Exhibit 99.62
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 1998
Series 1998-21, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of November 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 % 7.255983
------------------------
Weighted average maturity 356.14
------------------------
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 $1000.00000000 $ 909.70000000 $ 5.20000000 % 6.24000000
PO $ 2.00789973 $ 1.04562560 $ 0.00000000 % 0.00000000
A1 $ 10.29068785 $ 9.36192063 $ 5.20833333 % 6.25000000
A2 $ 0.00000000 $ 0.00000000 $ 5.20833724 % 6.25000468
A3 $ 0.79178520 $ 0.72032412 $ 5.20833340 % 6.25000008
A4 $ 0.00000000 $ 0.00000000 $ 5.41666667 % 6.50000000
A5 $ 0.00000000 $ 0.00000000 $ 5.41666674 % 6.50000009
A6 $ 0.00000000 $ 0.00000000 $ 5.01666421 % 6.01999706
A7 $ 0.00000000 $ 0.00000000 $ 7.45000739 % 8.94000887
A8 $ 0.00000000 $ 0.00000000 $ 5.00000000 % 6.00000000
A9 $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
A10 $ 0.00000000 $ 0.00000000 $ 5.41666677 % 6.50000013
A11 $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
A12 $ 12.01237062 $ 10.92821609 $ 5.20833338 % 6.25000005
A13 $ 0.00000000 $ 0.00000000 $ 5.20833346 % 6.25000016
M $ 0.79178666 $ 0.00000000 $ 5.20833317 % 6.24999980
B1 $ 0.79178639 $ 0.00000000 $ 5.20833333 % 6.25000000
B2 $ 0.79178799 $ 0.00000000 $ 5.20833546 % 6.25000255
B3 $ 0.79178639 $ 0.00000000 $ 5.20833333 % 6.25000000
B4 $ 0.79179118 $ 0.00000000 $ 5.20833333 % 6.25000000
B5 $ 0.79178779 $ 0.00000000 $ 5.20833111 % 6.24999733
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:
$ 42,888.72
-------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 517,691,020.87
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,568
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
- ----- ------- ----------------- ------- -----
R $ 100.00 $ 0.00 $ 0.00 36157RWD3
PO $ 32,153.00 $ 32,088.16 $ 997.98 GEC9821PO
A1 $ 334,182,000.00 $ 330,743,037.35 $ 989.71 36157RVQ5
A2 $ 854,000.00 $ 854,000.00 $ 1,000.00 36157RVR3
A3 $ 50,066,432.00 $ 50,026,790.14 $ 999.21 36157RVS1
A4 $ 1,500,000.00 $ 1,500,000.00 $ 1,000.00 36157RVT9
A5 $ 5,729,387.00 $ 5,729,387.00 $ 1,000.00 36157RVU6
A6 $ 1,583,333.00 $ 1,583,333.00 $ 1,000.00 36157RVV4
A7 $ 527,778.00 $ 527,778.00 $ 1,000.00 36157RVW2
A8 $ 4,854,400.00 $ 4,854,400.00 $ 1,000.00 36157RVX0
A9 $ 263,889.00 $ 263,889.00 $ 1,000.00 36157RVY8
A10 $ 11,630,769.00 $ 11,630,769.00 $ 1,000.00 36157RVZ5
A11 $ 465,231.00 $ 465,231.00 $ 1,000.00 36157RWA9
A12 $ 76,250,000.00 $ 75,334,056.74 $ 987.99 36157RWB7
A13 $ 12,757,000.00 $ 12,757,000.00 $ 1,000.00 36157RWC5
SUP $ 520,950,217.00 $ 516,541,416.39 $ 991.54 GE9821SUP
M $ 10,181,000.00 $ 10,172,938.82 $ 999.21 36157RWE1
B1 $ 4,176,000.00 $ 4,172,693.50 $ 999.21 36157RWF8
B2 $ 2,349,000.00 $ 2,347,140.09 $ 999.21 36157RWG6
B3 $ 2,088,000.00 $ 2,086,346.75 $ 999.21 36157RWS0
B4 $ 1,044,000.00 $ 1,043,173.37 $ 999.21 36157RWT8
B5 $ 1,568,210.59 $ 1,566,968.90 $ 999.21 36157RWU5
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 25 Principal Balance $ 7,968,880.09
-------- -------------
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
A6 % 6.01999706
A7 % 8.94000887
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: % 0.00000000
-----------
*It has been the Company's experience that, with respect to the first
Distribution Date after the closing of a securitization containing a large
number of recently originated or acquired Mortgage Loans, the number of Mortgage
Loans 30-59 days delinquent may be inflated due to the borrowers sending monthly
payments to the wrong location or delays by the Company in inputting the
Mortgage Loans on its servicing system. It has also been the Company's
experience that for the majority of such Mortgage Loans the routing of
borrowers' monthly payments has corrected itself by the second Distribution
Date. However, the Company makes no assurances as to the level of delinquent
Mortgage Loans for future Distribution Dates.