Exhibit 99.3
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
January 1998
REMIC Multi-Class Pass-Through Certificates
Series 1997-2
Pursuant to the Pooling and Servicing Agreement dated as of February 1,
1997 (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 ..................$ 302,175.37 $ 265,884.99
(b) Interest ...................$ 2,640,706.23 $ 490,035.38
(c) Total ......................$ 2,942,881.60 $ 755,920.37
2. Aggregate Monthly Payments Received and Monthly Advances made this
month:
(a) Principal ..................$ 302,175.37 $ 265,884.99
(b) Interest ...................$ 2,569,152.74 $ 475,427.62
(c) Total ......................$ 2,871,328.11 $ 741,312.61
3. Aggregate Principal Prepayments in part received and applied in the
applicable Prepayment Period:.....$ 198,357.38 $ 55,205.71
4. Aggregate Principal Prepayments in full received in the applicable
Prepayment Period:
(a) Principal ..................$ 8,832,965.87 $ 1,695,156.59
(b) Interest ...................$ 49,500.33 $ 9,684.43
(c) Total ......................$ 8,882,466.20 $ 1,704,841.02
5. Aggregate Insurance Proceeds (including purchases of Mortgage Loans by
primary mortgage insurers) for prior month:
Pool 1 Pool 2
------ ------
(a) Principal ..................$ 0.00 $ 0.00
(b) Interest ...................$ 0.00 $ 0.00
(c) Total ......................$ 0.00 $ 0.00
6. Aggregate Liquidation Proceeds for 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:.$ 395,835,895.81 $ 76,291,363.16
10. Available Funds: ................$ 11,952,151.69 $ 2,501,359.34
11. Realized Losses for Prior Month: $ 0.00 $ 0.00
12. Aggregrate Realized Losses 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 Losses ....$ 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: ..$ 10,147.90 $ 1,633.76
14. Accrued Certificate Interest, unpaid Class Interest Shortfalls and
Pay-out Rate:
Class 1-A1.....$ 278,136.18 $ 0.00 6.50000000%
Class 1-A2.....$ 369,154.15 $ 0.00 6.75000000%
Class 1-A3.....$ 32,593.78 $ 0.00 7.50000000%
Class 1-A4.....$ 298,816.72 $ 0.00 7.00000000%
Class 1-A5.....$ 142,043.61 $ 0.00 7.50000000%
Class 1-A6.....$ 105,338.93 $ 0.00 7.50000000%
Class 1-A7.....$ 346,821.41 $ 0.00 7.50000000%
Class 1-A8.....$ 0.00 $ 0.00 7.37500000%
Class 1-A9.....$ 0.00 $ 0.00 8.12500000%
Class 1-A10....$ 0.00 $ 0.00 7.50000000%
Class 1-A11....$ 132,187.48 $ 0.00 7.50000000%
Class 1-A12....$ 36,793.61 $ 0.00 7.50000000%
Class 1-A13....$ 11,315.00 $ 0.00 7.75000000%
Class 1-A14....$ 1,460.00 $ 0.00 6.00000000%
Class 1-A15....$ 0.00 $ 0.00 7.50000000%
Class 1-A16....$ 260,473.24 $ 0.00 7.50000000%
Class 1-A17....$ 18,605.23 $ 0.00 7.50000000%
Class 1-S......$ 92,719.70 $ 0.00 0.31225200%
Class 1-M......$ 55,859.11 $ 0.00 7.50000000%
Class 1-B1.....$ 27,926.45 $ 0.00 7.50000000%
Class 1-B2.....$ 27,926.45 $ 0.00 7.50000000%
Class 1-B3.....$ 13,966.32 $ 0.00 7.50000000%
Class 1-B4.....$ 4,192.38 $ 0.00 7.50000000%
Class 1-B5.....$ 9,778.11 $ 0.00 7.50000000%
Class 1-R......$ 0.00 $ 0.00 7.50000000%
Class 1-RL.....$ 0.00 $ 0.00 7.50000000%
Class 2-A1.....$ 68,222.41 $ 0.00 7.00000000%
Class 2-A2.....$ 71,299.58 $ 0.00 6.50000000%
Class 2-A3.....$ 69,501.25 $ 0.00 6.50000000%
Class 2-A4.....$ 10,830.83 $ 0.00 7.00000000%
Class 2-A5.....$ 135,088.29 $ 0.00 7.00000000%
Class 2-A6.....$ 36,308.19 $ 0.00 7.00000000%
Class 2-A7.....$ 50,839.57 $ 0.00 7.00000000%
Class 2-S......$ 29,036.92 $ 0.00 0.47984200%
Class 2-M......$ 5,085.45 $ 0.00 7.00000000%
Class 2-B1.....$ 2,542.72 $ 0.00 7.00000000%
Class 2-B2.....$ 2,542.72 $ 0.00 7.00000000%
Class 2-B3.....$ 1,525.63 $ 0.00 7.00000000%
Class 2-B4.....$ 1,017.09 $ 0.00 7.00000000%
Class 2-B5.....$ 1,271.40 $ 0.00 7.00000000%
15. Principal Distribution Amount:
Class 1-A1.....$ 0.00 Class 2-A1....$ 438,881.08
Class 1-A2.....$ 0.00 Class 2-A2....$ 0.00
Class 1-A3.....$ 0.00 Class 2-A3....$ 0.00
Class 1-A4.....$ 1,274,716.02 Class 2-A4....$ 0.00
Class 1-A5.....$ 2,132,300.08 Class 2-A5....$ 275,297.18
Class 1-A6.....$ 1,647,563.88 Class 2-A6....$ 1,263,892.18
Class 1-A7.....$ 3,779,863.96 Class 2-A7....$ 29,590.04
Class 1-A8.....$ 0.00 Class 2-PO....$ 447.09
Class 1-A9.....$ 0.00 Class 2-M.....$ 2,959.90
Class 1-A10....$ 0.00 Class 2-B1....$ 1,479.95
Class 1-A11....$ 800,668.61 Class 2-B2....$ 1,479.95
Class 1-A12....$ 0.00 Class 2-B3....$ 887.97
Class 1-A13....$ 0.00 Class 2-B4....$ 591.98
Class 1-A14....$ 0.00 Class 2-B5....$ 739.97
Class 1-A15....$ 0.00
Class 1-A16....$ 31,073.37
Class 1-A17....$ 2,219.53
Class 1-PO.....$ 978.88
Class 1-M......$ 6,663.75
Class 1-B1.....$ 3,331.51
Class 1-B2.....$ 3,331.51
Class 1-B3.....$ 1,666.12
Class 1-B4.....$ 500.13
Class 1-B5.....$ 1,166.49
Class 1-R......$ 0.00
Class 1-RL.....$ 0.00
16. Additional Distributions to the Class R Certificate pursuant to
Section 4.01 (c):........................ $ 0.00
17. Additional Distributions to the Class RL Certificate pursuant to
Section 2.05 (d):........................ $ 0.00
18. Certificate Interest Rate of:
Class 1-A8.............................. 7.37500000%
Class 1-A9.............................. 8.12500000%
Class 1-S............................... 0.31225200%
Class 2-S............................... 0.47984200%
B. Other Amounts for such Distribution Date:
Pool 1 Pool 2
------ ------
1. Senior Percentage: ................ 94.47140000% 96.93360000%
2. Group I Senior Percentage: ........ 83.42286757% 85.78642600%
3. Group II Senior Percentage: ....... 11.04853243% 11.14717400%
4. Senior Prepayment Percentage: ..... 100.00000000% 100.00000000%
5. Group I Senior Prepayment Percentage: 100.00000000% 100.00000000%
6. Group II Senior Prepayment Percentage: 0.00000000% 0.00000000%
7. Group I Scheduled Distribution Percent: 0.00000000% N/A
8. Group II Scheduled Distribution
Percentage:......................... 0.00000000% N/A
9. Junior Percentage: ................ 5.52860000% 3.06640000%
10. Junior Prepayment Percentage: ..... 0.00000000% 0.00000000%
11. Subordinate Certificate Writedown:..$ 0.00 $ 0.00
12. 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
-----------------------------------
Name: Xxxxx Xxxxxxx
Title: Vice-President,
Investor Operations
