GE CAPITAL MORTGAGE SERVICES, INC. SERVICER'S CERTIFICATE June, 1998 Series 1998-10B, REMIC Multi-Class Pass-Through Certificates
Exhibit 99.27
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
June, 1998
Series 1998-10B, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of May 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 $ 487,031.40
------------------
(b) Interest $ 888,398.12
------------------
(c) Total $ 1,375,429.52
------------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 354,809.50
------------------
(b) Interest $ 651,604.92
------------------
(c) Total $ 1,006,414.42
------------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 132,221.90
------------------
(b) Interest $ 236,793.20
------------------
(c) Total $ 369,015.10
------------------
4. Aggregate Principal Prepayments in part received in the applicable
Prepayment Period:
(a) Principal $ 84,480.51
------------------
5. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal $ 315,024.52
------------------
(b) Interest $ 1,827.54
------------------
(c) Total $ 316,852.06
------------------
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: $ 150,212,305.76
-----------------
13. Available Funds: $ 1,702,430.24
-----------------
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: $ 424.71
------------------
18. Total interest payments: $ 815,895.83
------------------
19. Interest
Accrued Unpaid Class
Certificate Interest Interest
Class Interest Shortfalls Payable Pay-out Rate
----- -------- ---------- ------- ------------
PO2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000
2A1 $ 172,060.42 $ 0.00 $ 172,060.42 % 6.500000126
2A2 $ 162,147.92 $ 0.00 $ 162,147.92 % 6.500000134
2A3 $ 290,522.92 $ 0.00 $ 290,522.92 % 6.500000075
2A4 $ 4,333.33 $ 0.00 $ 0.00 % 6.499995000
2A5 $ 7,583.33 $ 0.00 $ 0.00 % 6.499997143
2A6 $ 109,145.83 $ 0.00 $ 109,145.83 % 6.499999801
2A7 $ 50,456.25 $ 0.00 $ 50,456.25 % 6.500000000
2R $ 0.54 $ 0.00 $ 0.54 % 6.480000000
2M $ 7,366.67 $ 0.00 $ 7,366.67 % 6.500002941
2B1 $ 4,089.58 $ 0.00 $ 4,089.58 % 6.499994702
2B2 $ 2,047.50 $ 0.00 $ 2,047.50 % 6.500000000
2B3 $ 3,271.67 $ 0.00 $ 3,271.67 % 6.500006623
2B4 $ 1,229.58 $ 0.00 $ 1,229.58 % 6.499982379
2B5 $ 1,640.29 $ 0.00 $ 1,640.29 % 6.500005564
20. Principal Distribution Amount: $ 886,534.41
------------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class PO2 $ 1,877.75 $ 0.00
Class 2A1 $ 0.00 $ 0.00
Class 2A2 $ 0.00 $ 0.00
Class 2A3 $ 455,124.72 $ 0.00
Class 2A4 $ 75,613.11 $ 4,333.33
Class 2A5 $ 258,064.73 $ 7,583.33
Class 2A6 $ 95,961.03 $ 0.00
Class 2A7 $ 0.00 $ 0.00
Class SUP2 $ 0.00 $ 0.00
Class 2R $ 0.00 $ 0.00
Class 2M $ 4,429.22 $ 0.00
Class 2B1 $ 2,458.87 $ 0.00
Class 2B2 $ 1,231.06 $ 0.00
Class 2B3 $ 1,967.09 $ 0.00
Class 2B4 $ 739.29 $ 0.00
Class 2B5 $ 986.23 $ 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
----- ------------------- -------------------
2B1 $ 0.00 $ 0.00
2B2 $ 0.00 $ 0.00
2B3 $ 0.00 $ 0.00
2B4 $ 0.00 $ 0.00
2B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
------------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution
Triggers satisfied: Yes No
--- --
Class-2B1 X
Class-2B2 X
Class-2B3 X
Class-2B4 X
Class-2B5 X
2. Base Servicing Fee amount: $ 9,822.27
-------------
3. Supplemental Servicing Fee amount: $ 42,169.81
-------------
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
