Exhibit 99.31
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
December, 1998
Series 1998-11B, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of June 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 $ 186,811.73
--------------
(b) Interest $ 1,419,599.07
--------------
(c) Total $ 1,606,410.80
--------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 171,695.38
--------------
(b) Interest $ 1,299,100.90
--------------
(c) Total $ 1,470,796.28
--------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 15,116.35
--------------
(b) Interest $ 120,498.17
--------------
(c) Total $ 135,614.52
--------------
4. Aggregate Principal Prepayments in part received in the
applicable Prepayment Period:
(a) Principal $ 43,196.42
--------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 3,963,155.23
--------------
(b) Interest $ 24,202.12
--------------
(c) Total $ 3,987,357.35
--------------
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: $ 229,379,193.72
---------------
13. Available Funds: $ 5,508,046.46
---------------
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: $ 3,722.08
--------------
18. Total interest payments: $ 1,314,883.07
--------------
19. Interest
Unpaid Class
Accrued Certificate Interest Shortfalls Interest
Class Interest Payable Pay-out Rate
- ----- -------- -------------------- ------- ------------
2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000
2A1 $ 129,060.52 $ 0.00 $ 129,060.52 % 6.750000166
2A2 $ 40,484.17 $ 0.00 $ 40,484.17 % 6.500000535
2A3 $ 9,676.43 $ 0.00 $ 9,676.43 % 6.012497280
2A4 $ 140,089.68 $ 0.00 $ 140,089.68 % 6.750000000
2A5 $ 131,479.04 $ 0.00 $ 131,479.04 % 6.750000247
2A6 $ 53,440.82 $ 0.00 $ 53,440.82 % 6.500000104
2A7 $ 4,003.35 $ 0.00 $ 4,003.35 % 9.594645299
2A8 $ 10,208.33 $ 0.00 $ 10,208.33 % 6.999997714
2A9 $ 11,666.67 $ 0.00 $ 11,666.67 % 8.000002286
2A10 $ 406,516.21 $ 0.00 $ 406,516.21 % 6.749999963
2A11 $ 250,312.50 $ 0.00 $ 250,312.50 % 6.750000000
2A12 $ 26,474.97 $ 0.00 $ 26,474.97 % 6.749999144
2A13 $ 2,055.42 $ 0.00 $ 2,055.42 % 0.250000472
2A14 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394
2A15 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394
2A16 $ 14,536.67 $ 0.00 $ 14,536.67 % 7.000001605
2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000
2RL $ 0.00 $ 0.00 $ 0.00 % 0.000000000
2M $ 25,812.99 $ 0.00 $ 25,812.99 % 6.750000897
2B1 $ 11,161.16 $ 0.00 $ 11,161.16 % 6.749999327
2B2 $ 6,280.95 $ 0.00 $ 6,280.95 % 6.749995003
2B3 $ 5,580.58 $ 0.00 $ 5,580.58 % 6.749999327
2B4 $ 2,790.29 $ 0.00 $ 2,790.29 % 6.749999259
2B5 $ 4,190.66 $ 0.00 $ 4,190.66 % 6.749995037
20. Principal Distribution Amount: $ 4,193,163.39
--------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class 2PO $ 230.61 $ 0.00
Class 2A1 $ 127,376.92 $ 0.00
Class 2A2 $ 0.00 $ 0.00
Class 2A3 $ 1,931,263.41 $ 0.00
Class 2A4 $ 0.00 $ 0.00
Class 2A5 $ 599,747.06 $ 0.00
Class 2A6 $ 41,176.80 $ 0.00
Class 2A7 $ 500,698.03 $ 0.00
Class 2A8 $ 0.00 $ 0.00
Class 2A9 $ 0.00 $ 0.00
Class 2A10 $ 779,365.77 $ 0.00
Class 2A11 $ 0.00 $ 0.00
Class 2A12 $ 205,369.31 $ 0.00
Class 2A13 $ 0.00 $ 0.00
Class 2A14 $ 0.00 $ 0.00
Class 2A15 $ 0.00 $ 0.00
Class 2A16 $ 0.00 $ 0.00
Class SUP2 $ 0.00 $ 0.00
Class 2R $ 0.00 $ 0.00
Class 2RL $ 0.00 $ 0.00
Class 2M $ 3,669.84 $ 0.00
Class 2B1 $ 1,586.79 $ 0.00
Class 2B2 $ 892.97 $ 0.00
Class 2B3 $ 793.39 $ 0.00
Class 2B4 $ 396.70 $ 0.00
Class 2B5 $ 595.79 $ 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
----- ------------------- -------------------
2B1 $ 0.00 $ 0.00
2B2 $ 0.00 $ 0.00
2B3 $ 0.00 $ 0.00
2B4 $ 0.00 $ 0.00
2B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
----------------
26. The Certificate Interest Rate applicable to the Interest Accrual Period
relating to such Distribution Date applicable to any floating index
certificate.
Class Certificate Interest
Rates
Class 2A3 % 6.01249728
Class 2A7 % 9.59464530
Class 2A9 % 8.00000229
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution
Triggers satisfied:
Yes No
Class-2B1 X
Class-2B2 X
Class-2B3 X
Class-2B4 X
Class-2B5 X
2. Base Servicing Fee amount: $ 47,948.58
----------
3. Supplemental Servicing Fee amount: $ 83,514.42
----------
4. Credit Losses for prior month: $ 0.00
----------
Category A Category B Category C
5. Senior Percentage: %N/A 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:
%N/A 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: %N/A
----
12. Junior Prepayment Percentage:
%N/A
----
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