Exhibit 99.29
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
January, 1999
Series 1998-11A, 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 $ 394,831.05
---------------
(b) Interest $ 2,947,027.92
---------------
(c) Total $ 3,341,858.97
---------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 355,418.60
---------------
(b) Interest $ 2,647,535.70
---------------
(c) Total $ 3,002,954.30
---------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 39,412.45
---------------
(b) Interest $ 299,492.22
---------------
(c) Total $ 338,904.67
---------------
4. Aggregate Principal Prepayments in part received in the applicable
Prepayment Period:
(a) Principal $ 126,709.05
---------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 6,215,251.83
---------------
(b) Interest $ 37,839.70
---------------
(c) Total $ 6,253,091.53
---------------
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: $ 477,881,553.65
---------------
13. Available Funds: $ 9,460,406.99
---------------
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: $ 5,977.50
---------------
18. Total interest payments: $ 2,723,615.06
---------------
19. Interest
Unpaid Class
Accrued Certificate Interest Shortfalls Interest
Class Interest Payable Pay-out Rate
- ----- -------- ------------------- ------- ------------
1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000
1A1 $ 976,151.08 $ 0.00 $ 976,151.08 % 6.749999980
1A2 $ 260,554.05 $ 0.00 $ 260,554.05 % 6.749999978
1A3 $ 28,350.00 $ 0.00 $ 28,350.00 % 7.000000000
1A4 $ 23,216.67 $ 0.00 $ 23,216.67 % 7.000001005
1A5 $ 23,216.67 $ 0.00 $ 23,216.67 % 7.000001005
1A6 $ 23,216.67 $ 0.00 $ 23,216.67 % 7.000001005
1A7 $ 91,000.00 $ 0.00 $ 91,000.00 % 6.500000000
1A8 $ 233,573.17 $ 0.00 $ 233,573.17 % 6.750000018
1A9 $ 11,530.44 $ 0.00 $ 11,530.44 % 6.749998880
1A10 $ 55,800.00 $ 0.00 $ 55,800.00 % 6.750000000
1A11 $ 286,875.00 $ 0.00 $ 286,875.00 % 6.750000000
1A12 $ 194,124.05 $ 0.00 $ 194,124.05 % 6.749999856
1A13 $ 61,925.53 $ 0.00 $ 61,925.53 % 6.750000148
1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000
1A15 $ 251,555.44 $ 0.00 $ 251,555.44 % 6.749999979
1A16 $ 82,519.89 $ 0.00 $ 82,519.89 % 6.749999736
1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000
1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000
1M $ 53,626.67 $ 0.00 $ 53,626.67 % 6.750000179
1B1 $ 23,194.00 $ 0.00 $ 23,194.00 % 6.750001159
1B2 $ 13,044.17 $ 0.00 $ 13,044.17 % 6.749998211
1B3 $ 11,594.20 $ 0.00 $ 11,594.20 % 6.750000691
1B4 $ 5,799.90 $ 0.00 $ 5,799.90 % 6.750001658
1B5 $ 8,697.46 $ 0.00 $ 8,697.46 % 6.749997691
20. Principal Distribution Amount: $ 6,736,791.93
-------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class 1PO $ 464.26 $ 0.00
Class 1A1 $ 3,607,522.97 $ 0.00
Class 1A2 $ 682,280.09 $ 0.00
Class 1A3 $ 0.00 $ 0.00
Class 1A4 $ 0.00 $ 0.00
Class 1A5 $ 0.00 $ 0.00
Class 1A6 $ 0.00 $ 0.00
Class 1A7 $ 0.00 $ 0.00
Class 1A8 $ 0.00 $ 0.00
Class 1A9 $ 248,830.45 $ 0.00
Class 1A10 $ 0.00 $ 0.00
Class 1A11 $ 0.00 $ 0.00
Class 1A12 $ 158,029.18 $ 0.00
Class 1A13 $ 788,243.14 $ 0.00
Class 1A14 $ 0.00 $ 0.00
Class 1A15 $ 206,185.26 $ 0.00
Class 1A16 $ 1,028,443.75 $ 0.00
Class 1A17 $ 0.00 $ 0.00
Class SUP1 $ 0.00 $ 0.00
Class 1R $ 0.00 $ 0.00
Class 1M $ 7,766.23 $ 0.00
Class 1B1 $ 3,358.96 $ 0.00
Class 1B2 $ 1,889.06 $ 0.00
Class 1B3 $ 1,679.07 $ 0.00
Class 1B4 $ 839.94 $ 0.00
Class 1B5 $ 1,259.57 $ 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
----- ------------------- -------------------
1B1 $ 0.00 $ 0.00
1B2 $ 0.00 $ 0.00
1B3 $ 0.00 $ 0.00
1B4 $ 0.00 $ 0.00
1B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
----------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution Triggers satisfied:
Yes No
--- --
Class-1B1 X
Class-1B2 X
Class-1B3 X
Class-1B4 X
Class-1B5 X
2. Base Servicing Fee amount: $ 109,050.26
-----------
3. Supplemental Servicing Fee amount: $ 162,344.24
-----------
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