Exhibit 99.11
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
JANUARY 2000
REMIC Home Equity Loan Pass-Through Certificates,
Series 1999-HE1
Pursuant to the Pooling and Servicing Agreement dated as of March 1, 1999
(the "Agreement") between GE Capital Mortgage Services, Inc. (the "Company"),
and The First National Bank of Chicago (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 Monthly Payments Due: $3,798,978.26
--------------
(2) Aggregate Monthly Payments received and Monthly Advances made
this Month:
(a) Principal $436,240.89
--------------
(b) Interest $3,074,220.83
--------------
(c) Total $3,510,461.72
--------------
(3) Aggregate Principal Prepayments in part received on Self-
Amortizing Mortgage Loans and applied in the applicable
Prepayment Period:
(a) Principal $53,362.65
-----------
(c) Total $53,362.65
-----------
(4) Aggregate Principal Prepayments in full received in the
applicable Prepayment period:
(a) Principal $8,027,249.70
--------------
(b) Interest $100,878.15
--------------
(c) Total $8,128,127.85
--------------
(5) Aggregate Insurance Proceeds 0 0 (inculding purchases of Mortgage
Loans by primary mortgage insurers) for prior month:
(a) Principal $0.00
--------------
(b) Interest $0.00
--------------
(c) Total $0.00
--------------
(6) Aggregate Liquidation Proceeds for prior month:
(a) Principal $181,042.15
------------
(b) Interest $20,560.32
------------
(c) Total $201,602.47
------------
(7) Aggregate Purchase Prices for Defaulted Mortgage Loans:
(a) Principal $0.00
------------
(b) Interest $0.00
------------
(c) Total $0.00
------------
(8) Aggregate Purchase Prices for (and substitution adjustments) for
Defective Mortgage Loans:
(a) Principal $0.00
----------------
(b) Interest $0.00
----------------
(c) Total $0.00
----------------
(9) Pool Principal Balance $427,176,204.47
----------------
(10) Available Funds: $11,848,325.95
----------------
(11) Realized Losses for prior month: $71,709.45
----------------
(12) Aggregate Realized Losses: $154,565.63
----------------
(a) Deficient Valuations $0.00
----------------
(b) Special Hazard Losses $0.00
----------------
(c) Fraud Losses $0.00
----------------
(d) Excess Bankruptcy Losses $0.00
----------------
(e) Excess Special Hazard Losses $0.00
----------------
(f ) Excess Fraud Losses $0.00
----------------
(13) Compensating Interest
Payment: $6,127.23
----------
(14) Net Simple Interest
Shortfall: $0.00
----------
(15) Net Simple Interest
Excess: $0.00
----------
(16) Simple Interest Shortfall
Payment: $0.00
----------
(17) Unpaid Net Simple Interest
Shortfall:
Class A1 $0.00
----------
Class A2 $0.00
----------
Class A3 $0.00
----------
Class A4 $0.00
----------
Class A5 $0.00
----------
Class A6 $0.00
----------
Class A7 $0.00
----------
Class S $0.00
----------
Class M $0.00
----------
Class B1 $0.00
----------
Class B2 $0.00
----------
Class B3 $0.00
----------
Class B4 $0.00
----------
Class B5 $0.00
----------
(18) Class Certificate Interest Rate:
Class M 6.705%
---------
Class B1 7.200%
---------
Class B2 8.525%
---------
Class B3 8.850%
---------
Class B4 8.850%
---------
Class B5 8.850%
---------
Class S 2.48%
---------
(19) Accrued Certificate Interest and Pay-out Rate:
Class A1 $453,846.27 5.995%
-----------------------------
Class A2 $231,279.17 5.905%
-----------------------------
Class A3 $422,424.85 6.035%
-----------------------------
Class A4 $123,700.00 6.185%
-----------------------------
Class A5 $225,212.50 6.285%
-----------------------------
Class A6 $182,217.67 6.700%
-----------------------------
Class A7 $229,716.67 6.265%
-----------------------------
Class S $882,423.55 2.48%
-----------------------------
Class M $98,628.98 6.705%
-----------------------------
Class B1 $90,780.27 7.200%
-----------------------------
Class B2 $80,618.29 8.525%
-----------------------------
Class B3 $42,777.63 8.850%
-----------------------------
Class B4 $26,036.34 8.850%
-----------------------------
Class B5 $60,768.37 8.850%
-----------------------------
Total $3,150,430.56
(20) Principal distributable:
Class A1 $8,634,885.86
--------------
Class A2 $0.00
--------------
Class A3 $0.00
--------------
Class A4 $0.00
--------------
Class A5 $0.00
--------------
Class A6 $0.00
--------------
Class A7 $0.00
--------------
Class M $18,026.29
--------------
Class B1 $15,451.10
--------------
Class B2 $11,588.83
--------------
Class B3 $5,923.43
--------------
Class B4 $3,605.26
--------------
Class B5 $8,414.61
--------------
Class R1 $0.00
--------------
Class R2 $0.00
--------------
Total $8,697,895.39
(21) Additional distributions to the Class R1 Certificate pursuant to
Section 2.05 (d) : $0.00
-------------
(22) Additional distributions to the Class R2 Certificate pursuant to
Section 4.01 (b) : $0.00
-------------
(23) Distribution Allocable to Unanticipated Recovers:
Class A1 $0.00
------
Class A2 $0.00
------
Class A3 $0.00
------
Class A4 $0.00
------
Class A5 $0.00
------
Class A6 $0.00
------
Class A7 $0.00
------
Class M $0.00
------
Class B1 $0.00
------
Class B2 $0.00
------
Class B3 $0.00
------
Class B4 $0.00
------
Class B5 $0.00
------
Class R1 $0.00
------
Class R2 $0.00
------
B. Other Amounts:
1) Senior Percentage for such
Distribution Date 85.556254%
-----------
2) Senior Prepayment Percentage
for such Distribution Date 100.00%
-----------
3) Junior Percentage for such
Distribution Date 14.443746%
-----------
4) Junior Prepayment Percentage
-----------
for such Distribution Date 0.00%
-----------
5) Subordinate Certfificate Writedown Amount
for such Distribution Date $0.00
-----------
6) Prepayment Distribution Triggers satisfied:
Yes No
Class B1 X
----------------------------------
Class B2 X
----------------------------------
Class B3 X
----------------------------------
Class B4 X
----------------------------------
Class B5 X
----------------------------------
7) Class A7 Certificate Percentage
for such Distribution Date 12.039096%
------------
8) Class A7 Distribution Percentage
for such Distribution Date 0.00%
------------
Capitalized terms used in this Certificate shall have the same meanings as
in the Agreement.
GE CAPITAL MORTGAGE SERVICES, INC.
By: /s/ Tim Neer
- -------------------------------------------
Name: Tim Neer
Title: Vice President of Investor Operations