GE CAPITAL MORTGAGE SERVICES, INC. SERVICER'S CERTIFICATE March, 1998 Series 1997-12, REMIC Multi-Class Pass-Through Certificates
Exhibit 99.29
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
March, 1998
Series 1997-12, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of December 1, 1997
(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 $ 447,330.47
-------------------------------
(b) Interest $ 3,887,055.32
-------------------------------
(c) Total $ 4,334,385.79
-------------------------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 387,744.53
-------------------------------
(b) Interest $ 3,382,489.65
-------------------------------
(c) Total $ 3,770,234.18
-------------------------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 59,585.94
-------------------------------
(b) Interest $ 504,565.67
-------------------------------
(c) Total $ 564,151.61
-------------------------------
4. Aggregate Principal Prepayments in part received in the
applicable Prepayment Period:
(a) Principal $ 158,953.53
-------------------------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 16,715,668.87
-------------------------------
(b) Interest $ 106,949.98
-------------------------------
(c) Total $ 16,822,618.85
-------------------------------
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: $ 603,223,001.68
------------------------------
13. Available Funds: $ 21,186,533.08
------------------------------
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: $ 11,891.59
-------------------------------
18. Total interest payments: $ 3,864,580.21
-------------------------------
19. Interest
Accrued Unpaid Class
Certificate Interest Accrual
Class Interest Shortfalls Pay-out Rate Amount
----- -------- ---------- ------------ ------
R $ 0.00 $ 0.00 % 0.000000000 $ 0.00
PO $ 0.00 $ 0.00 % 0.000000000 $ 0.00
A1 $ 1,719,323.87 $ 0.00 % 7.000000012 $ 0.00
A2 $ 824,736.75 $ 0.00 % 7.000000016 $ 0.00
A3 $ 97,030.58 $ 0.00 % 7.000000301 $ 0.00
A4 $ 100,083.19 $ 0.00 % 6.999999709 $ 0.00
A5 $ 362,420.64 $ 0.00 % 7.000000064 $ 0.00
A6 $ 360,095.61 $ 0.00 % 7.000000023 $ 0.00
S $ 246,847.96 $ 0.00 % 0.492028928 $ 0.00
M $ 52,599.57 $ 0.00 % 6.999999459 $ 0.00
B1 $ 35,692.57 $ 0.00 % 7.000000693 $ 0.00
B2 $ 28,178.34 $ 0.00 % 7.000000437 $ 0.00
B3 $ 18,785.57 $ 0.00 % 6.999999823 $ 0.00
B4 $ 5,635.67 $ 0.00 % 6.999998603 $ 0.00
B5 $ 13,149.89 $ 0.00 % 6.999998128 $ 0.00
20. Principal Distribution Amount: $ 17,321,952.87
-----------------------------
21. Principal Distribution Amount per Certificate:
Principal Distribution
----------------------
Class R $ 0.00
Class PO $ 373.72
Class A1 $ 10,824,623.31
Class A2 $ 6,433,428.37
Class A3 $ 0.00
Class A4 $ 0.00
Class A5 $ 0.00
Class A6 $ 44,493.89
Class S $ 0.00
Class M $ 6,499.27
Class B1 $ 4,410.22
Class B2 $ 3,481.75
Class B3 $ 2,321.17
Class B4 $ 696.35
Class B5 $ 1,624.82
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
----------------------
25. Unanticipated Recoveries: $ 0.00
----------------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution
Triggers satisfied: Yes No
Class-B1 X
Class-B2 X
Class-B3 X
Class-B4 X
Class-B5 X
2. Base Servicing Fee amount: $ 131,030.55
-----------------------------
3. Supplemental Servicing Fee amount: $ N/A
-----------------------------
4. Credit Losses for prior month: $ 0.00
-----------------------------
Category A Category B Category C
5. Senior Percentage: % 95.742039 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:
% 100.000000 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: % 4.257961
-----------
12. Junior Prepayment
Percentage:
% 0.000000
-----------
Capitalized terms used in this Certificate shall have the same meanings as
in the Agreement.
GE CAPITAL MORTGAGE SERVICES, INC.
By: /s/ Xxxxx Xxxxxxx
----------------------
Xxxxx Xxxxxxx
Vice President,
Investor Operations
