Exhibit 99.25
GE CAPITAL MORTGAGE SERVICES, INC.
SERVICER'S CERTIFICATE
November, 1999
Series 1999-13, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of June 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:
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 $ 413,157.43
--------------
(b) Interest $ 2,894,263.63
--------------
(c) Total $ 3,307,421.06
--------------
2. Aggregate scheduled Monthly Payments received this month:
(a) Principal $ 279,462.92
--------------
(b) Interest $ 1,963,015.62
--------------
(c) Total $ 2,242,478.54
--------------
3. Aggregate Monthly Advances this month:
(a) Principal $ 133,694.51
--------------
(b) Interest $ 931,248.01
--------------
(c) Total $ 1,064,942.52
--------------
4. Aggregate Principal Prepayments in part received in the
applicable Prepayment Period:
(a) Principal $ 70,459.48
--------------
5. Aggregate Principal Prepayments in full received in the
applicable Prepayment Period:
(a) Principal $ 1,545,471.26
--------------
(b) Interest $ 9,015.08
--------------
(c) Total $ 1,554,486.34
--------------
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: $ 484,920,484.67
---------------
13. Available Funds: $ 4,827,885.90
---------------
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: $ 1,837.10
--------------
18. Total interest payments: $ 2,798,797.73
--------------
19. Interest
Unpaid Class
Accrued Certificate Interest Shortfalls Interest
Class Interest Payable Pay-out Rate
- ----- -------- ------------------- ------- ------------
R $ 0.00 $ 0.00 $ 0.00 %0.000000000
PO $ 0.00 $ 0.00 $ 0.00 %0.000000000
A1 $ 210,586.67 $ 0.00 $ 210,586.67 %6.499999891
A2 $ 77,594.58 $ 0.00 $ 77,594.58 %6.432499767
A3 $ 257,575.18 $ 0.00 $ 257,575.18 %6.500000103
A4 $ 18,908.59 $ 0.00 $ 18,908.59 %5.598213136
A5 $ 14,886.03 $ 0.00 $ 14,886.03 %7.000002351
A6 $ 27,489.09 $ 0.00 $ 27,489.09 %6.999999151
A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000
A8 $ 176,028.16 $ 0.00 $ 176,028.16 %7.500000093
A9 $ 668,426.23 $ 0.00 $ 668,426.23 %5.999999967
A10 $ 158,425.34 $ 0.00 $ 158,425.34 %6.749999913
A11 $ 566,527.40 $ 0.00 $ 566,527.40 %6.999999946
A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193
A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840
A14 $ 0.00 $ 0.00 $ 0.00 %0.000000000
A15 $ 24,523.33 $ 0.00 $ 24,523.33 %6.999999049
A16 $ 6,653.74 $ 0.00 $ 6,653.74 %6.999994740
A17 $ 169,225.00 $ 0.00 $ 169,225.00 %6.000000000
S $ 163,569.65 $ 0.00 $ 163,569.65 %0.421993790
M $ 56,594.61 $ 0.00 $ 56,594.61 %6.499999510
B1 $ 20,174.96 $ 0.00 $ 20,174.96 %6.500000995
B2 $ 12,103.89 $ 0.00 $ 12,103.89 %6.499997637
B3 $ 13,448.17 $ 0.00 $ 13,448.17 %6.499999180
B4 $ 5,377.11 $ 0.00 $ 5,377.11 %6.500000987
B5 $ 6,737.08 $ 0.00 $ 6,737.08 %6.500003164
20. Principal Distribution Amount: $ 2,029,088.17
--------------
21. Principal Distribution Amount per Certificate:
Principal Distribution Accrual Amount
---------------------- --------------
Class R $ 0.00 $ 0.00
Class PO $ 534.69 $ 0.00
Class A1 $ 348,831.68 $ 0.00
Class A2 $ 0.00 $ 0.00
Class A3 $ 40,341.38 $ 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 $ 142,276.15 $ 0.00
Class A9 $ 846,297.79 $ 0.00
Class A10 $ 142,276.15 $ 0.00
Class A11 $ 490,607.41 $ 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 S $ 0.00 $ 0.00
Class M $ 8,863.84 $ 0.00
Class B1 $ 3,159.80 $ 0.00
Class B2 $ 1,895.71 $ 0.00
Class B3 $ 2,106.25 $ 0.00
Class B4 $ 842.16 $ 0.00
Class B5 $ 1,055.16 $ 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
--------------
26. The Certificate Interest Rate applicable to the Interest Accrual
Period relating to such Distribution Date applicable to any floating
index certificate.
Class Certificate Interest
Rates
Class A2 % 6.43249977
Class A4 % 5.59821314
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: $ 104,551.84
-----------
3. Supplemental Servicing Fee amount: $ N/A
-----------
4. Credit Losses for prior month: $ 0.00
-----------
Category Category Category
A B C
5. Senior Percentage: % 95.657460 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: % 4.342540
-----------
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 Tim Neer
-------------------------------
Tim Neer
Vice President
Investor Services