Exhibit 99.36
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
September, 1999
Series 1999-17, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of August 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 % 7.458667
------------------------
Weighted average maturity 356.16
------------------------
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 $ 1000.00000000 $ 870.70000000 $ 5.80000000 %6.96000000
PO $ 3.82758272 $ 2.96648389 $ 0.00000000 %0.00000000
A1 $ 13.96385280 $ 12.15822320 $ 5.83333320 %6.99999984
A2 $ 0.00000000 $ 0.00000000 $ 5.83333356 %7.00000027
A3 $ 0.00000000 $ 0.00000000 $ 5.83333328 %6.99999994
A4 $ 7.49215503 $ 6.52336360 $ 5.83333326 %6.99999992
A5 $ 0.00000000 $ 0.00000000 $ 5.83333348 %7.00000017
A6 $ 10.50575647 $ 9.14728413 $ 5.83333356 %7.00000027
A7 $ 0.00000000 $ 0.00000000 $ 6.04166600 %7.24999920
A8 $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
A9 $ 0.00000000 $ 0.00000000 $ 5.83333268 %6.99999922
A10 $ 0.00000000 $ 0.00000000 $ 5.83333321 %6.99999986
A11 $ 0.00000000 $ 0.00000000 $ 5.83333317 %6.99999980
A12 $ 11.73052335 $ 10.21367974 $ 5.83333336 %7.00000003
S $ 0.00000000 $ 0.00000000 $ 0.35271200 %0.42325440
M $ 0.76627977 $ 0.00000000 $ 5.83333383 %7.00000060
B1 $ 0.76627845 $ 0.00000000 $ 5.83333460 %7.00000152
B2 $ 0.76628023 $ 0.00000000 $ 5.83333570 %7.00000284
B3 $ 0.76627775 $ 0.00000000 $ 5.83333523 %7.00000228
B4 $ 0.76628205 $ 0.00000000 $ 5.83333333 %7.00000000
B5 $ 0.76627602 $ 0.00000000 $ 5.83333770 %7.00000524
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
A5 $ 204,794.00
2. The amount of servicing compensation received by the Company during
the month preceding the month of distribution:
$ 34,396.23
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 349,444,970.96
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,069
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
- ----- ------- ----------------- ------- -----
R $ 100.00 $ 0.00 $ 0.00 36157R5R2
PO $ 3,891,829.67 $ 3,876,933.37 $ 996.17 GEC9917PO
A1 $ 25,000,000.00 $ 24,650,903.68 $ 986.04 36157R5B7
A2 $ 14,591,000.00 $ 14,591,000.00 $ 1,000.00 36157R5C5
A3 $ 33,502,466.00 $ 33,502,466.00 $ 1,000.00 36157R5D3
A4 $ 24,260,774.00 $ 24,079,008.52 $ 992.51 36157R5E1
A5 $ 35,107,542.00 $ 35,312,335.99 $ 1,005.83 36157R5F8
A6 $ 15,029,684.00 $ 14,871,785.80 $ 989.49 36157R5G6
A7 $ 5,000,000.00 $ 5,000,000.00 $ 1,000.00 36157R5H4
A8 $ 178,571.00 $ 178,571.00 $ 1,000.00 36157R5J0
A9 $ 5,107,000.00 $ 5,107,000.00 $ 1,000.00 36157R5K7
A10 $ 28,009,360.00 $ 28,009,360.00 $ 1,000.00 36157R5L5
A11 $ 20,500,000.00 $ 20,500,000.00 $ 1,000.00 36157R5M3
A12 $ 127,210,748.00 $ 125,718,499.35 $ 988.27 36157R5S0
S $ 237,461,299.67 $ 236,535,382.53 $ 996.10 GEC99017S
M $ 6,677,000.00 $ 6,671,883.55 $ 999.23 36157R5N1
B1 $ 2,636,000.00 $ 2,633,980.09 $ 999.23 36157R5P6
B2 $ 1,406,000.00 $ 1,404,922.61 $ 999.23 36157R5Q4
B3 $ 1,757,000.00 $ 1,755,653.65 $ 999.23 36157R4V4
B4 $ 702,000.00 $ 701,462.07 $ 999.23 36157R4W2
B5 $ 879,878.77 $ 879,204.54 $ 999.23 36157R4X0
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 14 Principal Balance $ 5,159,920.64
-------- -------------
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: $ 3,514,470.00
---------------
2. Bankruptcy Loss Amount: $ 135,910.00
---------------
3. Fraud Loss Amount: $ 3,514,470.00
---------------
4. Certificate Interest Rate of the Class S Certificate: % 0.00000000
------------
*It has been the Company's experience that, with respect to the first
Distribution Date after the closing of a securitization containing a large
number of recently originated or acquired Mortgage Loans, the number of Mortgage
Loans 30-59 days delinquent may be inflated due to the borrowers sending monthly
payments to the wrong location or delays by the Company in inputting the
Mortgage Loans on its servicing system. It has also been the Company's
experience that for the majority of such Mortgage Loans the routing of
borrowers' monthly payments has corrected itself by the second Distribution
Date. However, the Company makes no assurances as to the level of delinquent
Mortgage Loans for future Distribution Dates.