Exhibit 99.03
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
July, 1998
Series 1998-02, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of January 1, 1998 (the
"Agreement") between GE Capital Mortgage Services, Inc. (the "Company") and
State Street Bank (the "Trustee"), governing the Certificates referred to above,
the Company hereby certifies to the Trustee:
With respect to the Agreement and as of the Determination Date for this month:
A. Mortgage Loan Information:
1. Aggregate scheduled Monthly Payments:
(a) Principal $ 310,161.34
-----------------
(b) Interest $ 2,584,750.93
-----------------
(c) Total $ 2,894,912.27
-----------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 280,099.63
-----------------
(b) Interest $ 2,341,050.90
-----------------
(c) Total $ 2,621,150.53
-----------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 30,061.71
-----------------
(b) Interest $ 243,700.03
-----------------
(c) Total $ 273,761.74
-----------------
4. Aggregate Principal Prepayments in part received in the applicable
Prepayment Period:
(a) Principal $ 62,818.89
-----------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 6,521,695.10
-----------------
(b) Interest $ 38,256.96
-----------------
(c) Total $ 6,559,952.06
-----------------
6. Aggregate Insurance Proceeds received:
(a) Principal $ 0.00
-----------------
(b) Interest $ 0.00
-----------------
(c) Total $ 0.00
-----------------
7. Aggregate Liquidation Proceeds received:
(a) Principal $ 0.00
-----------------
(b) Interest $ 0.00
-----------------
(c) Total $ 0.00
-----------------
8. Aggregate Deficient Valuations with respect to the Mortgage
Loans during the prior month: $ 0.00
-----------------
9. Aggregate Debt Service Reductions with respect to the Mortgage Loans
during the prior month: $ 0.00
-----------------
10. Aggregate Purchase Prices for Defaulted Mortgage Loans:
(a) Principal $ 0.00
-----------------
(b) Interest $ 0.00
-----------------
(c) Total $ 0.00
-----------------
11. Aggregate Purchase Prices for Defective Mortgage Loans:
(a) Principal $ 0.00
-----------------
(b) Interest $ 0.00
-----------------
(c) Total $ 0.00
-----------------
12. Pool Scheduled Principal Balance: $ 402,479,200.09
----------------
13. Available Funds: $ 9,280,999.66
----------------
14. Realized Losses for prior month: $ 0.00
----------------
15. Aggregate Realized Losses
(a) Aggregate Realized Losses: $ 0.00
---------------------------
(b) Deficient Valuations: $ 0.00
---------------------------
(c) Debt Service Reductions: $ 0.00
---------------------------
(d) Bankruptcy Losses: $ 0.00
---------------------------
(e) Special Hazard Losses: $ 0.00
---------------------------
(f) Fraud Losses: $ 0.00
---------------------------
(g) Excess Bankruptcy Losses: $ 0.00
---------------------------
(h) Excess Special Hazard Losses: $ 0.00
---------------------------
(i) Excess Fraud Losses: $ 0.00
---------------------------
16. Non-Credit Losses: $ 0.00
-----------------
17. Compensating Interest Payment: $ 6,354.13
-----------------
18. Total interest payments: $ 2,386,324.32
-----------------
19. Interest
Accrued Unpaid Class
Certificate Interest Interest
Class Interest Shortfalls Payable Pay-out Rate
- ----- -------- ---------- ------- ------------
R $ 0.00 $ 0.00 $ 0.00 % 0.000000000
PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000
A1 $ 104,203.82 $ 0.00 $ 104,203.82 % 6.999999933
A2 $ 21,583.33 $ 0.00 $ 21,583.33 % 6.999998919
A3 $ 131,881.75 $ 0.00 $ 131,881.75 % 6.999999972
A4 $ 143,272.50 $ 0.00 $ 143,272.50 % 7.000000000
A5 $ 198,686.24 $ 0.00 $ 198,686.24 % 6.999999853
A6 $ 320,676.61 $ 0.00 $ 320,676.61 % 7.000000067
A7 $ 57,166.67 $ 0.00 $ 57,166.67 % 7.000000408
A8 $ 5,337.10 $ 0.00 $ 5,337.10 % 7.250005490
A9 $ 25,581.28 $ 0.00 $ 25,581.28 % 6.950000401
A10 $ 19,250.00 $ 0.00 $ 19,250.00 % 7.000000000
A11 $ 128,092.45 $ 0.00 $ 128,092.45 % 7.000000253
A12 $ 1,119,239.55 $ 0.00 $ 1,119,239.55 % 6.999999972
M $ 45,851.20 $ 0.00 $ 45,851.20 % 6.999999879
B1 $ 26,200.69 $ 0.00 $ 26,200.69 % 7.000001024
B2 $ 13,100.34 $ 0.00 $ 13,100.34 % 6.999998352
B3 $ 13,100.34 $ 0.00 $ 13,100.34 % 6.999998352
B4 $ 3,928.94 $ 0.00 $ 3,928.94 % 6.999998976
B5 $ 9,171.51 $ 0.00 $ 9,171.51 % 7.000002926
20. Principal Distribution Amount: $ 6,894,675.34
-----------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class R $ 0.00 $ 0.00
Class PO $ 293.72 $ 0.00
Class A1 $ 487,430.08 $ 0.00
Class A2 $ 0.00 $ 0.00
Class A3 $ 455,175.59 $ 0.00
Class A4 $ 0.00 $ 0.00
Class A5 $ 0.00 $ 0.00
Class A6 $ 1,548,946.78 $ 0.00
Class A7 $ 0.00 $ 0.00
Class A8 $ 19,362.71 $ 0.00
Class A9 $ 96,813.65 $ 0.00
Class A10 $ 0.00 $ 0.00
Class A11 $ 16,635.17 $ 0.00
Class A12 $ 4,255,556.39 $ 0.00
Class SUP $ 0.00 $ 0.00
Class M $ 5,954.63 $ 0.00
Class B1 $ 3,402.64 $ 0.00
Class B2 $ 1,701.32 $ 0.00
Class B3 $ 1,701.32 $ 0.00
Class B4 $ 510.25 $ 0.00
Class B5 $ 1,191.09 $ 0.00
22. Additional distributions to the Class R Certificate pursuant to the
Agreement:
$ 0.00
-----------------
23. Additional distributions to the Class RL Certificate pursuant to the
Agreement:
$ 0.00
-----------------
24. Subordinate Certificate Writedown Amount: $ 0.00
-----------------
Accumulative
Class Supported Shortfall Supported Shortfall
----- ------------------- -------------------
B1 $ 0.00 $ 0.00
B2 $ 0.00 $ 0.00
B3 $ 0.00 $ 0.00
B4 $ 0.00 $ 0.00
B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
-----------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution Triggers satisfied:
Yes No
--- --
Class-B1 X
Class-B2 X
Class-B3 X
Class-B4 X
Class-B5 X
2. Base Servicing Fee amount: $ 87,965.73
------------
3. Supplemental Servicing Fee amount: $ 153,655.79
------------
4. Credit Losses for prior month: $ 0.00
------------
Category Category Category
A B C
5. Senior Percentage: % 95.333701 N/A N/A N/A
----------- ---- ----- -------
6. Group I Senior Percentage:
% N/A N/A N/A N/A
----------- ---- ----- -------
7. Group II Senior Percentage:
% N/A N/A N/A N/A
----------- ---- ----- -------
8. Senior Prepayment Percentage:
%100.000000 N/A N/A N/A
----------- ---- ----- -------
9. Group I Senior Prepayment
Percentage: % N/A N/A N/A N/A
----------- ---- ----- -------
10. Group II Senior Prepayment
Percentage: % N/A N/A N/A N/A
----------- ---- ----- -------
11. Junior Percentage: % 4.666299
-----------
12. Junior Prepayment Percentage:
% 0.000000
-----------
Capitalized terms used in this Certificate shall have the same meanings as in
the Agreement.
GE CAPITAL MORTGAGE SERVICES, INC.
By: /s/ Tim Neer
--------------------------------
Name: Tim Neer
Title: Vice President
Investor Operations