Exhibit 99.31
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
FEBRUARY 1997
REMIC Multi-Class Pass-Through Certificates
Series 1996-14
Pursuant to the Pooling and Servicing Agreement dated as of September 1,
1996 (the "Agreement") between GE Capital Mortgage Services, Inc. (the
"Company") and State Street Bank and Trust Company (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: Pool 1 Pool 2
------ ------
(a) Principal ................... $ 203,378.85 $ 321,693.40
--------------- ---------------
(b) Interest .................... $ 2,193,845.59 $ 695,116.15
--------------- ---------------
(c) Total ....................... $ 2,397,224.44 $ 1,016,809.55
--------------- ---------------
2. Aggregate Monthly Payments
Received and Monthly Advances
made this month:
(a) Principal ................... $ 203,378.85 $ 321,693.40
--------------- ---------------
(b) Interest .................... $ 2,129,404.12 $ 672,812.03
--------------- ---------------
(c) Total ....................... $ 2,332,782.97 $ 994,505.43
--------------- ---------------
3. Aggregate Partial Principal
Prepayment received and
appiled in prior month: ......... $ 102,989.30 $ 426,911.71
--------------- ---------------
4. Aggregate Principal
Prepayments in full in prior
month: Pool 1 Pool 2
------ ------
(a) Principal ................... $ 3,349,302.01 $ 462,045.63
--------------- ---------------
(b) Interest .................... $ 22,032.95 $ 3,221.42
--------------- ---------------
(c) Total ....................... $ 3,371,334.96 $ 465,267.05
--------------- ---------------
5. Aggregate Insurance Proceeds
for prior month:
(a) Principal ................... $ 0.00 $ 0.00
--------------- ---------------
(b) Interest .................... $ 0.00 $ 0.00
--------------- ---------------
(c) Total ....................... $ 0.00 $ 0.00
--------------- ---------------
6. Aggregate Liquidation Proceeds
for the prior month:
(a) Principal ................... $ 0.00 $ 0.00
--------------- ---------------
(b) Interest .................... $ 0.00 $ 0.00
--------------- ---------------
(c) Total ....................... $ 0.00 $ 0.00
--------------- ---------------
7. Aggregate Purchase Prices for
Defaulted and Modified
Mortgage Loans:
(a) Principal ................... $ 0.00 $ 0.00
--------------- ---------------
(b) Interest .................... $ 0.00 $ 0.00
--------------- ---------------
(c) Total ....................... $ 0.00 $ 0.00
--------------- ---------------
8. Aggregate Purchase Prices (and
subsitution adjustments) for
Defective Mortgage Loans:
(a) Principal ................... $ 0.00 $ 0.00
--------------- ---------------
(b) Interest .................... $ 0.00 $ 0.00
--------------- ---------------
(c) Total ....................... $ 0.00 $ 0.00
--------------- ---------------
9. Pool Scheduled Principal
Balance ......................... $310,758,912.77 $102,132,304.22
--------------- ---------------
10. Available Funds: ................ $ 5,807,107.23 $ 1,886,684.19
--------------- ---------------
11. Realized Losses for Prior
Month: .......................... $ 0.00 $ 0.00
--------------- ---------------
12. Aggregrate Realized Losses Pool 1 Pool 2
and Debt Service Reductions: ------ ------
(a) Deficient Valuations ........ $ 0.00 $ 0.00
--------------- ---------------
(b) Special Hazard Losses ....... $ 0.00 $ 0.00
--------------- ---------------
(c) Fraud Losses ................ $ 0.00 $ 0.00
--------------- ---------------
(d) Excess Bankruptcy Loss ...... $ 0.00 $ 0.00
--------------- ---------------
(e) Excess Special Hazard
Losses ...................... $ 0.00 $ 0.00
--------------- ---------------
(f) Excess Fraud Losses ......... $ 0.00 $ 0.00
--------------- ---------------
(g) Debt Service Reductions ..... $ 0.00 $ 0.00
--------------- ---------------
13. Compensating Interest Payment: $ 3571.52 $ 1554.73
14. Accrued Certificate Interest,
unpaid Class Interest
Shortfalls and Pay-out Rate:
Class 1-A1 ............... $ 294,703.38 $ 0.00 $ 7.50000000%
--------------- --------------- ---------------
Class 1-A2 ............... $ 356,956.25 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A3 ............... $ 48,265.01 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 1-A4 ............... $ 203,161.62 $ 0.00 $ 8.50000000%
--------------- --------------- ---------------
Class 1-A5 ............... $ 291,211.46 $ 0.00 $ 7.62500000%
--------------- --------------- ---------------
Class 1-A6 ............... $ 228,327.92 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A7 ............... $ 271,786.04 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A8 ............... $ 172,385.27 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A9 ............... $ 47,710.50 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-S ................ $ 126,878.34 $ 0.00 $ 0.53799226%
--------------- --------------- ---------------
Class 1-M ................ $ 36,681.55 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B1 ............... $ 20,962.73 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B2 ............... $ 26,200.19 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B3 ............... $ 10,481.36 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B4 ............... $ 6,287.53 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B5 ............... $ 9,438.05 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-R ................ $ 0.00 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 2-A1 ............... $ 206,479.22 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-A2 ............... $ 116,223.54 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-A3 ............... $ 157,838.54 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-A4 ............... $ 71,110.42 $ 0.00 $ 7.25000034%
--------------- --------------- ---------------
Class 2-A5 ............... $ 46,540.88 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-S ................ $ 53,087.80 $ 0.00 $ 0.65939307%
--------------- --------------- ---------------
Class 2-M ................ $ 9,898.00 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B1 ............... $ 4,949.00 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B2 ............... $ 4,626.63 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B3 ............... $ 1,647.68 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B4 ............... $ 990.99 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B5 ............... $ 2,640.70 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
15. Principal Distribution Amount:
Class 1-A1 .... $ 1,372,179.79 Class 2-A1 .... $ 1,173,004.04
--------------- ---------------
Class 1-A2 .... $ 1,531,162.10 Class 2-A2 .... $ 0.00
--------------- ---------------
Class 1-A3 .... $ 156,447.92 Class 2-A3 .... $ 0.00
--------------- ---------------
Class 1-A4 .... $ 561,691.88 Class 2-A4 .... $ 0.00
--------------- ---------------
Class 1-A5 .... $ 0.00 Class 2-A5 .... $ 23,965.66
--------------- ---------------
Class 1-A6 .... $ 0.00 Class 2-PO .... $ 934.79
--------------- ---------------
Class 1-A7 .... $ 0.00 Class 2-M ..... $ 5,096.85
--------------- ---------------
Class 1-A8 .... $ 17,254.14 Class 2-B1 .... $ 2,548.43
--------------- ---------------
Class 1-A9 .... $ 4,775.37 Class 2-B2 .... $ 2,382.43
--------------- ---------------
Class 1-PO .... $ 1,143.85 Class 2-B3 .... $ 848.45
--------------- ---------------
Class 1-M ..... $ 3,671.48 Class 2-B4 .... $ 510.30
--------------- ---------------
Class 1-B1 .... $ 2,098.17 Class 2-B5 .... $ 1,359.79
--------------- ---------------
Class 1-B2 .... $ 2,622.39
---------------
Class 1-B3 .... $ 1,049.09
---------------
Class 1-B4 .... $ 629.32
---------------
Class 1-B5 .... $ 944.66
---------------
Class 1-R ..... $ 0.00
---------------
16. Additional Distributions to the Class R
Certificate pursuant to Section 4.01
(c): ............................................. $ 0
---------------
17. Certificate Interest Rate of:
Class 1-S ........................................ 0.5379922584117
---------------
Class 2-S ........................................ 0.659393065555
---------------
B. Other Amounts for such Distribution
Date: Pool 1 Pool 2
------ ------
1. Senior
Percentage: ..................... 94.56417800% 96.02646000%
--------------- ---------------
2. Group I Senior
Percentage: ..................... 83.69288300% 88.55536100%
--------------- ---------------
3. Group II Senior
Percentage: ..................... 10.87129500% 7.47109900%
--------------- ---------------
4. Senior Prepayment
Percentage: ..................... 100.00000000% 100.00000000%
--------------- ---------------
5. Group I Senior Prepayment
Percent ......................... 100.00000000% 100.00000000%
--------------- ---------------
6. Group II Senior Prepayment
Percent ......................... 0.00000000% 0.00000000%
--------------- ---------------
7. Junior
Percentage: ..................... 5.43582200% 3.97354000%
--------------- ---------------
8. Junior Prepayment
Percentage: ..................... 0.00000000% 0.00000000%
--------------- ---------------
9. Subordinate Certificate Writedown: 0.00 0.00
--------------- ---------------
11. Prepayment Triggers satisfied: YES NO
--- --
Class 1-B1 ................ X
--------------- ---------------
Class 1-B2 ................ X
--------------- ---------------
Class 1-B3 ................ X
--------------- ---------------
Class 1-B4 ................ X
--------------- ---------------
Class 1-B5 ................ X
--------------- ---------------
Class 2-B1 ................ X
--------------- ---------------
Class 2-B2 ................ X
--------------- ---------------
Class 2-B3 ................ X
--------------- ---------------
Class 2-B4 ................ X
--------------- ---------------
Class 2-B5 ................ X
--------------- ---------------
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
