Exhibit 99.02
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
June, 2000
Series 2000-01, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of January 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 % 7.996774
------------------------
Weighted average maturity 350.31
------------------------
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 $ 56.94551708 $ 56.14099079 $ 0.00000000 %0.00000000
A1 $ 4.09391339 $ 3.18610753 $ 6.04553578 %7.50000001
A2 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A3 $ 6.15899397 $ 4.79326618 $ 5.94239831 %7.49999977
A4 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A5 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A6 $ 6.82092272 $ 5.30841522 $ 5.90933933 %7.49999980
A7 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A8 $ 1.60198462 $ 1.24675213 $ 6.21056829 %7.49999984
A9 $ 0.00000000 $ 0.00000000 $ 6.40772148 %7.50000061
S $ 0.00000000 $ 0.00000000 $ 0.33290016 %0.41111772
M $ 0.73658935 $ 0.00000000 $ 6.23214989 %7.49999990
B1 $ 0.73658845 $ 0.00000000 $ 6.23215102 %7.50000124
B2 $ 0.73658998 $ 0.00000000 $ 6.23215235 %7.50000285
B3 $ 0.73658875 $ 0.00000000 $ 6.23214755 %7.49999709
B4 $ 0.73658487 $ 0.00000000 $ 6.23214724 %7.49999669
B5 $ 0.73659098 $ 0.00000000 $ 6.23214861 %7.49999838
R $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
A9 $ 47,301.80
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 81,244.37
-----------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 379,916,734.13
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,259
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
PO $ 3,519,977.06 $ 3,312,242.79 $ 907.97 GEC0001PO
A1 $ 215,381,643.02 $ 214,470,067.70 $ 963.19 00000XXX0
A2 $ 40,000,000.00 $ 40,000,000.00 $ 1,000.00 00000XXX0
A3 $ 22,228,373.48 $ 22,084,382.36 $ 944.62 00000XXX0
A4 $ 6,738,000.00 $ 6,738,000.00 $ 1,000.00 00000XXX0
A5 $ 5,055,000.00 $ 5,055,000.00 $ 1,000.00 00000XXX0
A6 $ 20,493,589.35 $ 20,345,745.86 $ 938.67 00000XXX0
A7 $ 14,438,000.00 $ 14,438,000.00 $ 1,000.00 00000XXX0
A8 $ 29,340,712.62 $ 29,293,410.83 $ 992.09 00000XXX0
A9 $ 7,568,287.38 $ 7,615,589.17 $ 1,031.64 00000XXX0
S $ 285,295,421.48 $ 284,534,310.44 $ 969.10 GEC00001S
M $ 7,996,097.71 $ 7,990,191.00 $ 996.41 00000XXX0
B1 $ 3,314,506.65 $ 3,312,058.22 $ 996.41 00000XXX0
B2 $ 1,950,413.66 $ 1,948,972.89 $ 996.41 00000XXX0
B3 $ 1,365,090.13 $ 1,364,081.74 $ 996.41 00000XXX0
B4 $ 975,206.83 $ 974,486.44 $ 996.41 00000XXX0
B5 $ 975,225.81 $ 974,505.42 $ 996.41 00000XXX0
R $ 0.00 $ 0.00 $ 0.00 00000XXX0
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 22 Principal Balance $ 7,184,753.39
-------- -------------
2. 60-89 days
Number 1 Principal Balance $ 276,148.99
-------- -------------
3. 90 days or more
Number 2 Principal Balance $ 438,593.85
-------- -------------
4. In Foreclosure
Number 1 Principal Balance $ 119,706.10
-------- -------------
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: $ 3,914,201.00
---------------
2. Bankruptcy Loss Amount: $ 159,061.00
---------------
3. Fraud Loss Amount: $ 3,911,321.00
---------------
4. Certificate Interest Rate of the Class S Certificate: %0.00000000
-----------
