 Inkster Road
                         Farmington Hill, MI  48333

                         Morgan Stanley & Co., Incorporated    1          18
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-8 Class A15  Chase Manhattan Bank/Broker & Dealer  1          41
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Custodial Trust Company               1          59
                         101 Carnegie Center
                         Princeton, NJ  08540

Series 1997-8 Class A16  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-8 Class A17  Edward D. Jones & Co.                 1         100
                         201 Progress Parkway
                         Maryland Heights, MD 63043-3042

Series 1997-8 Class R    Greenwich Capital Markets, Inc.       1         100
                         600 Steamboat Road
                         Greenwich, CT  06830

Series 1997-8 Class RL   Greenwich Capital Markets, Inc.       1         100
                         600 Steamboat Road
                         Greenwich, CT  06830

Series 1997-8 Class M    The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-8 Class B1   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-8 Class B2   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 1-A1 SSB - Custodian                       1         100
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-9 Class 1-A2 Boston Safe Deposit & Trust Co.       1           6
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Chase Manhattan Bank, Trust           1          12
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Fiduciary SSB                         1           6
                         108 Myrtle Street
                         Newport Office Bldg.
                         North Quincy, MA  02171

                         Investors Bank & Trust/M.F. Custody   1          30
                         200 Clarendon Street
                         15th Floor, Hancock Tower
                         Boston, MA  02116

                         SSB - Custodian                       1          39
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-9 Class 1-A3 The Bank of New York                  1          27
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          20
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Boston Safe Deposit & Trust Co.       1          28
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         National City Bank                    1          10
                         1900 East 9th Street
                         Cleveland, OH  44114

                         Norwest Bank Minnesota, N.A.          1          10
                         733 Marquette Avenue
                         Minneapolis, MN  55479

Series 1997-9 Class 1-A4 Bankers Trust Company                 1          13
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Comerica Bank                         1          30
                         Cap. Chg./Proxy 7CBB/MC 3530
                         Detroit, MI  48275-3530

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Northern Trust Company                1          57
                         801 S. Canal C-IN
                         Chicago, IL  60607

Series 1997-9 Class 1-A5 The Bank of New York                  1          62
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Merrill, Lynch, Pierce, Fenner &      1          38
                         Smith Safekeeping
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

Series 1997-9 Class 1-A6 Bankers Trust Company                 1          13
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank                  1          59
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Merrill, Lynch, Pierce, Fenner        1          13
                         & Smith Safekeeping
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

                         Norwest Investment Services, Inc.     1           5
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

                         Zions-EPA                             1           8
                         c/o Deseret Trust Company
                         P.O. Box 11558
                         Salt Lake City, UT 84147-0558

Series 1997-9 Class 1-A7 Morgan Stanley Trust Company          1         100
                         Investor Communications Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-9 Class 1-A8 Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-9 Class 1-A9 Bankers Trust Company                 1          14
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         LBI-Lehman Government Securities Inc. 1          86
                         200 Vesy Street
                         New York, NY  10285

Series 1997-9 Class 1-A10 Bankers Trust Company                1          79
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         SSB - Custodian                       1          21
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-9 Class 1-A12 Boston Safe Deposit & Trust Co.      1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-9 Class 1-A13 The Bank of New York                 1          55
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          45
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 1-A14 The Bank of New York                 1          12
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Chase Manhattan Bank/Broker & Dealer  1          88
                         Clearance Department
                         4 New York Plaza
                         21st  Floor
                         New York, NY  10004

Series 1997-9 Class 1-A15 The Bank of New York                 1          45
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         PWI CMO Account                       1          55
                         1000 Harbor Blvd., 8th Floor
                         Weehawken, NJ 07087

Series 1997-9 Class 1-A16 Chase Manhattan Bank/Broker & Dealer 1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-9 Class 1-A17 Chase Manhattan Bank/Broker & Dealer 1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-9 Class 1-M  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 1-B1 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 1-B2 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 2-A1 The Bank of New York                  1           6
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Boston Safe Deposit & Trust Co.       1          31
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Northern Trust Company                1          32
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         SSB - Custodian                       1          23
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-9 Class 2-A2 Chase Manhattan Bank/Broker & Dealer  1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-9 Class 2-A3 Bankers Trust Company                 1          43
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank/Broker & Dealer  1          57
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-9 Class 2-A4 Smith Barney Inc.                     1          99
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-9 Class 2-A5 Smith Barney Inc.                     1         100
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-9 Class 2-A6 The Bank of New York                  1          26
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Mercantile Bank of St. Louis, N.A.    1           5
                         P.O. Box 387
                         St. Louis, MO  63166-0387

                         Smith Barney Inc.                     1          69
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-9 Class 2-A7 The Bank of New York                  1          23
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          18
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Credit Suisse First Boston            1          59
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-9 Class 2-A8 Chase Manhattan Bank/Broker & Dealer  1         100
                         Clearance Department
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-9 Class 2-A9 Chase Manhattan Bank/Broker & Dealer  1          55
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

                         Smith Barney Inc.                     1          44
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-9 Class 2-A10 Chase Manhattan Bank/Broker & Dealer 1         100
                         Clearance Department
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-9 Class 2-M  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class 2-B1 The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-9 Class 2-B2 Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-9 Class R    PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-9 Class RL   PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-10 Class A1  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-10 Class A2  Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-10 Class A3  The Bank of New York                  1          66
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1          34
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-10 Class A4  Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

Series 1997-10 Class A5  The Bank of New York                  1          10
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Chase Manhattan Bank/Salomon          1          90
                         4 New York Plaza
                         21st Floor
                         New York, NY  10004

Series 1997-10 Class A6  Investors Bank & Trust/M.F. Custody   1         100
                         200 Clarendon Street
                         15th Floor, Hancock Tower
                         Boston, MA  02116

Series 1997-10 Class R   Salomon Brothers, Inc.                1         100
                         8800 Hidden River Parkway
                         Tampa, FL  33637

Series 1997-10 Class M   Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-10 Class B1  Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-10 Class B2  Chase Manhattan Bank                  1          68
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         SSB - Custodian                       1          32
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-11 Class A1  Bankers Trust Company                 1          57
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank                  1          17
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Compass Bank                          1          17
                         701 South 20th Street 11th Floor
                         Birmingham, AL 35233

Series 1997-11 Class A2  Morgan Stanley & Co., Incorporated    1         100
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-11 Class A3  The Bank of New York                  1           5
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1           5
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Morgan Stanley & Co., Incorporated    1          21
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

                         Smith Barney Inc.                     1          15
                         333 W. 34th Street
                         New York, NY  10001

                         Dean Witter Reynolds, Inc.            1          53
                         5690 West Cypress Street
                         Tampa, FL  33607

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-11 Class A4  Morgan Stanley & Co., Incorporated    1         100
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-11 Class A5  Bankers Trust Company                 1          50
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Morgan Stanley & Co., Incorporated    1          50
                         One Pierrepont Plaza, 7th Floor
                         Brooklyn, NY 11201

Series 1997-11 Class M   Chase Manhattan Bank                  1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-11 Class B1  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-11 Class B2  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-11 Class R   Morgan Stanley & Co.                  1         100
                         One Pierrpont Plaza
                         Brooklyn, NY  11201

Series 1997-12 Class A1  Bankers Trust Company                 1          77
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank/Chemical         1          19
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-12 Class A2  The Bank of New York                  1          55
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Nationsbanc Montgomery Securities LLC 1          45
                         200 North College Street
                         Charlotte, NC  28255

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-12 Class A3  The Bank of New York                  1          94
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Chase Manhattan Bank/Chemical         1           6
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-12 Class A4  Nationsbanc Montgomery Securities LLC 1         100
                         200 North College Street
                         Charlotte, NC  28255

Series 1997-12 Class A5  Nationsbanc Montgomery Securities LLC 1         100
                         200 North College Street
                         Charlotte, NC  28255

Series 1997-12 Class A6  Chase Manhattan Bank                  1          47
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Nationsbanc Montgomery Securities LLC 1          53
                         200 North College Street
                         Charlotte, NC  28255

Series 1997-12 Class M   Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-12 Class B1  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-12 Class B2  Bankers Trust Company                 1         100
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

Series 1997-12 Class R   First Union                           1         100
                         301 S. College Street
                         1 First Union Center, DC4
                         Charlotte, NC  28288-0601

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-13 Class A1  Boston Safe Deposit & Trust Co.       1          11
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Compass Bank                          1          18
                         701 South 20th Street - 11th Floor
                         Birmingham, AL 35233

                         Credit Suisse First Boston            1          71
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-13 Class A2  Credit Suisse First Boston            1         100
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-13 Class A3  Bankers Trust Company                 1          26
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Bank of America Personal Trust        1          10
                         Proxy Unit #38432
                         555 S. Flower Street, Level C
                         Los Angeles, CA 90071

                         Northern Trust Company                1          23
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         SSB - Custodian                       1          27
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-13 Class R   Credit Suisse First Boston            1         100
                         Corporation
                         5 World Trade Center
                         New York, NY  10048

Series 1997-13 Class M   Credit Suisse First Boston            1         100
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-13 Class B1  Credit Suisse First Boston            1         100
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-13 Class B2  Credit Suisse First Boston            1         100
                         Corporation
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-HE1 Class A1 LBI-Lehman Government Securities Inc. 1          71
                         200 Vesy Street
                         New York, NY  10285

                         Smith Barney Inc.                     1          26
                         333 W. 34th Street
                         New York, NY  10001

Series 1997-HE1 Class A2 Chase Manhattan Bank                  1          28
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Marine/Treasury Investments           1          45
                         140 Broadway - Level A
                         New York, NY  10015

                         Fifth Third Bank                      1          27
                         38 Fountain Square Plaza
                         Cincinnati, OH  45263

Series 1997-HE1 Class A3 Bankers Trust Company                 1          83
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank                  1          17
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-HE1 Class A4 Bankers Trust Company                 1          15
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Boston Safe Deposit & Trust Co.       1          71
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         PNC Bank, National Association        1          11
                         1835 Market Street
                         11 Penn Center, 15th Floor
                         Philadelphia, PA  19103

Series 1997-HE1 Class A5 The Bank of New York                  1         100
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

Series 1997-HE1 Class R1 PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-HE1 Class R2 PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-HE1 Class M  Commerce Bank of Kansas City, N.A.    1          45
                         Investment Management Group
                         922 Walnut Street
                         Kansas City, MO  64106

                         Salomon Brothers Inc.                 1           9
                         8800 Hidden River Parkway
                         Tampa, FL  33637

                         SSB - Custodian                       1          46
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE1 Class B1 SSB - Custodian                       1         100
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE1 Class B2 Boston Safe Deposit & Trust Co.       1         100
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-HE2 Class A1 Chase Manhattan Bank                  1          48
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Chase Manhattan Bank/Chemical         1          50
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-HE2 Class A2 The Bank of New York                  1          12
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         The Bank of New York/Barclays         1          62
                         De Zoete Webb Securities
                         One Wall Street, 4th Floor
                         New York, NY  10286

                         Chase Manhattan Bank                  1          26
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-HE2 Class A3 Bankers Trust Company                 1          22
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank/Chemical         1          18
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Merrill, Lynch, Pierce, Fenner &      1           7
                         Smith Safekeeping
                         4 Corporate Place
                         Corporate Park 287
                         Piscataway, NJ  08855

                         Norwest Bank Minnesota, N.A.          1          11
                         733 Marquette Avenue
                         Minneapolis, MN  55479

                         SSB - Custodian                       1           8
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         UMB Bank, N.A.                        1          27
                         P.O. Box 419260
                         Kansas City, MO  44141-6260

Series 1997-HE2 Class A4 The Bank of New York                  1           9
                         925 Patterson Plank Road
                         Secaucus, NJ  07094


                         Bank of America Personal Trust        1           5
                         Proxy Unit #38432
                         555 S. Flower Street, Level C
                         Los Angeles, CA 90071

                         Chase Manhattan Bank                  1           5
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Citibank, N.A.                        1          10
                         P.O. Box 30576
                         Tampa, FL  33630-3576

                         Comerica Bank                         1          43
                         Cap. Chg./Proxy 7CBB/MC 3530
                         Detroit, MI  48275-3530

Series 1997-HE2 Class A5 Bankers Trust Company                 1          50
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Chase Manhattan Bank                  1          36
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Mercantile Bank of St. Louis,         1           7
                         N.A. - Bond
                         P.O. Box 349
                         St. Louis, MO  63166

                         SSB - Custodian                       1           7
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE2 Class A6 Citibank, N.A.                        1          98
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-HE2 Class A7 Bankers Trust Company                 1          20
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Firstar Trust Company                 1          11
                         777 E. Wisconsin Avenue
                         Milwaukee, WI  53202

                         Norwest Bank Minnesota, N.A.          1          47
                         733 Marquette Avenue
                         Minneapolis, MN  55479

                         SSB - Custodian                       1          22
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE2 Class R1 PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-HE2 Class R2 PaineWebber Incorporated              1         100
                         1000 Harbor Boulevard
                         Weehawken, NJ  07087

Series 1997-HE2 Class M  Firstar Trust Company                 1         100
                         777 E. Wisconsin Avenue
                         Milwaukee, WI  53202

Series 1997-HE2 Class B1 Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE2 Class B2 Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE3 Class A1 The Bank of New York                  1          32
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Investors Bank & Trust/M.F. Custody   1          13
                         200 Clarendon Street
                         15th Floor, Hancock Tower
                         Boston, MA  02116

                         Northern Trust Company                1           6
                         801 S. Canal C-IN
                         Chicago, IL  60607

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         SSB - Custodian                       1          44
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE3 Class A2 Chase Manhattan Bank/Chemical         1         100
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-HE3 Class A3 The Bank of New York                  1          47
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bankers Trust Company                 1           9
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Boston Safe Deposit & Trust Co.       1           5
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Citibank, N.A.                        1          13
                         P.O. Box 30576
                         Tampa, FL  33630-3576

                         SSB - Custodian                       1          11
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

                         Union Bank of California, N.A.        1          10
                         Safekeeping Department
                         475 Sansome Street, 11th Floor
                         San Francisco, CA 94145

Series 1997-HE3 Class A4 Chase Manhattan Bank/Chemical         1          87
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

Series 1997-HE3 Class A5 Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-HE3 Class A6 The Bank of New York                  1          21
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Chase Manhattan Bank/Chemical         1          38
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         SSB - Custodian                       1          38
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE3 Class R1 Ailesbury Finance LLC                 1         100
                         250 Australian Avenue South, Suite 600
                         West Palm Beach, FL  33401

Series 1997-HE3 Class R2 Ailesbury Finance LLC                 1         100
                         250 Australian Avenue South, Suite 600
                         West Palm Beach, FL  33401

Series 1997-HE3 Class M  Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE3 Class B1 Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE3 Class B2 Citibank, N.A.                        1         100
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE4 Class A1 Bankers Trust Company                 1          12
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Boston Safe Deposit & Trust Co.       1           8
                         c/o Mellon Bank N.A.
                         Three Mellon Bank Center
                         Room 153-3015
                         Pittsburgh, PA  15259

                         Citibank, N.A.                        1           5
                         P.O. Box 30576
                         Tampa, FL  33630-3576

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Northern Trust Company                1          59
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         SSB - Custodian                       1          16
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE4 Class A2 PNC Bank, N.A./Pittsburgh             1         100
                         One PNC Plaza, 9th Floor
                         249 5th Avenue
                         Pittsburgh, PA  15222-7707

Series 1997-HE4 Class A3 PNC Bank, N.A./Pittsburgh             1         100
                         One PNC Plaza, 9th Floor
                         249 5th Avenue
                         Pittsburgh, PA  15222-7707

Series 1997-HE4 Class A4 PNC Bank, N.A./Pittsburgh             1         100
                         One PNC Plaza, 9th Floor
                         249 5th Avenue
                         Pittsburgh, PA  15222-7707


Series 1997-HE4 Class A5 The Bank of New York                  1          37
                         925 Patterson Plank Road
                         Secaucus, NJ  07094

                         Bank of America Personal Trust        1          12
                         Proxy Unit #38432
                         555 S. Flower Street, Level C
                         Los Angeles, CA 90071

                         Chase Manhattan Bank                  1          22
                         4 New York Plaza
                         13th Floor
                         New York, NY  10004

                         Citibank, N.A.                        1          15
                         P.O. Box 30576
                         Tampa, FL  33630-3576

Series 1997-HE4 Class A6 Bank One Trust Company, N.A.          1          21
                         235 W. Schrock Road
                         Brooksedge Village
                         Westerville, OH  43081
<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

                         Prudential Securities Incorporated    1          79
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

Series 1997-HE4 Class A7 Bankers Trust Company                 1          27
                         c/o BT Services Tennessee Inc.
                         648 Grassmere Park Drive
                         Nashville, TN  37211

                         Morgan Stanley Trust Company          1          20
                         Investor Communications Services
                         51 Mercedes Way
                         Edgewood, NY  11717

                         Northern Trust Company                1          26
                         801 S. Canal C-IN
                         Chicago, IL  60607

                         SSB - Custodian                       1          25
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE4 Class R1 Prudential Securities Incorporated    1         100
                         100 Gold Street
                         New York, NY  10292

Series 1997-HE4 Class R2 Prudential Securities Incorporated    1         100
                         100 Gold Street
                         New York, NY  10292

Series 1997-HE4 Class M  Commerce Bank of Kansas City, N.A.    1          46
                         Investment Management Group
                         922 Walnut Street
                         Kansas City, MO  64106

                         SSB - Custodian                       1          54
                         Global Corp. Action Dept. JAB5W
                         P.P. Box 1631
                         Boston, MA  02105-1631

Series 1997-HE4 Class B1 Prudential Securities Incorporated    1         100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

<PAGE>
                                                         Number of   Percent of
                         Name and Address              Certificates Certificates
      Series                 of Holder                     Held         Held
      ------                 ---------                     ----         ----

Series 1997-HE4 Class B2 Prudential Securities Incorporated    1         100
                         c/o ADP Proxy Services
                         51 Mercedes Way
                         Edgewood, NY  11717

(b)  Pursuant to the  Exemptive  Order,  the Company is not  required to provide
     this information.

(c)  Pursuant to the  Exemptive  Order,  the Company is not  required to provide
     this information.

Item 13.  Certain Relationships and Related Transactions
- --------  ----------------------------------------------

Pursuant to the  Exemptive  Order,  the Company is not  required to provide this
information.

PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
- --------  ---------------------------------------------------------------

 (a) 99.1 Servicer's Annual Statement as to Compliance for the Series 1997-1
          Certificates dated March 25, 1998.
     99.2 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-2
          Certificates dated March 25, 1998.
     99.3 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-3
          Certificates dated March 25, 1998.
     99.4 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-4
          Certificates dated March 25, 1998.
     99.5 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-5
          Certificates dated March 25, 1998.
     99.6 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-6
          Certificates dated March 25, 1998.
     99.7 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-7
          Certificates dated March 25, 1998.
     99.8 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-8
          Certificates dated March 25, 1998.
     99.9 Servicer's  Annual  Statement as to  Compliance  for the Series 1997-9
          Certificates dated March 25, 1998.
     99.10Servicer's  Annual  Statement as to Compliance  for the Series 1997-10
          Certificates dated March 25, 1998.
     99.11Servicer's  Annual  Statement as to Compliance for the Series 1997-HE1
          Certificates dated March 25, 1998.
     99.12Servicer's  Annual  Statement as to Compliance for the Series 1997-HE2
          Certificates dated March 25, 1998.
     99.13Servicer's  Annual  Statement as to Compliance for the Series 1997-HE3
          Certificates dated March 25, 1998.
     99.14Report dated February 17, 1998 prepared by the Servicer's  independent
          certified public accountants, concerning the Servicer's activities for
          the  period  ended  December  31,  1997  (relating  to the  portion of
          mortgage loans in Registrant's Servicing Portfolio, as defined in Item
          8, other than home equity  mortgage  loans,  for which  Registrant  is
          primary servicer).

<PAGE>

     99.15Report dated February 17, 1998 prepared by the Servicer's  independent
          certified public accountants, concerning the Servicer's activities for
          the  period  ended  December  31,  1997  (relating  to the  portion of
          mortgage loans in Registrant's Servicing Portfolio, as defined in Item
          8, which are home  equity  mortgage  loans,  for which  Registrant  is
          primary servicer).
     99.16Report dated February 17, 1998 prepared by the Servicer's  independent
          certified public accountants, concerning the Servicer's activities for
          the  period  ended  December  31,  1997  (relating  to the  portion of
          mortgage loans in RegistrantOs Servicing Portfolio, as defined in Item
          8, for which Registrant is master servicer).

(b)  Pursuant to the  Exemptive  Order,  the Company is not  required to provide
     this information.

(c)  Pursuant to the  Exemptive  Order,  the Company is not  required to provide
     this information.

(d)  Pursuant to the  Exemptive  Order,  the Company is not  required to provide
     this information.

Supplemental  Information to be Furnished with Reports Filed Pursuant to Section
15(d) of the Act by Registrants Which Have Not Registered Securities Pursuant to
Section 12 of the Act                                                           
- --------------------------------------------------------------------------------

No annual report to security holders covering the Registrant's  last fiscal year
or proxy statement,  form of proxy or other proxy solicitation material has been
sent to holders of Certificates.

<PAGE>

SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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, on the 27th day of March,
1998.

                                     GE CAPITAL MORTGAGE SERVICES, INC.


                                     By: /s/   Walter P. Buczynski              
                                     -------------------------------------------
                                              Walter P. Buczynski
                                              Senior Vice President

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been executed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.

         Signature                    Title                        Date
         ---------                    -----                        ----

/s/ Jenne K. Britell               Director                      March 27, 1998
- -----------------------------
Jenne K. Britell

/s/ Thomas H. Mann                 Director (Principal           March 27, 1998
- -----------------------------      Executive Officer)
Thomas H. Mann

/s/ Glen Messina                   Director (Principal           March 27, 1998
- -----------------------------      Financial and Accounting
Glen Messina                       Officer)

/s/ Gerhard A. Miller              Director                      March 27, 1998
- -----------------------------
Gerhard A. Miller

/s/ JoAnn B. Rabitz                Director                      March 27, 1998
- -----------------------------
JoAnn B. Rabitz

/s/ Theodore F. Weiland            Director                      March 27, 1998
- -----------------------------
Theodore F. Weiland

<PAGE>

                                  EXHIBIT INDEX

Exhibit No.                    Description                           Page No.
- -----------                    -----------                           --------

  99.1    Servicer's Annual Statement as to Compliance for the           59
          Series 1997-1 Certificates dated March 25, 1998.

  99.2    Servicer's Annual Statement as to Compliance for the           61
          Series 1997-2 Certificates dated March 25, 1998.

  99.3    Servicer's Annual Statement as to Compliance for the           63
          Series 1997-3 Certificates dated March 25, 1998.

  99.4    Servicer's Annual Statement as to Compliance for the           65
          Series1997-4 Certificates dated March 25, 1998.

  99.5    Servicer's Annual Statement as to Compliance for the           67
          Series 1997-5 Certificates dated March 25, 1998.

  99.6    Servicer's Annual Statement as to Compliance for the           69
          Series 1997-6 Certificates dated March 25, 1998.

  99.7    Servicer's Annual Statement as to Compliance for the           71
          Series 1997-7 Certificates dated March 25, 1998.

  99.8    Servicer's Annual Statement as to Compliance for the           73
          Series 1997-8 Certificates dated March 25, 1998.

  99.9    Servicer's Annual Statement as to Compliance for the           75
          Series 1997-9 Certificates dated March 25, 1998.

  99.10   Servicer's Annual Statement as to Compliance for the           77
          Series 1997-10 Certificates dated March 25, 1998.

  99.11   Servicer's Annual Statement as to Compliance for the           79
          Series 1997-HE1 Certificates dated March 25, 1998.

  99.12   Servicer's Annual Statement as to Compliance for the           81
          Series1997-HE2 Certificates dated March 25, 1998.

  99.13   Servicer's Annual Statement as to Compliance for the           83
          Series 1997-HE3 Certificates dated March 25, 1998.

  99.14   Report dated February 17, 1998 prepared by the Servicer's      85
          independent certified public accountants, concerning the
          Servicer's activities for the period ended December 31,
          1997 (relating to the portion of mortgage loans in
          Registrant's Servicing Portfolio, as defined in Item 8,
          other than home equity mortgage loans, for which Registrant
          is primary servicer).

  99.15   Report dated February 17, 1998 prepared by the Servicer's      87
          independent certified public accountants, concerning the
          Servicer's activities for the period ended December 31,
          1997 (relating to the Registrant's Servicing Portfolio,
          as defined in Item 8, which are home equity mortgage loans,
          for which Registrant is primary servicer).

  99.16   Report dated February 17, 1998 prepared by the Servicer's      89
          independent certified public accountants, concerning the
          Servicer's activities for the period ended December 31, 
          1997 (relating to the portion of mortgage loans in 
          Registrant's Servicing Portfolio, as defined in Item 8,
          for which Registrant is master servicer).



                                                                    Exhibit 99.1




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-1


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-1 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President


<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.




                                                                    Exhibit 99.2




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-2


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-2 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.




                                                                    Exhibit 99.3




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-3


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-3 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                    Exhibit 99.4




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-4


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-4 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.




                                                                    Exhibit 99.5




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-5


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-5 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By       /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                    Exhibit 99.6




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-6


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-6 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                    Exhibit 99.7




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-7


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-7 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                    Exhibit 99.8




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-8


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-8 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                    Exhibit 99.9




                       GE CAPITAL MORTGAGE SERVICES, INC.
             OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-9


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-9 REMIC Multi-Class  Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                   Exhibit 99.10




                       GE CAPITAL MORTGAGE SERVICES, INC.
            OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-10


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-10 REMIC Multi-Class Mortgage  Pass-Through  Certificates (the "Agreement")
entered into by GE Capital Mortgage Services,  Inc., as Seller and Servicer, and
State Street Bank and Trust Company,  as Trustee,  which  Agreement  requires an
annual  statement of  compliance  to be made to the Trustee by an officer of the
Servicer, hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Servicer has  fulfilled  all of its material  obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                   Exhibit 99.11




                       GE CAPITAL MORTGAGE SERVICES, INC.
            OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-HE1


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-HE1 Home Equity Loan Pass-Through  Certificates  (the "Agreement")  entered
into by GE Capital  Mortgage  Services,  Inc., as Seller and  Servicer,  and The
First National Bank of Chicago,  as Trustee,  which Agreement requires an annual
statement of compliance to be made to the Trustee by an officer of the Servicer,
hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review, (1) the Servicer has fulfilled all of its material obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto, and (2) no Trigger Event has occurred.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                   Exhibit 99.12




                       GE CAPITAL MORTGAGE SERVICES, INC.
            OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-HE2


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-HE2 Home Equity Loan Pass-Through  Certificates  (the "Agreement")  entered
into by GE Capital  Mortgage  Services,  Inc., as Seller and  Servicer,  and The
First National Bank of Chicago,  as Trustee,  which Agreement requires an annual
statement of compliance to be made to the Trustee by an officer of the Servicer,
hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review, (1) the Servicer has fulfilled all of its material obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto, and (2) no Trigger Event has occurred.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By:      /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.





                                                                   Exhibit 99.13




                       GE CAPITAL MORTGAGE SERVICES, INC.
            OFFICERS' ANNUAL COMPLIANCE CERTIFICATE - SERIES 1997-HE3


         The undersigned,  Vice Presidents of GE Capital Mortgage Services, Inc.
(the "Servicer"), pursuant to the Pooling and Servicing Agreement for the Series
1997-HE3 Home Equity Loan Pass-Through  Certificates  (the "Agreement")  entered
into by GE Capital  Mortgage  Services,  Inc., as Seller and  Servicer,  and The
First National Bank of Chicago,  as Trustee,  which Agreement requires an annual
statement of compliance to be made to the Trustee by an officer of the Servicer,
hereby state that:

     (i)  a review  of the  activities  of the  Servicer  during  the  preceding
          calendar year and of its performance under the Agreement has been made
          under the undersigned officers' supervision; and

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review, (1) the Servicer has fulfilled all of its material obligations
          under  the  Agreement  throughout  such  year,  except as set forth on
          Exhibit A hereto, and (2) no Trigger Event has occurred.

Capitalized  terms used  herein but not  defined  herein  shall have the meaning
given to them in the Agreement.


Dated:            March 25, 1998




By       /s/ Gregory A. Gibson
- ------------------------------
         Gregory A. Gibson
         Vice President


By:      /s/ Karen Pickett
- --------------------------
         Karen Pickett
         Vice President



<PAGE>



                                    EXHIBIT A


         Flood Insurance.  There may be instances in which mortgage loans in the
CompanyOs   servicing  portfolio  which  did  not  require  flood  insurance  at
origination  were  subsequently  included  within  special flood hazard areas as
designated by the Federal  Emergency  Management  Agency and flood  insurance on
such mortgage loans may not yet be in place. The Company,  however, has arranged
for back-up flood insurance  coverage in the event of a flood loss relating to a
mortgaged  property  located in a special  flood  hazard  area.  The  Company is
continuing  a  remapping  effort  which  will  identify  mortgage  loans  in its
servicing  portfolio  which  may  now be (but  which  were  not at  origination)
included in special flood hazard  areas.  The Company is not aware of any losses
associated with the lack of flood insurance coverage on such mortgage loans.






                                                                   Exhibit 99.14
KPMG Peat Marwick LLP
1600 Market Street
Philadelphia, PA  19103-7212

                         Independent Accountants' Report


The Board of Directors
GE Capital Mortgage Services, Inc.:

We have examined  management's  assertion  about GE Capital  Mortgage  Services,
Inc.'s  (the  Company's)   compliance  with  the  minimum  servicing   standards
identified  in the Mortgage  Bankers  Association  of America's  Uniform  Single
Attestation  Program for  Mortgage  Bankers  (USAP) for primary  serviced  loans
(including  those  serviced  by the  Company  pursuant  to various  pooling  and
servicing  agreements  relating to the Company's publicly rated  mortgage-backed
securities  program) as of and for the year ended  December 31, 1997 included in
the  accompanying  management  assertion.  Management  is  responsible  for  the
Company's compliance with those minimum servicing standards.  Our responsibility
is  to  express  an  opinion  on  management's  assertion  about  the  Company's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the CompanyOs  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion,  except for noncompliance  with minimum servicing standard I.1.,
management's assertion that the Company complied with the aforementioned minimum
servicing  standards  as of and for the year ended  December  31, 1997 is fairly
stated, in all material respects.

As discussed in management's  assertion,  the material noncompliance occurred at
the Company  during the year ended  December 31,  1997.  With respect to minimum
servicing standard I.1., five of the 42 custodial account reconciliations tested
contained  reconciling  items that were not resolved  within 90 calendar days of
their original identification.

These conditions were considered in determining the nature, timing and extent of
audit tests applied in our audit of the 1997 consolidated  financial statements,
and this  report  does not affect our report  dated  January  23,  1998 on those
consolidated financial statements.


                                                     /s/ KPMG Peat Marwick LLP

February 17, 1998



<PAGE>



GE Capital Mortgage Services, Inc.
A unit of GE Capital Mortgage Corporation
Three Executive Campus
Cherry Hill, NJ  08002
(609) 661-6100, 800-257-7818



Except for  non-compliance  with minimum servicing standard I.1 described below,
as of and for the year ended  December 31, 1997, GE Capital  Mortgage  Services,
Inc.  (the  Company)  has  complied in all  material  respects  with the minimum
servicing  standards set forth in the Mortgage Bankers  Association of America's
Uniform Single Attestation Program for Mortgage Bankers. As of and for this same
period,  the  Company  had in effect a fidelity  bond and  errors and  omissions
policy in the minimum amount of $120 million and $20 million, respectively.

With respect to minimum  servicing  standard I.1.,  certain  accounts  contained
reconciling  items that were not resolved  within  ninety (90)  calendar days of
their original  identification.  As of December 31, 1997,  there were unresolved
reconciling  items in less than one  percent  (1%) of such  accounts.  It is the
Company's policy to clear all reconciling items within thirty (30) days from the
date of their original identification.









/s/ Glen Messina              
- ------------------------------
Glen Messina
Vice President, Treasurer and Chief Financial Officer
GE Capital Mortgage Services, Inc.




                                                                   Exhibit 99.15
KPMG Peat Marwick LLP
1600 Market Street
Philadelphia, PA  19103-7212

                         Independent Accountants' Report


The Board of Directors
GE Capital Mortgage Services, Inc.:

We have examined  management's  assertion  about GE Capital  Mortgage  Services,
Inc.'s  (the  Company's)   compliance  with  the  minimum  servicing   standards
identified  in the Mortgage  Bankers  Association  of America's  Uniform  Single
Attestation  Program  for  Mortgage  Bankers  (the USAP) for home  equity  loans
(including  those  serviced  by the  Company  pursuant  to various  pooling  and
servicing  agreements  relating to the Company's publicly rated  mortgage-backed
securities  program) as of and for the year ended  December 31, 1997 included in
the  accompanying  management  assertion.  Management  is  responsible  for  the
Company's compliance with those minimum servicing standards.  Our responsibility
is  to  express  an  opinion  on  management's  assertion  about  the  Company's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion,  except for noncompliance  with minimum servicing standard I.1.,
management's assertion that the Company complied with the aforementioned minimum
servicing  standards for home equity loans as of and for the year ended December
31, 1997 is fairly stated, in all material respects.

As discussed in managementOs  assertion,  the material noncompliance occurred at
the Company  during the year ended  December 31,  1997.  With respect to minimum
servicing  standard I.1.,  two of 10 custodial  account  reconciliations  tested
contained  reconciling  items that were not resolved  within 90 calendar days of
their original identification.

These conditions were considered in determining the nature, timing and extent of
audit tests applied in our audit of the 1997 consolidated  financial statements,
and this  report  does not affect our report  dated  January  23,  1998 on those
consolidated financial statements.


                                                     /s/ KPMG Peat Marwick LLP

February 17, 1998


<PAGE>



GE Capital Mortgage Services, Inc.
A unit of GE Capital Mortgage Corporation
Three Executive Campus
Cherry Hill, NJ  08002
(609) 661-6100, 800-257-7818




Except for  non-compliance  with minimum servicing standard I.1 described below,
as of and for the year ended  December 31, 1997, GE Capital  Mortgage  Services,
Inc.  (the  Company)  has  complied in all  material  respects  with the minimum
servicing  standards  for home  equity  servicers  as set forth in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers.  As of and for this same  period,  the Company had in effect a fidelity
bond and errors and omissions  policy in the minimum  amount of $120 million and
$20 million, respectively.


With respect to minimum  servicing  standard I.1.,  certain  accounts  contained
reconciling  items that were not resolved  within  ninety (90)  calendar days of
their original  identification.  As of December 31, 1997,  there were unresolved
reconciling  items in less than one  percent  (1%) of such  accounts.  It is the
Company's policy to clear all reconciling items within thirty (30) days from the
date of their original identification.









/s/ Glen Messina              
- ------------------------------
Glen Messina
Vice President, Treasurer and Chief Financial Officer
GE Capital Mortgage Services, Inc.





                                                                   Exhibit 99.16
KPMG Peat Marwick LLP
1600 Market Street
Philadelphia, PA  19103-7212

                         Independent Accountants' Report

The Board of Directors
GE Capital Mortgage Services, Inc.

We have examined  management's  assertion  about GE Capital  Mortgage  Services,
Inc.'s  (the  Company's)   compliance  with  the  minimum  servicing   standards
identified  in the Mortgage  Bankers  Association  of America's  Uniform  Single
Attestation  Program  for  Mortgage  Bankers  (USAP) for master  serviced  loans
(including  those  serviced  by the  Company  pursuant  to various  pooling  and
servicing  agreements  relating to the Company's publicly rated  mortgage-backed
securities  program) as of and for the year ended  December 31, 1997 included in
the  accompanying  management  assertion.  In as much as the  Company  does  not
service  certain of the loans  underlying  the master  servicing  directly,  our
procedures  relative to minimum servicing  standards I.4., II.1.,  II.2., II.3.,
II.4., III.2.,  III.3., III.4., III.6., V.1., V.2., V.3., V.4. and VI.1., of the
USAP, with respect to those loans not serviced,  involved  obtaining and reading
the most  recently  available  reports from the primary  servicers'  independent
auditors. Our opinion as expressed herein, insofar as it relates to such minimum
standards performed by such primary servicers,  is based solely upon the reports
of the  respective  independent  auditors.  Management  is  responsible  for the
Company's compliance with those minimum servicing standards.  Our responsibility
is  to  express  an  opinion  on  management's  assertion  about  the  Company's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion,  except for the material  noncompliance  with minimum  servicing
standard  III.5.,  and with various  minimum  servicing  standards  noted in our
reading of other independent auditors' reports as discussed above,  management's
assertion that the Company complied with the  aforementioned  minimum  servicing
standards as of and for the year ended  December 31, 1997 is fairly  stated,  in
all material respects.

As discussed in management's  assertion,  the material noncompliance occurred at
the Company and at the master servicer's primary servicers during the year ended
December 31, 1997. With respect to minimum servicing  standard III.5, for one of
10 investor reports tested,  the remittance on the Company's investor report did
not agree to the remittance  shown on the related  custodial bank statement.  In
addition,  several  reports  obtained  from the primary  servicers'  independent
auditors contained exceptions, which in their opinion, the USAP required them to
report, which we list on the attached Schedule of Findings.

These conditions were considered in determining the nature,  timing,  and extent
of  audit  tests  applied  in our  audit  of  the  1997  consolidated  financial
statements, and this report does not affect our report dated January 23, 1998 on
those consolidated financial statements.


                                                     /s/ KPMG Peat Marwick LLP

February 17, 1998


<PAGE>




                 Schedule of Findings - Primary Servicers' USAP

The following  summarizes  the findings  from the 135 reports  obtained from the
primary  servicers'  independent  auditors which disclosed  exceptions or errors
based on an  independent  review of the primary  servicers'  mortgage  servicing
operations in accordance with the Uniform Single Attestation  Program (USAP) for
Mortgage Bankers.

Instances of exceptions  with respect to: 
     Custodial  Bank Accounts - 10 primary servicers
     Mortgage Payments - one primary servicer
     Disbursements - three primary  servicers
     Mortgagor  Loan  Accounting - three primary  servicers
     Investor  Accounting - one primary  servicer
     Delinquencies  - six primary servicers 
     Insurance Policies - one primary servicer

     Where the Company is primary servicer, a separate report was issued on the
     review of the Company's  mortgage  servicing  operations in accordance with
     the Uniform Single  Attestation  Program (USAP) for Mortgage Bankers and is
     dated February 17, 1998.



<PAGE>



GE Capital Mortgage Services, Inc.
A unit of GE Capital Mortgage Corporation
Three Executive Campus
Cherry Hill, NJ  08002
(609) 661-6100, 800-257-7818


Except for non-compliance with minimum servicing standard III.5 described below,
as of and for the year ended  December 31, 1997, GE Capital  Mortgage  Services,
Inc.  (the  Company)  has  complied in all  material  respects  with the minimum
servicing  standards  for master  servicers  set forth in the  Mortgage  Bankers
Association of America's Uniform Single Attestation Program for Mortgage Bankers
(USAP). With respect to minimum servicing standards I.4, II.1, II.2, II.3, II.4,
III.2, III.3, III.4, III.6, V.1, V.2, V.3, V.4 and VI.1 of the USAP, the Company
relies on the performance of its primary servicers.  The Company had in effect a
fidelity bond and errors and omissions  policy in the amount of $120 million and
$20 million, respectively.

With  respect to  minimum  servicing  standard  III.5,  for one of ten  investor
reports tested, the remittance on the Company's investor report did not agree to
the  remittance  shown on the  related  custodial  bank  statement.  The Company
investigated  the  discrepancy  and  reconciled  its servicing  records with the
investor's  records  and  the  related  custodial  bank  account  statement.  In
addition,  in order to avoid the  reoccurrence of this finding,  the Company has
implemented  policies and procedures which will confirm,  on a monthly basis, an
investor's receipt of all required fund transfers.

With  respect to the  Schedule  of Findings  related to the  primary  servicers'
USAP's,  where the Company acts as master servicer,  the Company responds in the
following manner:

1.  Custodial  Bank  Accounts:  Of the ten primary  servicers  with bank account
reconciliation  findings,  nine  primary  servicers  have  taken  the  necessary
corrective  action within the same fiscal year and therefore should avoid future
findings.  The remaining primary servicer was responsible for servicing one loan
on behalf of the Company which has since paid off. Each of the primary servicers
provided written  verification  that the bank accounts  involved did not include
accounts maintained for the Company.

2. Mortgage  Payments:  The one primary servicer with a mortgage payment finding
is no longer servicing loans for the Company.

3.  Disbursements:  Of  the  three  primary  servicers  with  the  miscellaneous
disbursement findings, one primary servicer is no longer servicing loans for the
Company,  one primary  servicer with check safeguard  findings and the remaining
primary servicer with tax and insurance disbursement  verification findings have
taken  the  necessary  corrective  action  and  therefore  should  avoid  future
findings.  Each of the primary  servicers that continue to service loans for the
Company provided written  verification that these findings did not involve loans
serviced for the Company.

4.  Mortgage  Loan  Accounting:  Of the three  primary  servicers  with mortgage
accounting  related findings,  one primary servicer is no longer servicing loans
for the Company,  one primary  servicer with interest on escrow findings and the
remaining  primary  servicer  with  escrow  analysis  findings  have  taken  the
necessary corrective action and therefore should avoid future findings.  Each of
the primary  servicers  that continue to service loans for the Company  provided
written  verification that these findings did not involve loans serviced for the
Company.

5. Investor  Accounting:  The one primary  servicer with an investor  accounting
finding is no longer servicing loans for the Company.

6.  Delinquencies:  Of  the  six  primary  servicers  with  delinquency  related
findings,  all have taken the necessary  corrective  action and therefore should
avoid  future  findings.   Each  of  the  primary  servicers   provided  written
verification that the findings did not involve loans serviced for the Company.

<PAGE>

7.  Insurance  Policy:  The one primary  servicer  with the mortgage  impairment
policy finding has taken the necessary  corrective  action and therefore  should
avoid future findings.  Such primary servicer has provided written  verification
that the finding did not involve loans serviced for the Company.


The Company  follows the following  procedures  in  connection  with the primary
servicers who had exceptions reported in their USAP's:

1. Investigate the USAP findings and obtain written  verification that the loans
serviced  for the Company are not affected by the  findings.  In the event it is
determined that such loans are so affected, the Company would pursue ways to put
corrective action plans and procedures in place.

2. Perform  annual due  diligence  reviews to validate  such  primary  servicers
continued  compliance  with the servicing  requirements  stated in the Company's
Seller's/Servicer's Guide.

3. Perform  monthly  primary  servicer  reviews of compliance with reporting and
remittance requirements.

4. In the event of continued  non-compliance  with  corrective  action plans and
procedures, seek termination of servicing rights, with cause.




/s/ Glen Messina                  
- ----------------------------------
Glen Messina
Vice President, Treasurer and Chief Financial Officer
GE Capital Mortgage Services, Inc.



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