Exhibit 99.08
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
October, 2000
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 % 8.123256
------------------------
Weighted average maturity 349.49
------------------------
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 $ 1.04333963 $ 0.21411380 $ 0.00000000 %0.00000000
A1 $ 10.32909915 $ 9.23237769 $ 6.03058448 %7.74999996
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 $ 6.48150736 $ 5.79331495 $ 6.18992106 %7.75000002
A23 $ 27.75530041 $ 24.80830262 $ 5.30893046 %7.75000012
A24 $ 0.00000000 $ 0.00000000 $ 6.45833478 %7.75000173
A25 $ 0.00000000 $ 0.00000000 $ 6.45833437 %7.75000124
S $ 0.00000000 $ 0.00000000 $ 0.32483227 %0.41323461
M $ 0.71934447 $ 0.00000000 $ 6.43588325 %7.75000041
B1 $ 0.71934472 $ 0.00000000 $ 6.43588220 %7.74999914
B2 $ 0.71934374 $ 0.00000000 $ 6.43588343 %7.75000064
B3 $ 0.71934596 $ 0.00000000 $ 6.43588067 %7.74999731
B4 $ 0.71933945 $ 0.00000000 $ 6.43588073 %7.74999736
B5 $ 0.71933834 $ 0.00000000 $ 6.43587889 %7.74999505
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:
$ 83,862.62
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 415,781,638.94
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,249
-------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
PO $ 6,571,717.43 $ 6,564,775.22 $ 986.61 GEC0004PO
A1 $ 73,729,381.51 $ 72,913,806.17 $ 923.44 00000XXX0
A2 $ 6,655,000.00 $ 6,655,000.00 $ 1,000.00 00000XXX0
A3 $ 975,000.00 $ 975,000.00 $ 1,000.00 00000XXX0
A4 $ 624,548.00 $ 624,548.00 $ 1,000.00 00000XXX0
A5 $ 41,060,238.00 $ 41,060,238.00 $ 1,000.00 00000XXX0
A6 $ 14,395,000.00 $ 14,395,000.00 $ 1,000.00 00000XXX0
A7 $ 10,825,000.00 $ 10,825,000.00 $ 1,000.00 00000XXX0
A8 $ 6,450,000.00 $ 6,450,000.00 $ 1,000.00 00000XXX0
A9 $ 13,325,000.00 $ 13,325,000.00 $ 1,000.00 00000XXX0
A10 $ 2,030,000.00 $ 2,030,000.00 $ 1,000.00 00000XXX0
A11 $ 1,040,000.00 $ 1,040,000.00 $ 1,000.00 00000XXX0
A12 $ 2,665,000.00 $ 2,665,000.00 $ 1,000.00 00000XXX0
A13 $ 4,995,000.00 $ 4,995,000.00 $ 1,000.00 00000XXX0
A14 $ 11,000,000.00 $ 11,000,000.00 $ 1,000.00 00000XXX0
A15 $ 1,609,000.00 $ 1,609,000.00 $ 1,000.00 00000XXX0
A16 $ 6,927,000.00 $ 6,927,000.00 $ 1,000.00 00000XXX0
A17 $ 2,500,000.00 $ 2,500,000.00 $ 1,000.00 00000XXX0
A18 $ 9,000,000.00 $ 9,000,000.00 $ 1,000.00 00000XXX0
A19 $ 5,630,000.00 $ 5,630,000.00 $ 1,000.00 00000XXX0
A20 $ 2,127,000.00 $ 2,127,000.00 $ 1,000.00 00000XXX0
A21 $ 2,723,000.00 $ 2,723,000.00 $ 1,000.00 00000XXX0
A22 $ 141,321,887.67 $ 140,366,189.41 $ 951.96 00000XXX0
A23 $ 26,761,941.25 $ 25,858,339.69 $ 794.27 00000XXX0
A24 $ 3,465,000.00 $ 3,465,000.00 $ 1,000.00 00000XXX0
A25 $ 1,615,000.00 $ 1,615,000.00 $ 1,000.00 00000XXX0
S $ 255,560,005.29 $ 253,032,755.55 $ 933.96 GEC00004S
M $ 8,467,462.78 $ 8,461,350.51 $ 995.80 00000XXX0
B1 $ 3,908,366.37 $ 3,905,545.10 $ 995.80 00000XXX0
B2 $ 2,171,425.37 $ 2,169,857.92 $ 995.80 00000XXX0
B3 $ 1,736,940.99 $ 1,735,687.18 $ 995.80 00000XXX0
B4 $ 1,086,210.95 $ 1,085,426.86 $ 995.80 00000XXX0
B5 $ 1,085,658.50 $ 1,084,874.81 $ 995.80 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 11 Principal Balance $ 3,459,645.74
-------- -------------
2. 60-89 days
Number 0 Principal Balance $ 0.00
-------- -------------
3. 90 days or more
Number 1 Principal Balance $ 330,187.74
-------- -------------
4. In Foreclosure
Number 2 Principal Balance $ 520,434.35
-------- -------------
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: $ 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
-----------
