Exhibit 99.33 GE CAPITAL MORTGAGE SERVICES, INC. SERVICER'S CERTIFICATE December, 1998 Series 1998-11C, REMIC Multi-Class Pass-Through Certificates Pursuant to the Pooling and Servicing Agreement dated as of June 1, 1998 (the "Agreement") between GE...
Exhibit 99.33
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
December, 1998
Series 1998-11C, 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 $ 358,758.41
--------------
(b) Interest $ 625,476.85
--------------
(c) Total $ 984,235.26
--------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 302,221.09
--------------
(b) Interest $ 527,929.95
--------------
(c) Total $ 830,151.04
--------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 56,537.32
--------------
(b) Interest $ 97,546.90
--------------
(c) Total $ 154,084.22
--------------
4. Aggregate Principal Prepayments in part received in the
applicable Prepayment Period:
(a) Principal $ 39,181.44
--------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 2,333,888.85
--------------
(b) Interest $ 14,642.87
--------------
(c) Total $ 2,348,531.72
--------------
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 $ 143,719.12
---------------
(b) Interest $ 391.04
---------------
(c) Total $ 144,110.16
---------------
12. Pool Scheduled Principal Balance: $ 105,343,188.29
---------------
13. Available Funds: $ 3,460,176.09
---------------
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: $ 2,551.97
--------------
18. Total interest payments: $ 584,628.27
--------------
19. Interest
Unpaid Class
Accrued Certificate Interest Shortfalls Interest
Class Interest Payable Pay-out Rate
----- -------- ------------------- ------- ------------
3PO $ 0.00 $ 0.00 $ 0.00 %0.000000000
SUP3 $ 33,376.48 $ 0.00 $ 33,376.48 %0.401550554
3A $ 570,753.49 $ 0.00 $ 570,753.49 %6.500000035
3M $ 6,165.81 $ 0.00 $ 6,165.81 %6.499997057
3B1 $ 3,080.24 $ 0.00 $ 3,080.24 %6.499996140
3B2 $ 1,540.12 $ 0.00 $ 1,540.12 %6.499996254
3B3 $ 1,236.36 $ 0.00 $ 1,236.36 %6.499999912
3B4 $ 921.94 $ 0.00 $ 921.94 %6.499993802
3B5 $ 930.31 $ 0.00 $ 930.31 %6.500027948
3R $ 0.00 $ 0.00 $ 0.00 %0.000000000
20. Principal Distribution Amount: $ 2,875,547.82
-------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class 3PO $ 1,244.87 $ 0.00
Class SUP3 $ 0.00 $ 0.00
Class 3A $ 2,865,812.88 $ 0.00
Class 3M $ 3,772.90 $ 0.00
Class 3B1 $ 1,884.82 $ 0.00
Class 3B2 $ 942.41 $ 0.00
Class 3B3 $ 756.54 $ 0.00
Class 3B4 $ 564.14 $ 0.00
Class 3B5 $ 569.26 $ 0.00
Class 3R $ 0.00 $ 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
----- ------------------- -------------------
3B1 $ 0.00 $ 0.00
3B2 $ 0.00 $ 0.00
3B3 $ 0.00 $ 0.00
3B4 $ 0.00 $ 0.00
3B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
--------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution
Triggers satisfied:
Yes No
Class-3B1 X
Class-3B2 X
Class-3B3 X
Class-3B4 X
Class-3B5 X
2. Base Servicing Fee amount: $ 22,242.18
-----------
3. Supplemental Servicing Fee amount: $ 33,376.48
-----------
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/ Xxx Xxxx
-------------------------------
Name: Xxx Xxxx
Title: Vice President
Investor Operations
