Exhibit 99.26
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 1998
Series 1998-10A, 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:
Weighted average coupon % 7.398679
-----------------------
Weighted average maturity 350.52
-----------------------
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
----- ----------- ----------- ----------- -----------
PO1 $ 1.11664632 $ 0.19948843 $ 0.00000000 % 0.00000000
1A1 $ 0.00000000 $ 0.00000000 $ 5.54166668 % 6.65000002
1A2 $ 0.00000000 $ 0.00000000 $ 5.41666657 % 6.49999989
1A3 $ 0.00000000 $ 0.00000000 $ 5.33333333 % 6.40000000
1A4 $ 0.00000000 $ 0.00000000 $ 5.62499941 % 6.74999906
1A5 $ 7.30498896 $ 6.92865153 $ 5.64331934 % 7.00000003
1A6 $ 0.00000000 $ 0.00000000 $ 0.00000000 % 0.00000000
1A7 $ 404.48827654 $ 386.30891390 $ 2.80343626 % 7.00000026
1A8 $ 0.00000000 $ 0.00000000 $ 6.04050000 % 6.99999920
1A9 $ 29.18917800 $ 27.68541393 $ 0.00000000 % 0.00000000
1A10 $ 0.00000000 $ 0.00000000 $ 5.62500006 % 6.75000008
1R $ 0.00000000 $ 0.00000000 $ 37.20000000 % 44.64000000
1RL $ 0.00000000 $ 0.00000000 $ 5.60000000 % 6.72000000
1M $ 0.80330182 $ 0.00000000 $ 5.59863651 % 6.74999953
1B1 $ 0.80330186 $ 0.00000000 $ 5.59863602 % 6.74999894
1B2 $ 0.80330389 $ 0.00000000 $ 5.59863516 % 6.74999792
1B3 $ 0.80330020 $ 0.00000000 $ 5.59863817 % 6.75000154
1B4 $ 0.80330020 $ 0.00000000 $ 5.59863817 % 6.75000157
1B5 $ 0.80330516 $ 0.00000000 $ 5.59863744 % 6.75000068
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
1A7 $ 36,859.58
1A8 $ 6,886.17
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 98,054.64
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 458,543,868.33
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,502
--------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
PO1 $ 630,143.87 $ 629,435.79 $ 992.61 GEC9810P1
1A1 $ 100,043,000.00 $ 100,043,000.00 $ 1,000.00 00000XXX0
1A2 $ 35,000,000.00 $ 35,000,000.00 $ 1,000.00 00000XXX0
1A3 $ 28,530,000.00 $ 28,530,000.00 $ 1,000.00 00000XXX0
1A4 $ 4,257,748.15 $ 4,257,748.15 $ 1,000.00 00000XXX0
1A5 $ 186,616,507.73 $ 185,207,375.36 $ 960.12 00000XXX0
1A6 $ 0.00 $ 0.00 $ 0.00 00000XXX0
1A7 $ 6,318,784.91 $ 1,000,573.04 $ 76.10 00000XXX0
1A8 $ 1,180,486.42 $ 1,187,372.59 $ 1,041.55 00000XXX0
1A9 $ 7,190,035.37 $ 6,941,110.06 $ 813.92 00000XXX0
1A10 $ 79,991,000.00 $ 79,991,000.00 $ 1,000.00 00000XXX0
SUP1 $ 435,094,404.43 $ 428,140,559.87 $ 906.18 GEC9810S1
1R $ 100.00 $ 100.00 $ 1,000.00 00000XXX0
1RL $ 100.00 $ 100.00 $ 1,000.00 00000XXX0
1M $ 9,263,380.20 $ 9,255,903.87 $ 994.51 00000XXX0
1B1 $ 4,006,135.74 $ 4,002,902.45 $ 994.51 00000XXX0
1B2 $ 2,253,389.14 $ 2,251,570.47 $ 994.51 00000XXX0
1B3 $ 2,002,570.21 $ 2,000,953.97 $ 994.51 00000XXX0
1B4 $ 1,001,285.10 $ 1,000,476.98 $ 994.51 00000XXX0
1B5 $ 1,503,206.96 $ 1,501,993.75 $ 994.51 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 5 Principal Balance $ 1,534,334.19
-------- -------------
2. 60-89 days
Number 1 Principal Balance $ 358,613.52
-------- -------------
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
------------
