Exhibit 99.26
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
November, 2000
Series 2000-13, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of October 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 % 8.535266
-----------------------
Weighted average maturity 331.03
-----------------------
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
----- ----------- ----------- ----------- -----------
IPO $ 1.01782694 $ 0.10200920 $ 0.00000000 %0.00000000
IIPO $ 7.39294940 $ 3.63895268 $ 0.00000000 %0.00000000
A1 $ 28.55860054 $ 27.74800758 $ 6.25000000 %7.50000000
A2 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A3 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
A5 $ 0.00000000 $ 0.00000000 $ 6.00000000 %7.20000000
A4 $ 0.00000000 $ 0.00000000 $ 0.05000000 %0.06000000
A6 $ 0.00000000 $ 0.00000000 $ 6.26666667 %7.52000000
A7 $ 0.00000000 $ 0.00000000 $ 1.23333333 %1.48000000
A8 $ 0.00000000 $ 0.00000000 $ 6.25000000 %7.50000000
IIA $ 17.09768548 $ 14.05722100 $ 6.04166670 %7.25000004
IS $ 0.00000000 $ 0.00000000 $ 0.71879242 %0.86255090
IIS $ 0.00000000 $ 0.00000000 $ 0.66151187 %0.79381425
IR $ 1000.00000000 $ 971.60000000 $ 6.20000000 %7.44000000
IRL $ 1000.00000000 $ 971.60000000 $ 6.20000000 %7.44000000
M $ 0.93294850 $ 0.93294850 $ 6.22176953 %7.46612343
B1 $ 0.93294795 $ 0.93294795 $ 6.22176927 %7.46612312
B2 $ 0.93294702 $ 0.93294702 $ 6.22176916 %7.46612299
B3 $ 0.93294833 $ 0.93294833 $ 6.22176900 %7.46612280
B4 $ 0.93294468 $ 0.93294468 $ 6.22177021 %7.46612426
B5 $ 0.93295037 $ 0.93295037 $ 6.22176661 %7.46611993
2. Unanticipated Recoveries: $ 0.00
---------------
B. Accrual Amount
1.
Accrual Amount
Class
A2 $ 28,781.85
A3 $ 68,750.00
2. The amount of servicing compensation received by the Company
during the month preceding the month of distribution:
$ 31,386.44
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 460,683,308.17
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 1,579
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
IPO $ 613,670.14 $ 613,045.53 $ 998.98 GE0013IPO
IIPO $ 505,458.62 $ 501,721.79 $ 992.61 G0013IIPO
A1 $ 292,163,000.00 $ 283,819,233.59 $ 971.44 36157NMN1
A2 $ 4,605,096.00 $ 4,633,877.85 $ 1,006.25 36157NMP6
A3 $ 11,000,000.00 $ 11,068,750.00 $ 1,006.25 36157NMQ4
A5 $ 34,500,000.00 $ 34,500,000.00 $ 1,000.00 36157NMS0
A4 $ 34,500,000.00 $ 34,500,000.00 $ 1,000.00 36157NMR2
A6 $ 5,520,000.00 $ 5,520,000.00 $ 1,000.00 36157NMT8
A7 $ 5,520,000.00 $ 5,520,000.00 $ 1,000.00 36157NMU5
A8 $ 40,630,000.00 $ 40,630,000.00 $ 1,000.00 36157NMV3
IIA $ 60,474,862.00 $ 59,440,881.83 $ 982.90 36157NMY7
IS $ 395,332,814.20 $ 387,086,035.14 $ 979.14 GEC0013IS
IIS $ 55,764,139.08 $ 55,140,596.54 $ 988.82 GE0013IIS
IR $ 50.00 $ 0.00 $ 0.00 36157NMW1
IRL $ 50.00 $ 0.00 $ 0.00 36157NMX9
M $ 9,398,000.00 $ 9,389,232.15 $ 999.07 36157NMZ4
B1 $ 3,996,000.00 $ 3,992,271.94 $ 999.07 36157NNA8
B2 $ 2,114,000.00 $ 2,112,027.75 $ 999.07 36157NNB6
B3 $ 1,645,000.00 $ 1,643,465.30 $ 999.07 36157NND2
B4 $ 1,175,000.00 $ 1,173,903.79 $ 999.07 36157NNE0
B5 $ 1,646,432.70 $ 1,644,896.66 $ 999.07 36157NNF7
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 $ 2,938,397.77
-------- -------------
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 0 Principal Balance $ 0.00
-------- -------------
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
------------
7. The Certificate Interest Rate applicable to the Interest Accrual
Period relating to such Distribution Date applicable to any
floating index certificate:
Certificate Interest
Class Rates
----- -----
A6 % 7.52000000
A7 % 1.48000000
M % 7.46612343
B1 % 7.46612312
B2 % 7.46612299
B3 % 7.46612280
B4 % 7.46612426
B5 % 7.46611993
E. Other Information:
1. Special Hazard Loss Amount: $ 9,399,732.38
---------------
2. Bankruptcy Loss Amount: $ 362,948.00
---------------
3. Fraud Loss Amount: $ 9,399,732.38
---------------
4. Certificate Interest Rate of the Class S Certificate: %0.00000000
-----------
G.
Rounding Amount
Opening Reimbursement (Withdrawl) Closing
Class Balance Amount Balance
----- ------- ------ -------
A5 $ 999.99 $ 0.00 $ 0.00 $ 999.99
*It has been the Company's experience that, with respect to the first
Distribution Date after the closing of a securitization containing a large
number of recently originated or acquired Mortgage Loans, the number of Mortgage
Loans 30-59 days delinquent may be inflated due to the borrowers sending monthly
payments to the wrong location or delays by the Company in inputting the
Mortgage Loans on its servicing system. It has also been the Company's
experience that for the majority of such Mortgage Loans the routing of
borrowers' monthly payments has corrected itself by the second Distribution
Date. However, the Company makes no assurances as to the level of delinquent
Mortgage Loans for future Distribution Dates.
