Exhibit 99.44
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 1998
Series 1998-12D, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of July 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:
Weighted average coupon % 7.362685
-------------------------
Weighted average maturity 353.51
-------------------------
A. Amount of distribution allocable to principal and interest:
The amounts below are for a Single Certificate of $1,000:
1.
Principal
Principal Per Prepayments Per Interest Per
Class Certificate Certificate Certificate Payout Rate
----- ----------- ----------- ----------- -----------
PO4 $ 1.01913169 $ 0.12876984 $ 0.00000000 % 0.00000000
4A1 $ 20.93599944 $ 19.87757087 $ 5.26625895 % 6.75000004
4A2 $ 0.00000000 $ 0.00000000 $ 5.09960863 % 6.11953035
4A3 $ 0.00000000 $ 0.00000000 $ 7.20117479 % 8.64140975
4A4 $ 0.00000000 $ 0.00000000 $ 5.62500000 % 6.75000000
4A5 $ 17.92588470 $ 17.01963370 $ 5.31783082 % 6.74999987
4A6 $ 29.25656923 $ 27.77749077 $ 5.12367385 % 6.74999990
4A7 $ 0.00000000 $ 0.00000000 $ 5.83333440 % 7.00000128
4A8 $ 0.00000000 $ 0.00000000 $ 5.41666560 % 6.49999872
4A9 $ 0.00000000 $ 0.00000000 $ 5.62500000 % 6.75000000
4A10 $ 0.00000000 $ 0.00000000 $ 5.83333226 % 6.99999871
4A11 $ 0.00000000 $ 0.00000000 $ 5.41666774 % 6.50000129
4A12 $ 0.00000000 $ 0.00000000 $ 5.62500000 % 6.75000000
4A13 $ 0.00000000 $ 0.00000000 $ 5.62499882 % 6.74999859
SUP4 $ 0.00000000 $ 0.00000000 $ 0.32495948 % 0.40933442
4R $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
4M $ 0.78828747 $ 0.00000000 $ 5.60759844 % 6.75000086
4B1 $ 0.78828541 $ 0.00000000 $ 5.60759916 % 6.75000175
4B2 $ 0.78828966 $ 0.00000000 $ 5.60759442 % 6.74999605
4B3 $ 0.78828541 $ 0.00000000 $ 5.60759916 % 6.75000171
4B4 $ 0.78829880 $ 0.00000000 $ 5.60760613 % 6.75001003
4B5 $ 0.78828456 $ 0.00000000 $ 5.60759681 % 6.74999894
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
N/A $ N/A
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 38,502.31
----------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $189,673,539.74
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 611
--------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
- ----- ------- ----------------- ------- -----
PO4 $ 327,892.38 $ 327,556.89 $ 995.03
4A1 $ 67,174,058.26 $ 65,671,900.30 $ 915.29 36157RNF8
4A2 $ 11,149,185.00 $ 11,149,185.00 $ 1,000.00 36157RNG6
4A3 $ 3,716,395.00 $ 3,716,395.00 $ 1,000.00 36157RNH4
4A4 $ 20,140,000.00 $ 20,140,000.00 $ 1,000.00 36157RNJ0
4A5 $ 42,637,186.58 $ 41,828,729.19 $ 927.47 36157RNK7
4A6 $ 17,762,069.60 $ 17,191,566.51 $ 881.62 36157RNL5
4A7 $ 3,125,000.00 $ 3,125,000.00 $ 1,000.00 36157RNM3
4A8 $ 3,125,000.00 $ 3,125,000.00 $ 1,000.00 36157RNN1
4A9 $ 3,300,000.00 $ 3,300,000.00 $ 1,000.00 36157RNP6
4A10 $ 3,100,000.00 $ 3,100,000.00 $ 1,000.00 36157RNQ4
4A11 $ 3,100,000.00 $ 3,100,000.00 $ 1,000.00 36157RNR2
4A12 $ 3,750,000.00 $ 3,750,000.00 $ 1,000.00 36157RNS0
4A13 $ 2,124,900.00 $ 2,124,900.00 $ 1,000.00 36157RNT8
SUP4 $ 175,760,387.97 $ 172,889,821.72 $ 937.09
4R $ 0.00 $ 0.00 $ 0.00 36157RNX9
4M $ 3,713,715.08 $ 3,710,778.52 $ 996.12 36157RNU5
4B1 $ 1,605,930.25 $ 1,604,660.39 $ 996.12 36157RNV3
4B2 $ 903,335.64 $ 902,621.35 $ 996.12 36157RNW1
4B3 $ 802,965.13 $ 802,330.20 $ 996.12 36157RPH2
4B4 $ 401,482.07 $ 401,164.60 $ 996.12 36157RPJ8
4B5 $ 602,227.65 $ 601,751.45 $ 996.12 36157RPK5
D. The aggregate number and aggregate Principal Balances of Mortgage Loans
which, as of the close of business on the last day of the month preceding
the related Determination Date, were delinquent:
1. 30-59 days
Number 5 Principal Balance $ 1,297,299.51
-------- -------------
2. 60-89 days
Number 0 Principal Balance $ 0.00
-------- -------------
3. 90 days or more
Number 0 Principal Balance $ 0.00
-------- -------------
4. In Foreclosure
Number 0 Principal Balance $ 0.00
-------- -------------
5. Real Estate Owned
Number 0 Principal Balance $ 0.00
-------- -------------
6. The Scheduled Principal Balance of any Mortgage Loan replaced
pursuant to the Pooling And Servicing Agreement:
$ 0.00
------------
7. The Certificate Interest Rate applicable to the Interest Accrual
Period relating to such Distribution Date applicable to any floating
index certificate:
Certificate Interest
Class Rates
4A2 % 6.11953035
4A3 % 8.64140975
E. Other Information:
1. Special Hazard Loss Amount: $ 0.00
--------------
2. Bankruptcy Loss Amount: $ 0.00
--------------
3. Fraud Loss Amount: $ 0.00
--------------
4. Certificate Interest Rate of the Class S Certificate: % 0.40933442
-----------