Exhibit 99.9
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
DECEMBER 1998
Home Equity Loan Pass-Through Certificates,
Series 1998-HE1
Pursuant to the Pooling and Servicing Agreement dated as of March 1, 1998
(the "Agreement") between GE Capital Mortgage Services, Inc. (the "Company"),
and The First National Bank of Chicago (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 Monthly Payments Due: $1,290,171.85
-----------
(2) Aggregate Monthly Payments received and Monthly Advances made this
Month:
(a) Principal $207,613.54
-----------
(b) Interest $1,060,603.82
-----------
(c) Total $1,268,217.36
-----------
(3) Aggregate Principal Prepayments in part received on Self- Amortizing
Mortgage Loans and applied in the applicable Prepayment Period:
(a) Principal $15,709.35
-----------
(c) Total $15,709.35
-----------
(4) Aggregate Principal Prepayments in full received in the applicable
Prepayment period:
(a) Principal $2,851,436.44
-----------
(b) Interest $27,840.92
-----------
(c) Total $2,879,277.36
-----------
(5) Aggregate Insurance Proceeds (inculding purchases of Mortgage Loans by
primary mortgage insurers) for prior month:
(a) Principal $0.00
-----------
(b) Interest $0.00
-----------
(c) Total $0.00
-----------
(6) Aggregate Liquidation Proceeds for prior month:
(a) Principal $0.00
---
(b) Interest $0.00
---
(c) Total $0.00
---
(7) Aggregate Purchase Prices for Defaulted Mortgage Loans:
(a) Principal $0.00
---
(b) Interest $0.00
---
(c) Total $0.00
---
(8) Aggregate Purchase Prices for (and substitution adjustments) for
Defective Mortgage Loans:
(a) Principal $0.00
---
(b) Interest $0.00
---
(c) Total $0.00
---
(9) Aggregate Purchase Prices for for Document Deficiencies per Sec. 2.02
(a) Principal $0.00
-------------
(b) Interest $0.00
-------------
(c) Total $0.00
-------------
(10) Pool Principal Balance $138,053,292.46
-------------
(11) Available Funds: $4,099,558.02
-------------
(12) Realized Losses for prior month: $0.00
-------------
(13) Aggregate Realized Losses: $0.00
-------------
(a) Deficient Valuations $0.00
-------------
(b) Special Hazard Losses $0.00
-------------
(c) Fraud Losses $0.00
-------------
(d) Excess Bankruptcy Losses $0.00
-------------
(e) Excess Special Hazard Losses $0.00
-------------
(f ) Excess Fraud Losses $0.00
-------------
(14) Compensating Interest Payment: $2,901.98
--------
(15) Net Simple Interest Shortfall: $0.00
--------
(16) Net Simple Interest Excess: $0.00
--------
(17) Simple Interest Shortfall Payment: $0.00
--------
(18) Unpaid Net Simple Interest Shortfall:
Class A1 36158GAV0 $0.00
------------- ---------------------
Class A2 36158GAW8 $0.00
------------- ---------------------
Class A3 36158GAX6 $0.00
------------- ---------------------
Class A4 36158GAY4 $0.00
------------- ---------------------
Class A5 36158GAZ1 $0.00
------------- ---------------------
Class A6 36158GBA5 $0.00
------------- ---------------------
Class A7 36158GBB3 $0.00
------------- ---------------------
Class S 36198HE1 $0.00
------------- ---------------------
Class M 36158GBE7 $0.00
------------- ---------------------
Class B1 36158GBF4 $0.00
------------- ---------------------
Class B2 36158GBC2 $0.00
------------- ---------------------
Class B3 36157REZ4 $0.00
------------- ---------------------
Class B4 36157RFA8 $0.00
------------- ---------------------
Class B5 36157RFB6 $0.00
------------- ---------------------
(19) Class Certificate Interest Rate:
Class M 36158GBE7 6.950%
------------- ---------------------
Class B1 36158GBF4 7.240%
------------- ---------------------
Class B2 36158GBC2 7.590%
------------- ---------------------
Class B3 36157REZ4 8.908%
------------- ---------------------
Class B4 36157RFA8 8.908%
------------- ---------------------
Class B5 36157RFB6 8.908%
------------- ---------------------
Class S 36198HE1 2.30%
------------- ---------------------
(20) Accrued Certificate Interest and Pay-out Rate:
Class A1 36158GAV0 $151,960.08 6.525%
------------- -----------------------
Class A2 36158GAW8 $102,768.33 6.260%
------------- -----------------------
Class A3 36158GAX6 $117,105.00 6.330%
------------- -----------------------
Class A4 36158GAY4 $56,886.67 6.440%
------------- -----------------------
Class A5 36158GAZ1 $70,197.50 6.530%
------------- -----------------------
Class A6 36158GBA5 $103,348.17 6.940%
------------- -----------------------
Class A7 36158GBB3 $76,540.21 6.465%
------------- -----------------------
Class S 36198HE1 $264,951.41 2.30%
------------- -----------------------
Class M 36158GBE7 $22,161.62 6.950%
------------- -----------------------
Class B1 36158GBF4 $20,778.91 7.240%
------------- -----------------------
Class B2 36158GBC2 $9,682.21 7.590%
------------- -----------------------
Class B3 36157REZ4 $11,363.34 8.908%
------------- -----------------------
Class B4 36157RFA8 $8,524.34 8.908%
------------- -----------------------
Class B5 36157RFB6 $8,530.90 8.908%
------------- -----------------------
Total $1,024,798.70
(21) Principal distributable:
Class A1 36158GAV0 $3,055,766.10
------------- ---------------------
Class A2 36158GAW8 $0.00
------------- ---------------------
Class A3 36158GAX6 $0.00
------------- ---------------------
Class A4 36158GAY4 $0.00
------------- ---------------------
Class A5 36158GAZ1 $0.00
------------- ---------------------
Class A6 36158GBA5 $0.00
------------- ---------------------
Class A7 36158GBB3 $0.00
------------- ---------------------
Class M 36158GBE7 $5,754.49
------------- ---------------------
Class B1 36158GBF4 $5,179.34
------------- ---------------------
Class B2 36158GBC2 $2,302.09
------------- ---------------------
Class B3 36157REZ4 $2,302.09
------------- ---------------------
Class B4 36157RFA8 $1,726.94
------------- ---------------------
Class B5 36157RFB6 $1,728.27
------------- ---------------------
Class R1 36158GBC1 $0.00
------------- ---------------------
Class R2 36158GBD9 $0.00
------------- ---------------------
Total $3,074,759.33
(22) Additional distributions to the Class R1 Certificate pursuant to
Section 2.05 (d) : $0.00
-----
(23) Additional distributions to the Class R2 Certificate pursuant to
Section 4.01 (b) : $0.00
-----
B. Other Amounts:
1) Senior Percentage for such
Distribution Date 90.851641%
--------
2) Senior Prepayment Percentage
for such Distribution Date 100.00%
--------
3) Junior Percentage for such
Distribution Date 9.148359%
--------
4) Junior Prepayment Percentage
--------
for such Distribution Date 0.00%
--------
5) Subordinate Certfificate Writedown Amount
for such Distribution Date $0.00
---------
6) Prepayment Distribution Triggers satisfied:
Yes No
Class B1 X
-----------------------------------
Class B2 X
-----------------------------------
Class B3 X
-----------------------------------
Class B4 X
-----------------------------------
Class B5 X
-----------------------------------
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 of Investor Operations