Exhibit 99.04
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 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:
Weighted average coupon % 7.686652
-----------------------
Weighted average maturity 346.29
-----------------------
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
----- ----------- ----------- ----------- -----------
R $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
PO $ 24.17002491 $ 23.29128232 $ 0.00000000 % 0.00000000
A1 $ 42.70207936 $ 41.78958764 $ 4.07361711 % 6.99999990
A2 $ 0.00000000 $ 0.00000000 $ 5.83333243 % 6.99999892
A3 $ 32.71604759 $ 32.01694540 $ 4.48513287 % 6.99999981
A4 $ 0.00000000 $ 0.00000000 $ 5.83333333 % 7.00000000
A5 $ 0.00000000 $ 0.00000000 $ 5.83333321 % 6.99999985
A6 $ 44.07191464 $ 43.13015128 $ 4.02085645 % 7.00000010
A7 $ 0.00000000 $ 0.00000000 $ 5.83333367 % 7.00000041
A8 $ 35.42560543 $ 34.66860467 $ 4.53274453 % 7.25000551
A9 $ 35.42560600 $ 34.66860400 $ 4.34518000 % 6.95000100
A10 $ 0.00000000 $ 0.00000000 $ 5.83333333 % 7.00000000
A11 $ 0.77537623 $ 0.75880753 $ 5.78976291 % 6.99999979
A12 $ 35.65001430 $ 34.88821669 $ 4.36421462 % 7.00000000
M $ 0.77537584 $ 0.00000000 $ 5.78976296 % 6.99999981
B1 $ 0.77537711 $ 0.00000000 $ 5.78976264 % 6.99999942
B2 $ 0.77537711 $ 0.00000000 $ 5.78976486 % 7.00000214
B3 $ 0.77537711 $ 0.00000000 $ 5.78976486 % 7.00000214
B4 $ 0.77536982 $ 0.00000000 $ 5.78976331 % 7.00000018
B5 $ 0.77537781 $ 0.00000000 $ 5.78976351 % 7.00000049
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:
$ 76,230.52
-----------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 349,562,767.89
-----------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,207
-----------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
- ----- ------- ----------------- ------- -----
R $ 0.00 $ 0.00 $ 0.00 36157RDE2
PO $ 288,221.11 $ 281,185.82 $ 966.03 GEC9802PO
A1 $ 14,520,764.78 $ 13,632,842.22 $ 655.63 36157RCS2
A2 $ 3,700,000.00 $ 3,700,000.00 $ 1,000.00 36157RCT0
A3 $ 19,486,750.81 $ 18,657,584.34 $ 736.16 36157RCU7
A4 $ 24,561,000.00 $ 24,561,000.00 $ 1,000.00 36157RCV5
A5 $ 34,060,499.00 $ 34,060,499.00 $ 1,000.00 36157RCW3
A6 $ 44,322,786.20 $ 41,488,868.69 $ 645.22 36157RCX1
A7 $ 9,800,000.00 $ 9,800,000.00 $ 1,000.00 36157RCY9
A8 $ 750,246.05 $ 714,820.48 $ 714.82 36157RCZ6
A9 $ 3,751,233.99 $ 3,574,105.96 $ 714.82 36157RDA0
A10 $ 3,300,000.00 $ 3,300,000.00 $ 1,000.00 36157RDB8
A11 $ 21,874,531.51 $ 21,857,442.88 $ 991.76 36157RDC6
A12 $ 162,685,451.89 $ 154,933,356.28 $ 712.50 36157RDD4
SUP $ 348,993,558.69 $ 336,679,688.36 $ 769.48 GEC98002S
M $ 7,830,075.64 $ 7,823,958.70 $ 991.76 36157RDF9
B1 $ 4,474,328.94 $ 4,470,833.54 $ 991.76 36157RDG7
B2 $ 2,237,164.46 $ 2,235,416.77 $ 991.76 36157RDH5
B3 $ 2,237,164.46 $ 2,235,416.77 $ 991.76 36157RDJ1
B4 $ 670,950.84 $ 670,426.69 $ 991.76 36157RDK8
B5 $ 1,566,231.32 $ 1,565,007.77 $ 991.76 36157RDL6
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 16 Principal Balance $ 4,392,895.76
-------- ----------------
2. 60-89 days
Number 0 Principal Balance $ 0.00
-------- ----------------
3. 90 days or more
Number 1 Principal Balance $ 286,619.96
-------- ----------------
4. In Foreclosure
Number 1 Principal Balance $ 304,276.11
-------- ----------------
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
----------------
E. Other Information:
1. Special Hazard Loss Amount: $ 4,508,007.00
----------------
2. Bankruptcy Loss Amount: $ 173,734.00
----------------
3. Fraud Loss Amount: $ 4,508,007.00
----------------
4. Certificate Interest Rate of the Class S Certificate: % 0.00000000
-----------