Exhibit 99.06
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
August, 1999
Series 1999-04, 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 % 6.856787
---------------------
Weighted average maturity 170.15
---------------------
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 $ 4.27467706 $ 0.71004489 $ 0.00000000 %0.00000000
A1 $ 10.84664954 $ 7.59133640 $ 4.82185829 %6.24999994
A2 $ 10.85136540 $ 7.59463700 $ 4.92574569 %6.25000000
A3 $ 13.71635336 $ 9.59978039 $ 4.64753463 %6.25000011
A4 $ 3.45687818 $ 2.41939455 $ 5.12042227 %6.25000002
M $ 3.45687943 $ 0.00000000 $ 5.12041962 %6.24999677
B1 $ 3.45687943 $ 0.00000000 $ 5.12042553 %6.25000395
B2 $ 3.45687943 $ 0.00000000 $ 5.12042553 %6.25000395
B3 $ 3.45687549 $ 0.00000000 $ 5.12041962 %6.24999681
B4 $ 3.45688534 $ 0.00000000 $ 5.12041962 %6.24999681
B5 $ 3.45688864 $ 0.00000000 $ 5.12043066 %6.25001032
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:
$ 45,080.83
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 206,731,893.51
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 656
---------------
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 36157RC37
PO $ 385,405.96 $ 383,723.70 $ 975.06 GEC9904PO
A1 $ 102,160,751.01 $ 100,963,834.09 $ 914.95 36157RB79
A2 $ 30,026,400.00 $ 29,681,880.00 $ 934.89 36157RB87
A3 $ 50,505,687.40 $ 49,729,341.80 $ 878.61 36157RB95
A4 $ 21,628,663.61 $ 21,552,612.28 $ 979.66 36157RC29
SUP $ 193,924,914.62 $ 191,576,526.95 $ 912.05 GEC994SUP
M $ 1,663,440.86 $ 1,657,591.82 $ 979.66 36157RC45
B1 $ 554,480.29 $ 552,530.61 $ 979.66 36157RC52
B2 $ 554,480.29 $ 552,530.61 $ 979.66 36157RC60
B3 $ 998,064.51 $ 994,555.09 $ 979.66 36158GEX2
B4 $ 332,688.17 $ 331,518.37 $ 979.66 36158GEY0
B5 $ 332,946.65 $ 331,775.93 $ 979.66 36158GEZ7
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 2 Principal Balance $ 706,580.20
-------- ------------
2. 60-89 days
Number 0 Principal Balance $ 0.00
-------- ------------
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
-----------