Exhibit 99.31
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
JANUARY 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 ................... $ 202,296.60 $ 320,407.19
--------------- ---------------
(b) Interest .................... $ 2,221,797.22 $ 701,045.30
--------------- ---------------
(c) Total ....................... $ 2,424,093.82 $ 1,021,452.49
--------------- ---------------
2. Aggregate Monthly Payments
Received and Monthly Advances
made this month:
(a) Principal ................... $ 202,296.60 $ 320,407.19
--------------- ---------------
(b) Interest .................... $ 2,161,154.43 $ 681,960.29
--------------- ---------------
(c) Total ....................... $ 2,363,451.03 $ 1,002,367.48
--------------- ---------------
3. Aggregate Partial Principal
Prepayment received and
appiled in prior month: ......... $ 236,241.60 $ 64,961.57
--------------- ---------------
4. Aggregate Principal
Prepayments in full in prior Pool 1 Pool 2
month: ------ ------
(a) Principal ................... $ 4,828,848.36 $ 2,075,390.17
--------------- ---------------
(b) Interest .................... $ 27,286.03 $ 10,681.54
--------------- ---------------
(c) Total ....................... $ 4,856,134.39 $ 2,086,071.71
--------------- ---------------
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 ................... $ 236,373.55 $ 0.00
--------------- ---------------
(b) Interest .................... $ 1,549.53 $ 0.00
--------------- ---------------
(c) Total ....................... $ 237,923.08 $ 0.00
--------------- ---------------
9. Pool Scheduled Principal
Balance ......................... $314,414,582.93 $103,342,954.96
--------------- ---------------
10. Available Funds: ................ $ 7,693,750.10 $ 3,153,400.76
--------------- ---------------
11. Realized Losses for Prior Month: $ 0.00 $ 0.00
--------------- ---------------
12. Aggregrate Realized Losses and Pool 1 Pool 2
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: ... $ 8601.2 $ 3778.48
--------------- ---------------
14. Accrued Certificate Interest,
unpaid Class Interest
Shortfalls and Pay-out Rate:
Class 1-A1 ............... $ 307,658.12 $ 0.00 $ 7.50000000%
--------------- --------------- ---------------
Class 1-A2 ............... $ 371,893.80 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A3 ............... $ 49,692.80 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 1-A4 ............... $ 209,171.61 $ 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 ............... $ 172,494.26 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-A9 ............... $ 47,740.67 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-S ................ $ 129,892.35 $ 0.00 $ 0.54032048%
--------------- --------------- ---------------
Class 1-M ................ $ 36,704.75 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B1 ............... $ 20,975.98 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B2 ............... $ 26,216.76 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B3 ............... $ 10,487.99 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B4 ............... $ 6,291.51 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-B5 ............... $ 9,444.02 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 1-R ................ $ 0.00 $ 0.00 $ 7.75000000%
--------------- --------------- ---------------
Class 2-A1 ............... $ 221,123.02 $ 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 ............... $ 46,682.17 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-S ................ $ 54,835.97 $ 0.00 $ 0.66436700%
--------------- --------------- ---------------
Class 2-M ................ $ 9,928.04 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B1 ............... $ 4,964.02 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B2 ............... $ 4,640.67 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B3 ............... $ 1,652.68 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B4 ............... $ 994.00 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
Class 2-B5 ............... $ 2,648.72 $ 0.00 $ 7.25000000%
--------------- --------------- ---------------
15. Principal Distribution Amount:
Class 1-A1 .... $ 2,072,758.66 Class 2-A1 .... $ 2,423,801.36
--------------- ---------------
Class 1-A2 .... $ 2,312,910.84 Class 2-A2 .... $ 0.00
--------------- ---------------
Class 1-A3 .... $ 236,323.83 Class 2-A3 .... $ 0.00
--------------- ---------------
Class 1-A4 .... $ 848,468.77 Class 2-A4 .... $ 0.00
--------------- ---------------
Class 1-A5 .... $ 0.00 Class 2-A5 .... $ 23,384.68
--------------- ---------------
Class 1-A6 .... $ 0.00 Class 2-PO .... $ 1,135.63
--------------- ---------------
Class 1-A7 .... $ 0.00 Class 2-M ..... $ 4,973.30
--------------- ---------------
Class 1-A8 .... $ 16,877.11 Class 2-B1 .... $ 2,486.65
--------------- ---------------
Class 1-A9 .... $ 4,671.02 Class 2-B2 .... $ 2,324.67
--------------- ---------------
Class 1-PO .... $ 975.47 Class 2-B3 .... $ 827.88
--------------- ---------------
Class 1-M ..... $ 3,591.25 Class 2-B4 .... $ 497.93
--------------- ---------------
Class 1-B1 .... $ 2,052.32 Class 2-B5 .... $ 1,326.83
--------------- ---------------
Class 1-B2 .... $ 2,565.09
---------------
Class 1-B3 .... $ 1,026.16
---------------
Class 1-B4 .... $ 615.57
---------------
Class 1-B5 .... $ 924.02
---------------
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 ........................................ 0.5403204783818
---------------
Class 2-S ........................................ 0.6643669997200
---------------
B. Other Amounts for such
Distribution Date: Pool 1 Pool 2
------ ------
1. Senior Percentage: ................ 94.65457400% 96.10725800%
--------------- ---------------
2. Group I Senior Percentage: ........ 83.96406500% 88.78807700%
--------------- ---------------
3. Group II Senior Percentage: ....... 10.69050900% 7.31918100%
--------------- ---------------
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: ................ 5.34542600% 3.89274200%
--------------- ---------------
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/ ▇▇▇▇▇ ▇▇▇▇▇▇▇
---------------------------------------
▇▇▇▇▇ ▇▇▇▇▇▇▇
Vice-President,
Investor Operations