Exhibit 99.08
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
January, 2001
Series 2000-04, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of April 1, 2000 (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 % 8.114308
------------------------
Weighted average maturity 346.51
------------------------
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
----- ----------- ----------- ----------- -----------
PO $ 11.15561788 $ 10.32055933 $ 0.00000000 %0.00000000
A1 $ 14.75199154 $ 13.65090541 $ 5.78129688 %7.75000003
A2 $ 0.00000000 $ 0.00000000 $ 6.45833358 %7.75000030
A3 $ 0.00000000 $ 0.00000000 $ 6.66666667 %8.00000000
A4 $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
A5 $ 0.00000000 $ 0.00000000 $ 6.45833324 %7.74999989
A6 $ 0.00000000 $ 0.00000000 $ 6.45833345 %7.75000014
A7 $ 0.00000000 $ 0.00000000 $ 6.45833349 %7.75000018
A8 $ 0.00000000 $ 0.00000000 $ 6.45833333 %7.75000000
A9 $ 0.00000000 $ 0.00000000 $ 6.45833321 %7.74999985
A10 $ 0.00000000 $ 0.00000000 $ 6.45833498 %7.75000197
A11 $ 0.00000000 $ 0.00000000 $ 6.45833654 %7.75000385
A12 $ 0.00000000 $ 0.00000000 $ 6.45833396 %7.75000075
A13 $ 0.00000000 $ 0.00000000 $ 6.45833433 %7.75000120
A14 $ 0.00000000 $ 0.00000000 $ 6.45833364 %7.75000036
A15 $ 0.00000000 $ 0.00000000 $ 6.66666874 %8.00000249
A16 $ 0.00000000 $ 0.00000000 $ 6.66666667 %8.00000000
A17 $ 0.00000000 $ 0.00000000 $ 6.87500000 %8.25000000
A18 $ 0.00000000 $ 0.00000000 $ 6.45833333 %7.75000000
A19 $ 0.00000000 $ 0.00000000 $ 6.45833393 %7.75000071
A20 $ 0.00000000 $ 0.00000000 $ 6.66666667 %8.00000000
A21 $ 0.00000000 $ 0.00000000 $ 6.66666544 %7.99999853
A22 $ 9.25687135 $ 8.56593998 $ 6.03349312 %7.75000003
A23 $ 39.64004515 $ 36.68131896 $ 4.63906991 %7.74999978
A24 $ 0.00000000 $ 0.00000000 $ 6.45833478 %7.75000173
A25 $ 0.00000000 $ 0.00000000 $ 6.45833437 %7.75000124
S $ 0.00000000 $ 0.00000000 $ 0.30779214 %0.40518415
M $ 0.73941391 $ 0.00000000 $ 6.42181594 %7.75000005
B1 $ 0.73941356 $ 0.00000000 $ 6.42181540 %7.74999941
B2 $ 0.73941257 $ 0.00000000 $ 6.42181735 %7.75000176
B3 $ 0.73941480 $ 0.00000000 $ 6.42181870 %7.75000340
B4 $ 0.73941284 $ 0.00000000 $ 6.42181651 %7.75000074
B5 $ 0.73941277 $ 0.00000000 $ 6.42181669 %7.75000084
R $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
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:
$ 85,578.95
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 404,440,893.56
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,219
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
PO $ 6,480,231.56 $ 6,406,003.80 $ 962.75 GEC0004PO
A1 $ 70,681,613.14 $ 69,516,810.64 $ 880.42 ▇▇▇▇▇▇▇▇▇
A2 $ 6,655,000.00 $ 6,655,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A3 $ 975,000.00 $ 975,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A4 $ 624,548.00 $ 624,548.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A5 $ 41,060,238.00 $ 41,060,238.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A6 $ 14,395,000.00 $ 14,395,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A7 $ 10,825,000.00 $ 10,825,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A8 $ 6,450,000.00 $ 6,450,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A9 $ 13,325,000.00 $ 13,325,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A10 $ 2,030,000.00 $ 2,030,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A11 $ 1,040,000.00 $ 1,040,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A12 $ 2,665,000.00 $ 2,665,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A13 $ 4,995,000.00 $ 4,995,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A14 $ 11,000,000.00 $ 11,000,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A15 $ 1,609,000.00 $ 1,609,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A16 $ 6,927,000.00 $ 6,927,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A17 $ 2,500,000.00 $ 2,500,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A18 $ 9,000,000.00 $ 9,000,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A19 $ 5,630,000.00 $ 5,630,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A20 $ 2,127,000.00 $ 2,127,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A21 $ 2,723,000.00 $ 2,723,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A22 $ 137,750,486.25 $ 136,385,560.57 $ 924.96 ▇▇▇▇▇▇▇▇▇
A23 $ 23,385,222.85 $ 22,094,701.53 $ 678.67 ▇▇▇▇▇▇▇▇▇
A24 $ 3,465,000.00 $ 3,465,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
A25 $ 1,615,000.00 $ 1,615,000.00 $ 1,000.00 ▇▇▇▇▇▇▇▇▇
S $ 246,965,041.46 $ 244,416,036.48 $ 902.15 GEC00004S
M $ 8,448,955.30 $ 8,442,672.50 $ 993.61 ▇▇▇▇▇▇▇▇▇
B1 $ 3,899,823.78 $ 3,896,923.80 $ 993.61 ▇▇▇▇▇▇▇▇▇
B2 $ 2,166,679.25 $ 2,165,068.07 $ 993.61 ▇▇▇▇▇▇▇▇▇
B3 $ 1,733,144.53 $ 1,731,855.73 $ 993.61 ▇▇▇▇▇▇▇▇▇
B4 $ 1,083,836.80 $ 1,083,030.84 $ 993.61 ▇▇▇▇▇▇▇▇▇
B5 $ 1,083,285.56 $ 1,082,480.01 $ 993.61 ▇▇▇▇▇▇▇▇▇
R $ 0.00 $ 0.00 $ 0.00 ▇▇▇▇▇▇▇▇▇
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 12 Principal Balance $ 3,911,937.80
-------- -------------
2. 60-89 days
Number 2 Principal Balance $ 644,783.67
-------- -------------
3. 90 days or more
Number 0 Principal Balance $ 0.00
-------- -------------
4. In Foreclosure
Number 2 Principal Balance $ 585,622.09
-------- -------------
5. Real Estate Owned
Number 1 Principal Balance $ 265,000.00
-------- -------------
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: $ 4,357,752.00
---------------
2. Bankruptcy Loss Amount: $ 100,000.00
---------------
3. Fraud Loss Amount: $ 4,357,752.00
---------------
4. Certificate Interest Rate of the Class S Certificate:%0.00000000
-----------