Exhibit 99.64
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
January, 1999
Series 1998-22, 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 % 7.00175
-----------------------
Weighted average maturity 175.37
-----------------------
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 $ 3.44879954 $ 0.00000000 $ 0.00000000 %0.00000000
A1 $ 28.97493778 $ 25.78916278 $ 4.93543705 %5.99999997
A2 $ 3.20227086 $ 2.85018519 $ 4.98386951 %6.00000322
M $ 3.20227363 $ 0.00000000 $ 4.98386649 %5.99999960
B1 $ 3.20228175 $ 0.00000000 $ 4.98386905 %6.00000263
B2 $ 3.20227723 $ 0.00000000 $ 4.98386139 %5.99999344
B3 $ 3.20228005 $ 0.00000000 $ 4.98386617 %5.99999925
B4 $ 3.20227723 $ 0.00000000 $ 4.98386139 %5.99999344
B5 $ 3.20228109 $ 0.00000000 $ 4.98386510 %5.99999801
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:
$ 42,430.16
-----------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 193,518,546.12
-----------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 626
-----------------
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 36157RWK7
PO $ 13,780.55 $ 13,732.83 $ 993.12 GEC9822PO
A1 $ 194,192,778.92 $ 188,492,449.25 $ 958.11 36157RWH4
A2 $ 1,005,703.46 $ 1,002,472.49 $ 993.57 36157RWJ0
SUP $ 198,414,328.26 $ 192,700,627.30 $ 958.86
M $ 1,508,118.10 $ 1,503,273.06 $ 993.57 36157RWL5
B1 $ 502,373.78 $ 500,759.83 $ 993.57 36157RWM3
B2 $ 503,370.55 $ 501,753.40 $ 993.57 36157RWN1
B3 $ 804,396.10 $ 801,811.87 $ 993.57 36157RWV3
B4 $ 402,696.44 $ 401,402.72 $ 993.57 36157RWW1
B5 $ 301,860.10 $ 300,890.33 $ 993.57 36157RWX9
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 78 Principal Balance $ 27,545,725.24
-------- --------------
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
----------
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
-----------