Exhibit 99.14
GE CAPITAL MORTGAGE SERVICES, INC.
DISTRIBUTION DATE STATEMENT
December, 2000
Series 2000-07, REMIC Multi-Class Pass-Through Certificates
Pursuant to the Pooling and Servicing Agreement dated as of June 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 % 8.460763
----------------------
Weighted average maturity 351.99
----------------------
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 $ 21.04189311 $ 20.33226060 $ 0.00000000 %0.00000000
A1 $ 10.69668990 $ 9.77039029 $ 6.03812136 %8.00000011
A8 $ 10.69668981 $ 9.77039026 $ 5.94377554 %7.87499988
A9 $ 0.00000000 $ 0.00000000 $ 6.03812525 %7.99999920
A2 $ 0.00000000 $ 0.00000000 $ 6.66666709 %8.00000050
A4 $ 0.00000000 $ 0.00000000 $ 6.66666643 %7.99999972
A5 $ 0.00000000 $ 0.00000000 $ 6.66666937 %8.00000325
A6 $ 0.00000000 $ 0.00000000 $ 6.66666618 %7.99999942
A7 $ 0.00000000 $ 0.00000000 $ 6.66666667 %8.00000000
A3 $ 0.00000000 $ 0.00000000 $ 6.66666642 %7.99999971
S $ 0.00000000 $ 0.00000000 $ 0.24124231 %0.31244363
RL $ 0.00000000 $ 0.00000000 $ 0.00000000 %0.00000000
M $ 0.65301165 $ 0.00000000 $ 6.64560452 %7.99999997
B1 $ 0.65301601 $ 0.00000000 $ 6.64560236 %7.99999736
B2 $ 0.65301480 $ 0.00000000 $ 6.64559892 %7.99999330
B3 $ 0.65301855 $ 0.00000000 $ 6.64559865 %7.99999296
B4 $ 0.65299663 $ 0.00000000 $ 6.64558923 %7.99998163
B5 $ 0.65302461 $ 0.00000000 $ 6.64560750 %8.00000367
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:
$ 29,022.36
------------
C. The amounts below are for the aggregate of all Certificates:
1. The Pool Scheduled Principal Balance: $ 138,540,855.39
---------------
2. The aggregate number of Mortgage Loans included in the Pool
Scheduled Principal Balance set forth above: 409
---------------
3.
Beginning Aggregate Class Ending Aggregate Ending
Certificate Principal Class Certificate Single Certificate
Class Balance Principal Balance Balance Cusip
----- ------- ----------------- ------- -----
PO $ 751,588.07 $ 735,707.15 $ 974.80 GEC0007PO
A1 $ 46,644,486.86 $ 46,093,607.33 $ 895.02 36157NHY3
A8 $ 38,478,531.65 $ 38,024,093.47 $ 895.02 36157NJF2
A9 $ 601,227.06 $ 594,126.46 $ 895.02 36157NJG0
A2 $ 7,954,000.00 $ 7,954,000.00 $ 1,000.00 36157NHZ0
A4 $ 14,175,122.00 $ 14,175,122.00 $ 1,000.00 36157NJB1
A5 $ 1,231,000.00 $ 1,231,000.00 $ 1,000.00 36157NJC9
A6 $ 6,869,000.00 $ 6,869,000.00 $ 1,000.00 36157NJD7
A7 $ 3,798,000.00 $ 3,798,000.00 $ 1,000.00 36157NJE5
A3 $ 13,745,000.00 $ 13,745,000.00 $ 1,000.00 36157NJA3
S $ 110,498,383.89 $ 110,099,177.27 $ 923.19 GEC00007S
RL $ 0.00 $ 0.00 $ 0.00 36157NJH8
M $ 2,737,324.51 $ 2,735,531.33 $ 996.19 36157NJJ4
B1 $ 1,183,249.89 $ 1,182,474.76 $ 996.19 36157NJK1
B2 $ 740,652.62 $ 740,167.44 $ 996.19 36157NJL9
B3 $ 591,126.52 $ 590,739.29 $ 996.19 36157NJN5
B4 $ 296,061.68 $ 295,867.74 $ 996.19 36157NJP0
B5 $ 370,786.33 $ 370,543.44 $ 996.19 36157NJQ8
R $ 0.00 $ 0.00 $ 0.00 36157NJM7
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 4 Principal Balance $ 1,261,791.90
-------- -------------
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
------------
E. Other Information:
1. Special Hazard Loss Amount: $ 240,487,399.00
---------------
2. Bankruptcy Loss Amount: $ 100,000.00
---------------
3. Fraud Loss Amount: $ 148,449,012.00
---------------
4. Certificate Interest Rate of the Class S Certificate: %0.31244363
-----------
