Exhibit 99.07
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
January, 2001
Series 2000-04, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of April 1, 2000 (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:
With respect to the Agreement and as of the Determination Date for this month:
A. Mortgage Loan Information:
1. Aggregate scheduled Monthly Payments:
(a) Principal $ 304,393.40
--------------
(b) Interest $ 2,736,611.49
--------------
(c) Total $ 3,041,004.89
--------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 223,361.15
--------------
(b) Interest $ 2,006,360.95
--------------
(c) Total $ 2,229,722.10
--------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 81,032.25
--------------
(b) Interest $ 730,250.54
--------------
(c) Total $ 811,282.79
--------------
4. Aggregate Principal Prepayments in part received in the
applicable Prepayment Period:
(a) Principal $ 91,797.58
--------------
5. Aggregate Principal Prepayments in full received in the
applicable Prepayment Period:
(a) Principal $ 3,511,980.53
--------------
(b) Interest $ 23,278.29
--------------
(c) Total $ 3,535,258.82
--------------
6. Aggregate Insurance Proceeds received:
(a) Principal $ 0.00
--------------
(b) Interest $ 0.00
--------------
(c) Total $ 0.00
--------------
7. Aggregate Liquidation Proceeds received:
(a) Principal $ 0.00
--------------
(b) Interest $ 0.00
--------------
(c) Total $ 0.00
--------------
8. Aggregate Deficient Valuations with respect to the Mortgage
Loans during the prior month: $ 0.00
--------------
9. Aggregate Debt Service Reductions with respect to the Mortgage
Loans during the prior month: $ 0.00
---------------
10. Aggregate Purchase Prices for Defaulted Mortgage Loans:
(a) Principal $ 0.00
---------------
(b) Interest $ 0.00
---------------
(c) Total $ 0.00
---------------
11. Aggregate Purchase Prices for Defective Mortgage Loans:
(a) Principal $ 0.00
---------------
(b) Interest $ 0.00
---------------
(c) Total $ 0.00
---------------
12. Pool Scheduled Principal Balance: $ 404,440,893.56
---------------
13. Available Funds: $ 6,586,963.03
---------------
14. Realized Losses for prior month: $ 0.00
---------------
15. Aggregate Realized Losses
(a) Aggregate Realized Losses: $ 0.00
------------------------
(b) Deficient Valuations: $ 0.00
------------------------
(c) Debt Service Reductions: $ 0.00
------------------------
(d) Bankruptcy Losses: $ 0.00
------------------------
(e) Special Hazard Losses: $ 0.00
------------------------
(f) Fraud Losses: $ 0.00
------------------------
(g) Excess Bankruptcy Losses: $ 0.00
------------------------
(h) Excess Special Hazard Losses: $ 0.00
------------------------
(i) Excess Fraud Losses: $ 0.00
------------------------
16. Non-Credit Losses: $ 0.00
--------------
17. Compensating Interest Payment: $ 2,370.72
--------------
18. Total interest payments: $ 2,678,791.52
--------------
19. Interest
Unpaid Class
Accrued Certificate Interest Shortfalls Interest
Class Interest Payable Pay-out Rate
- ----- -------- ------------------- ------- ------------
PO $ 0.00 $ 0.00 $ 0.00 %0.000000000
A1 $ 456,485.42 $ 0.00 $ 456,485.42 %7.750000031
A2 $ 42,980.21 $ 0.00 $ 42,980.21 %7.750000301
A3 $ 6,500.00 $ 0.00 $ 6,500.00 %8.000000000
A4 $ 0.00 $ 0.00 $ 0.00 %0.000000000
A5 $ 265,180.70 $ 0.00 $ 265,180.70 %7.749999890
A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139
A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185
A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000
A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850
A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970
A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846
A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750
A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201
A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364
A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486
A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000
A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000
A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000
A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710
A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000
A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531
A22 $ 889,638.56 $ 0.00 $ 889,638.56 %7.750000026
A23 $ 151,029.56 $ 0.00 $ 151,029.56 %7.749999782
A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732
A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238
S $ 83,388.60 $ 0.00 $ 83,388.60 %0.405184148
M $ 54,566.17 $ 0.00 $ 54,566.17 %7.750000050
B1 $ 25,186.36 $ 0.00 $ 25,186.36 %7.749999412
B2 $ 13,993.14 $ 0.00 $ 13,993.14 %7.750001760
B3 $ 11,193.23 $ 0.00 $ 11,193.23 %7.750003400
B4 $ 6,999.78 $ 0.00 $ 6,999.78 %7.750000738
B5 $ 6,996.22 $ 0.00 $ 6,996.22 %7.750000840
R $ 0.00 $ 0.00 $ 0.00 %0.000000000
20. Principal Distribution Amount: $ 3,908,171.51
--------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class PO $ 74,227.75 $ 0.00
Class A1 $ 1,164,802.50 $ 0.00
Class A2 $ 0.00 $ 0.00
Class A3 $ 0.00 $ 0.00
Class A4 $ 0.00 $ 0.00
Class A5 $ 0.00 $ 0.00
Class A6 $ 0.00 $ 0.00
Class A7 $ 0.00 $ 0.00
Class A8 $ 0.00 $ 0.00
Class A9 $ 0.00 $ 0.00
Class A10 $ 0.00 $ 0.00
Class A11 $ 0.00 $ 0.00
Class A12 $ 0.00 $ 0.00
Class A13 $ 0.00 $ 0.00
Class A14 $ 0.00 $ 0.00
Class A15 $ 0.00 $ 0.00
Class A16 $ 0.00 $ 0.00
Class A17 $ 0.00 $ 0.00
Class A18 $ 0.00 $ 0.00
Class A19 $ 0.00 $ 0.00
Class A20 $ 0.00 $ 0.00
Class A21 $ 0.00 $ 0.00
Class A22 $ 1,364,925.68 $ 0.00
Class A23 $ 1,290,521.31 $ 0.00
Class A24 $ 0.00 $ 0.00
Class A25 $ 0.00 $ 0.00
Class S $ 0.00 $ 0.00
Class M $ 6,282.80 $ 0.00
Class B1 $ 2,899.98 $ 0.00
Class B2 $ 1,611.18 $ 0.00
Class B3 $ 1,288.80 $ 0.00
Class B4 $ 805.96 $ 0.00
Class B5 $ 805.55 $ 0.00
Class R $ 0.00 $ 0.00
22. Additional distributions to the Class R Certificate pursuant to the
Agreement:
$ 0.00
---------------
23. Additional distributions to the Class RL Certificate pursuant to the
Agreement:
$ 0.00
---------------
24. Subordinate Certificate Writedown Amount: $ 0.00
---------------
Accumulative
Class Supported Shortfall Supported Shortfall
----- ------------------- -------------------
B1 $ 0.00 $ 0.00
B2 $ 0.00 $ 0.00
B3 $ 0.00 $ 0.00
B4 $ 0.00 $ 0.00
B5 $ 0.00 $ 0.00
25. Unanticipated Recoveries: $ 0.00
---------------
B. Other Amounts for such Distribution Date:
1. Prepayment Distribution Triggers satisfied:
Yes No
--- --
Class-B1 X
Class-B2 X
Class-B3 X
Class-B4 X
Class-B5 X
2. Base Servicing Fee amount: $ 85,578.95
-----------
3. Supplemental Servicing Fee amount: $ N/A
-----------
4. Credit Losses for prior month: $ 0.00
-----------
Category Category Category
A B C
5. Senior Percentage: % 95.417479 N/A N/A N/A
----------- ---- ---- ----
6. Group I Senior Percentage:
% N/A N/A N/A N/A
----------- ---- ---- ----
7. Group II Senior Percentage:
% N/A N/A N/A N/A
----------- ---- ---- ----
8. Senior Prepayment Percentage:
%100.000000 N/A N/A N/A
----------- ---- ---- ----
9. Group I Senior Prepayment
Percentage: % N/A N/A N/A N/A
----------- ---- ---- ----
10. Group II Senior Prepayment
Percentage: % N/A N/A N/A N/A
----------- ---- ---- ----
11. Junior Percentage: % 4.582521
-----------
12. Junior Prepayment Percentage:
% 0.000000
-----------
Capitalized terms used in this Certificate shall have the same meanings as in
the Agreement.
GE CAPITAL MORTGAGE SERVICES, INC.
By: /s/ Robert Peterkin
----------------------------------
Robert Peterkin
Vice President