Exhibit 99.20
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
November, 1999
Series 1999-09, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of April 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 % 7.13431
--------------------
Weighted average maturity 349.52
--------------------
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
1PO $ 1.03771925 $ 0.13778109 $ 0.00000000 %0.00000000
2PO $ 1.53665964 $ 0.62946297 $ 0.00000000 %0.00000000
1A1 $ 6.21619482 $ 3.12374705 $ 4.86711657 %6.09999999
1A2 $ 0.00000000 $ 0.00000000 $ 5.08333344 %6.10000013
1A4 $ 6.39520953 $ 3.21370496 $ 5.00921285 %6.49999993
1A5 $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
1A6 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
1A7 $ 0.00000000 $ 0.00000000 $ 5.62500416 %6.75000499
1A8 $ 0.00000000 $ 0.00000000 $ 5.41666667 %6.50000000
1A3 $ 0.00000000 $ 0.00000000 $ 7.03941409 %8.25282167
1A9 $ 0.00000000 $ 0.00000000 $ 4.85726249 %6.74999933
RL $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
1S $ 0.00000000 $ 0.00000000 $ 0.21460661 %0.26601006
2A1 $ 3.77639557 $ 2.79732500 $ 5.22475547 %6.74999994
2A2 $ 0.00000000 $ 0.00000000 $ 5.62500137 %6.75000164
2A3 $ 0.00000000 $ 0.00000000 $ 5.62500042 %6.75000050
2A4 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
2A5 $ 4.47125240 $ 3.31203260 $ 5.15111060 %6.75000009
2A6 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
2A7 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
2A8 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
2A9 $ 0.00000000 $ 0.00000000 $ 5.62500000 %6.75000000
2S $ 0.00000000 $ 0.00000000 $ 0.23183841 %0.29874013
M $ 0.86679430 $ 0.86679430 $ 5.59659368 %6.74999952
B1 $ 0.86679351 $ 0.86679351 $ 5.59659393 %6.74999982
B2 $ 0.86679681 $ 0.86679681 $ 5.59659272 %6.74999837
B3 $ 0.86679569 $ 0.86679569 $ 5.59659218 %6.74999770
B4 $ 0.86678963 $ 0.86678963 $ 5.59659023 %6.74999535
B5 $ 0.86679593 $ 0.86679593 $ 5.59659216 %6.74999767
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
1A3 $ 296,299.80
1A9 $ 23,722.87
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 99,418.56
-----------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 481,902,025.07
-----------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,458
---------------
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 36157RT96
1PO $ 2,848,604.80 $ 2,845,579.26 $ 976.00 GEC9991PO
2PO $ 515,599.01 $ 514,785.56 $ 972.48 GEC9992PO
1A1 $ 94,370,677.56 $ 93,757,990.75 $ 951.25 36157RT21
1A2 $ 32,000,000.00 $ 32,000,000.00 $ 1,000.00 36157RS89
1A4 $ 46,276,804.22 $ 45,956,781.54 $ 918.38 36157RT39
1A5 $ 0.00 $ 0.00 $ 0.00 36157RT47
1A6 $ 38,000,000.00 $ 38,000,000.00 $ 1,000.00 36157RT54
1A7 $ 1,203,000.00 $ 1,203,000.00 $ 1,000.00 36157RT62
1A8 $ 62,652,000.00 $ 62,652,000.00 $ 1,000.00 36157RT70
1A3 $ 72,778,520.65 $ 73,074,820.45 $ 1,027.73 36157RS97
1A9 $ 4,217,399.53 $ 4,241,122.40 $ 868.37 36157RT88
RL $ 0.00 $ 0.00 $ 0.00 36157RU29
1S $ 242,361,692.65 $ 241,875,038.19 $ 966.17 GEC99091S
2A1 $ 35,667,664.32 $ 35,522,650.73 $ 925.07 36157RU37
2A2 $ 3,653,000.00 $ 3,653,000.00 $ 1,000.00 36157RU45
2A3 $ 12,039,000.00 $ 12,039,000.00 $ 1,000.00 36157RU52
2A4 $ 1,750,000.00 $ 1,750,000.00 $ 1,000.00 36157RU60
2A5 $ 45,787,649.17 $ 45,564,086.55 $ 911.28 36157RU78
2A6 $ 2,000,000.00 $ 2,000,000.00 $ 1,000.00 36157RU86
2A7 $ 2,600,000.00 $ 2,600,000.00 $ 1,000.00 36157RU94
2A8 $ 1,000,000.00 $ 1,000,000.00 $ 1,000.00 36157RV28
2A9 $ 3,600,000.00 $ 3,600,000.00 $ 1,000.00 36157RV36
2S $ 86,569,914.83 $ 86,230,990.61 $ 927.62 GEC99092S
M $ 9,224,181.99 $ 9,216,145.94 $ 994.08 36157RV44
B1 $ 3,739,022.32 $ 3,735,764.91 $ 994.08 36157RV51
B2 $ 2,242,617.43 $ 2,240,663.68 $ 994.08 36157RV69
B3 $ 2,493,344.85 $ 2,491,172.66 $ 994.08 36157RV77
B4 $ 997,934.91 $ 997,065.51 $ 994.08 36157RV85
B5 $ 1,247,481.32 $ 1,246,394.52 $ 994.08 36157RV93
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 10 Principal Balance $ 3,415,851.60
-------- ------------
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 1 Principal Balance $ 197,684.81
-------- ------------
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: $ 5,011,339.00
-------------
2. Bankruptcy Loss Amount: $ 165,208.00
-------------
3. Fraud Loss Amount: $ 5,011,339.00
-------------
4. Certificate Interest Rate of the Class S Certificate:% 0.26601006
-----------
F.
Ending Notional Component Balances (if applicable):
Ending Notional Balance
Class
Class 1A3_1 $ 0.00
Class 1A3_2 $ 0.00
Class 1A3_3 $ 145,860,990.75
Class 1A3_4 $ 108,608,781.54
Ending Component Principal Balances (if applicable):
Ending Component Balance
Class
Class 1A3_1 $ 20,103,000.00
Class 1A3_2 $ 52,971,820.45
Class 1A3_3 $ 0.00
Class 1A3_4 $ 0.00