Exhibit 99.20
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
September, 1998
Series 1998-08A, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of April 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 % 7.428785
-------------------------
Weighted average maturity 351.47
-------------------------
X. Xxxxxx 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
----- ----------- ----------- ----------- -----------
1PO $ 1.13870688 $ 0.19274612 $ 0.00000000 % 0.00000000
1A1 $ 15.65136760 $ 14.88013075 $ 5.44030015 % 6.74999997
1A2 $ 23.28372667 $ 22.13639667 $ 5.35023333 % 6.74999834
1A3 $ 19.26389063 $ 18.31464309 $ 5.39767170 % 6.74999997
1A4 $ 0.00000000 $ 0.00000000 $ 5.62500016 % 6.75000019
1A5 $ 0.00000000 $ 0.00000000 $ 5.62500000 % 6.75000000
1R $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
1M $ 0.79491917 $ 0.00000000 $ 5.60735831 % 6.75000005
1B1 $ 0.79492012 $ 0.00000000 $ 5.60735896 % 6.75000084
1B2 $ 0.79491789 $ 0.00000000 $ 5.60735908 % 6.75000097
1B3 $ 0.79491762 $ 0.00000000 $ 5.60735896 % 6.75000082
1B4 $ 0.79492016 $ 0.00000000 $ 5.60735529 % 6.74999641
1B5 $ 0.79491881 $ 0.00000000 $ 5.60735599 % 6.74999724
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:
$ 103,685.83
---------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 477,434,307.41
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,584
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
1PO $ 523,940.61 $ 523,338.25 $ 989.32 GEC9881PO
1A1 $ 193,432,895.06 $ 190,302,621.53 $ 951.51 00000XXX0
1A2 $ 2,853,458.48 $ 2,783,607.30 $ 927.87 00000XXX0
1A3 $ 213,987,696.80 $ 209,691,849.19 $ 940.32 00000XXX0
1A4 $ 23,933,914.00 $ 23,933,914.00 $ 1,000.00 00000XXX0
1A5 $ 29,000,000.00 $ 29,000,000.00 $ 1,000.00 00000XXX0
SUP1 $ 461,074,197.71 $ 453,589,552.15 $ 951.83 GE988SUP1
1R $ 0.00 $ 0.00 $ 0.00 00000XXX0
1M $ 10,483,018.59 $ 10,474,659.22 $ 996.07 00000XXX0
1B1 $ 3,993,435.95 $ 3,990,251.50 $ 996.07 00000XXX0
1B2 $ 2,245,933.90 $ 2,244,142.95 $ 996.07 00000XXX0
1B3 $ 1,996,717.98 $ 1,995,125.75 $ 996.07 00000XXX0
1B4 $ 998,857.42 $ 998,060.91 $ 996.07 00000XXX0
1B5 $ 1,497,931.28 $ 1,496,736.79 $ 996.07 00000XXX0
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 0 Principal Balance $ 0.00
-------- ---------------
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
-----------
