Exhibit 99.04
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
August, 1999
Series 1999-02, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of February 1, 1999
(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 % 7.160404
-------------------------
Weighted average maturity 351.10
-------------------------
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
----- ----------- ----------- ----------- -----------
R $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
PO $ 1.12049784 $ 0.16513412 $ 0.00000000 %0.00000000
A1 $ 9.80636140 $ 8.84252842 $ 5.10913977 %6.50000001
A2 $ 0.00000000 $ 0.00000000 $ 5.41666687 %6.50000025
A3 $ 0.00000000 $ 0.00000000 $ 5.41666679 %6.50000015
A4 $ 0.00000000 $ 0.00000000 $ 5.41666500 %6.49999800
M $ 0.84346060 $ 0.00000000 $ 5.39438668 %6.49999937
B1 $ 0.84346066 $ 0.00000000 $ 5.39438836 %6.50000140
B2 $ 0.84345716 $ 0.00000000 $ 5.39438969 %6.50000299
B3 $ 0.84346075 $ 0.00000000 $ 5.39438908 %6.50000227
B4 $ 0.84345826 $ 0.00000000 $ 5.39439523 %6.50000969
B5 $ 0.84345378 $ 0.00000000 $ 5.39438684 %6.49999955
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
N/A $ N/A
2. The amount of servicing compensation received by the Company during
the month preceding the month of distribution:
$ 59,110.38
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 277,452,017.84
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 818
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
- ----- ------- ----------------- ------- -----
R $ 0.00 $ 0.00 $ 0.00 36157RB38
PO $ 657,247.54 $ 656,506.78 $ 993.05 GEC9902PO
A1 $ 221,048,645.35 $ 218,750,486.31 $ 933.42 36157RA70
A2 $ 16,324,000.00 $ 16,324,000.00 $ 1,000.00 36157RA88
A3 $ 27,325,000.00 $ 27,325,000.00 $ 1,000.00 36157RA96
A4 $ 2,000,000.00 $ 2,000,000.00 $ 1,000.00 36157RB20
SUP $ 257,768,757.91 $ 255,483,380.29 $ 942.73 GEC992SUP
M $ 6,129,683.67 $ 6,124,492.17 $ 995.04 36157RB46
B1 $ 2,189,955.22 $ 2,188,100.45 $ 995.04 36157RB53
B2 $ 1,313,574.78 $ 1,312,462.25 $ 995.04 36157RB61
B3 $ 1,458,974.26 $ 1,457,738.59 $ 995.04 36157RC78
B4 $ 584,585.59 $ 584,090.48 $ 995.04 36157RC86
B5 $ 729,758.82 $ 729,140.75 $ 995.04 36157RC94
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 $ 1,996,050.02
-------- ------------
2. 60-89 days
Number 1 Principal Balance $ 446,761.72
-------- ------------
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
-----------