Exhibit 99.58
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 1998
Series 1998-19, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of October 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 % 7.273647
------------------------
Weighted average maturity 355.72
------------------------
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 $ 1.04868812 $ 0.13958749 $ 0.00000000 % 0.00000000
A1 $ 21.61217328 $ 20.50396167 $ 5.31690162 % 6.50000001
A2 $ 18.08785413 $ 17.16035973 $ 5.33317041 % 6.50000001
A3 $ 0.00000000 $ 0.00000000 $ 5.41666644 % 6.49999973
A4 $ 0.00000000 $ 0.00000000 $ 5.41667000 % 6.50000400
A5 $ 0.00000000 $ 0.00000000 $ 5.41667000 % 6.50000400
A6 $ 0.00000000 $ 0.00000000 $ 5.83333346 % 7.00000015
A7 $ 10.89201000 $ 10.33350000 $ 5.35799000 % 6.50000470
A8 $ 0.00000000 $ 0.00000000 $ 5.41666600 % 6.49999920
A9 $ 0.00000000 $ 0.00000000 $ 5.44600500 % 6.49999769
A10 $ 0.00000000 $ 0.00000000 $ 5.26627532 % 6.31953039
A11 $ 0.00000000 $ 0.00000000 $ 5.00139687 % 6.00167624
A12 $ 0.00000000 $ 0.00000000 $ 5.41666676 % 6.50000011
M $ 0.78860964 $ 0.00000000 $ 5.41241941 % 6.49999945
B1 $ 0.78860836 $ 0.00000000 $ 5.41241856 % 6.49999844
B2 $ 0.78860786 $ 0.00000000 $ 5.41241764 % 6.49999731
B3 $ 0.78861054 $ 0.00000000 $ 5.41241929 % 6.49999931
B4 $ 0.78860939 $ 0.00000000 $ 5.41241807 % 6.49999782
B5 $ 0.78860577 $ 0.00000000 $ 5.41241611 % 6.49999547
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
A9 $ 10,892.01
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 72,134.41
-----------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 366,260,604.30
-----------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,093
-----------------
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 00000XXX0
PO $ 67,271.04 $ 67,200.42 $ 997.91 GEC9819PO
A1 $ 125,470,698.30 $ 122,708,122.25 $ 959.97 00000XXX0
A2 $ 148,426,234.81 $ 145,699,490.80 $ 966.50 00000XXX0
A3 $ 14,906,000.00 $ 14,906,000.00 $ 1,000.00 00000XXX0
A4 $ 1,000,000.00 $ 1,000,000.00 $ 1,000.00 00000XXX0
A5 $ 1,000,000.00 $ 1,000,000.00 $ 1,000.00 00000XXX0
A6 $ 6,733,433.00 $ 6,733,433.00 $ 1,000.00 00000XXX0
A7 $ 989,166.67 $ 978,274.65 $ 978.27 00000XXX0
A8 $ 5,000,000.00 $ 5,000,000.00 $ 1,000.00 00000XXX0
A9 $ 2,010,833.33 $ 2,021,725.35 $ 1,010.86 00000XXX0
A10 $ 10,520,990.00 $ 10,520,990.00 $ 1,000.00 00000XXX0
A11 $ 2,945,877.00 $ 2,945,877.00 $ 1,000.00 00000XXX0
A12 $ 37,645,000.00 $ 37,645,000.00 $ 1,000.00 00000XXX0
SUP $ 368,416,216.34 $ 362,918,257.72 $ 972.70 GE9819SUP
M $ 5,641,573.40 $ 5,637,120.91 $ 998.43 00000XXX0
B1 $ 2,821,785.91 $ 2,819,558.88 $ 998.43 00000XXX0
B2 $ 1,880,524.47 $ 1,879,040.30 $ 998.43 00000XXX0
B3 $ 2,445,081.49 $ 2,443,151.76 $ 998.43 GEC9819B3
B4 $ 1,128,114.84 $ 1,127,224.50 $ 998.43 GEC9819B4
B5 $ 1,129,285.71 $ 1,128,394.44 $ 998.43 GEC9819B5
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 15 Principal Balance $ 5,830,852.16
-------- -------------
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
A10 % 6.31953039
A11 % 6.00167624
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
------------
