CONSECO FINANCE SECURITIZATIONS CORP
8-K, 2000-04-20
ASSET-BACKED SECURITIES
Previous: RUDOLPH TECHNOLOGIES INC, DEF 14A, 2000-04-20
Next: CONSECO FINANCE SECURITIZATIONS CORP, 8-K, 2000-04-20



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                            -------------------------


                                    FORM 8-K

                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


         Date of Report (Date of earliest event reported):April 17, 2000


                          HOME EQUITY LOAN TRUST 2000-B
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



          Minnesota                   33-55853               Applied for
- --------------------------------------------------------------------------------
(State or other jurisdiction        (Commission           (IRS employer
      of incorporation)             file numbers)       identification no.)



 1100 Landmark Towers, 345 St. Peter Street, Saint Paul, Minnesota  55102-1639
- --------------------------------------------------------------------------------
  (Address of principal executive offices)                          (Zip code)


       Registrant's telephone number, including area code: (651) 293-3400
                                                           --------------


                                 Not Applicable
         (Former name or former address, if changed since last report.)
<PAGE>

Item 5.   Other Events.

          Pursuant to the Pooling and Servicing Agreement between Conseco
          Finance Corp. (the "Servicer") and U S Bank Trust (N.A.) (the
          "Trustee"), on April 17, 2000, the Trustee made distributions to the
          holders of the certificates representing interests in the Trust (the
          "Certificateholders") and delivered to the Certificateholders the
          Monthly Report required by Section 6.05 of the Pooling and Servicing
          Agreement attached hereto as Exhibit 99.1.

Item 7.   Financial Statements and Exhibits

          (c)  Exhibits.

               The following is filed herewith. The exhibit number corresponds
               with Item 601(b) of Regulation S-K.

               Exhibit No.    Description
               -----------    -----------

                  99.1        Monthly Report delivered to
                              Certificateholders on
                              April 17, 2000.
<PAGE>

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this Report to be signed on its behalf by the
undersigned hereunto duly authorized.

Dated: April 17, 2000


                                       HOME EQUITY LOAN TRUST 2000-B

                                       By  CONSECO FINANCE CORP.
                                           as Servicer with respect to the Trust


                                       By: /s/ Phyllis A. Knight
                                           -------------------------------------
                                           Phyllis A. Knight
                                           Senior Vice President and Treasurer
<PAGE>

                             INDEX TO EXHIBITS


Exhibit
Number                                                                      Page
- -------                                                                     ----

 99.1   Monthly Report delivered to Certificateholders                        5
        on April 17, 2000.

<PAGE>

                                                                    EXHIBIT 99.1

                              CONSECO FINANCE CORP.

                   CERTIFICATE REGARDING REPURCHASED CONTRACTS


The undersigned certifies that she is Senior Vice President and Treasurer of
Conseco Finance Corp., a Minnesota corporation (the "Company"), and that as such
he is duly authorized to execute and deliver this certificate on behalf of the
Company pursuant to Section 6.02 of the Pooling and Servicing Agreement (the
"Agreement") dated as of February 1, 2000 between the Company and U S Bank Trust
National Association, as Trustee of Home Equity Loan Trust 2000-B (all
capitalized terms used herein without definition having the respective meanings
specified in the Agreement), and further certifies that:

1.   The contracts on the attached schedule are to be repurchased by the Company
     on the date hereof pursuant to Sections 3.05 of the Agreement.

2.   Upon deposit of the Repurchase Price for such Contracts, such Contracts
     may, pursuant to Section 8.06 of the Agreement, be assigned by the Trustee
     to the Company.

IN WITNESS WHEREOF, I have affixed hereunto my signature this 12th day of April,
2000.

                                        CONSECO FINANCE CORP.




                                        BY: /s/ Phyllis A. Knight
                                            ------------------------------------
                                            Phyllis A. Knight
                                            Senior Vice President and
                                            Treasurer
<PAGE>

                              CONSECO FINANCE CORP.

                        CERTIFICATE OF SERVICING OFFICER




The undersigned certifies that she is Senior Vice President and Treasurer of
Conseco Finance Corp., a Minnesota corporation (the "Company"), and that as such
he is duly authorized to execute and deliver this certificate on behalf of the
Company pursuant to Section 6.02 of the Pooling and Servicing Agreement (the
"Agreement") dated as of February 1, 2000 between the Company and U S Bank Trust
(N.A), as Trustee of Home Equity Loan Trust 2000-B (all capitalized terms used
herein without definition having the respective meanings specified in the
Agreement), and further certifies that:

1.   The Monthly Report for the period from March 1, 2000 to March 31, 2000
     attached to this certificate is complete and accurate in accordance with
     the requirements of Sections 6.01 and 6.02 of the Agreement; and

2.   As of the date hereof, no Event of Termination or event that with notice or
     lapse of time or both would become an Event of Termination has occurred.

IN WITNESS WHEREOF, I have affixed hereunto my signature this 12th day of April,
2000.

                                        CONSECO FINANCE CORP.




                                        BY: /s/ Phyllis A. Knight
                                            ------------------------------------
                                            Phyllis A. Knight
                                            Senior Vice President and
                                            Treasurer
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>

    1.   Amount Available (including Monthly Servicing Fee and including                                    $26,332,552.63
                                                                                                            --------------
         Prepayment Charges ($__________))

    2.   Formula Principal Distribution Amount:

         (a)  Scheduled Principal                                                      $  927,987.73
                                                                                       -------------
         (b)  Principal Prepayments                                                     3,795,918.52
                                                                                       -------------
         (c)  Substituted Loans                                                           591,788.69
                                                                                       -------------
         (d)  Repurchases                                                                 114,550.00
                                                                                       -------------
         (e)  Previously undistributed (a)-(d) amounts                                          0.00
                                                                                       -------------
         (e)  Pre-Funded, if any
              (only on Post-Funding Payment Date)                                               0.00
                                                                                       -------------

                                                 Total Principal                                            $ 5,430,244.94
                                                                                                            --------------


    3.   Libor                                                                                                    6.00375%
                                                                                                            --------------

    4.   Available Funds Pass-Through Rate                                                                        6.00375%
                                                                                                            --------------

Class AF Certificates
- ---------------------

       Interest

    5.   Aggregate Current Interest
         (a)   Class AF-1 Pass-through Rate                                                   6.94%
                                                                                              -----
         (b)   Class AF-1 Interest                                                                          $ 1,116,437.80
                                                                                                            --------------
         (c)   Class AF-2 Pass-through Rate                                                   7.34%
                                                                                              -----
         (d)   Class AF-2 Interest                                                                          $   683,170.50
                                                                                                            --------------
         (e)   Class AF-3 Pass-through Rate                                                   7.52%
                                                                                              -----
         (f)   Class AF-3 Interest                                                                          $   302,943.20
                                                                                                            --------------
         (g)   Class AF-4 Pass-through Rate                                                   7.87%
                                                                                              -----
         (h)   Class AF-4 Interest                                                                          $   191,319.70
                                                                                                            --------------
         (i )  Class AF-5 Pass-through Rate                                                  8.15%
                                                                                              -----
         (j)   Class AF-5 Interest                                                                          $   307,336.50
                                                                                                            --------------
         (k)   Class AF-6 Pass-through Rate                                                   7.80%
                                                                                              -----
         (l)   Class AF-6 Interest                                                                          $   380,250.00
                                                                                                            --------------

    6.   Amount applied to Unpaid Class AF Interest Shortfall                                               $         0.00
                                                                                                            --------------

    7.   Remaining Unpaid Class AF Interest Shortfall                                                       $         0.00
                                                                                                            --------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 2
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
Class MF-1 Certificates
- -----------------------

    8.   Amount Available less all preceding distributions and less
         Prepayment Charges                                                                                 $23,351,094.93
                                                                                                            --------------

         Interest on Class MF-1 Adjusted Principal Balance

    9.   Class MF-1 Adjusted Principal Balance                                                              $59,300,000.00
                                                                                                            --------------

   10.   Current Interest
         (a)  Class MF-1 Pass-through Rate                                                    8.14%
                                                                                              -----
         (b)  Class MF-1 Interest                                                                           $   241,351.00
                                                                                                            --------------

   11.   Amount applied to Unpaid Class MF-1 Interest Shortfall                                             $         0.00
                                                                                                            --------------

   12.   Remaining Unpaid Class MF-1 Interest Shortfall                                                     $         0.00
                                                                                                            --------------

Class MF-2 Certificates
- -----------------------

   13.   Amount Available less all preceding distributions and less
         Prepayment Charges                                                                                 $23,109,743.93
                                                                                                            --------------

         Interest on Class MF-2 Adjusted Principal Balance

   14.   Class MF-2 Adjusted Principal Balance                                                              $50,500,000.00
                                                                                                            --------------

   15.   Current Interest
         (a)  Class MF-2 Pass-through Rate                                                    8.62%
                                                                                              -----
         (b)  Class MF-2 Interest                                                                           $   217,655.00
                                                                                                            --------------

   16.   Amount applied to Unpaid Class MF-2 Interest Shortfall                                             $         0.00
                                                                                                            --------------

   17.   Remaining Unpaid Class MF-2 Interest Shortfall                                                     $         0.00
                                                                                                            --------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 3
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
Class BF-1 Certificates
- -----------------------

   18.   Amount Available less all preceding distributions and less
         Prepayment Charges                                                                                 $22,892,088.93
                                                                                                            --------------

         Interest on Class BF-1 Adjusted Principal Balance

   19.   Class BF-1 Adjusted Principal Balance                                                              $30,200,000.00
                                                                                                            --------------

   20.   Current Interest
         (a)  Class BF-1 Pass-through Rate                                                    9.44%
                                                                                              -----
              (or the Weighted Average Loan Rate, if less)
         (b)  Class BF-1 Interest                                                                           $   142,544.00
                                                                                                            --------------

   21.   Amount applied to Unpaid Class BF-1 Interest Shortfall                                             $         0.00
                                                                                                            --------------

   22.   Remaining Unpaid Class BF-1 Interest Shortfall                                                     $         0.00
                                                                                                            --------------

         Class P Certificates

   23.   Prepayment Charges                                                                                 $         0.00
                                                                                                            --------------
         (All prepayment premiums, penalties, and similar charges paid in connection
         with, and as a condition to, prepayment in part or in full of a Loan)

         Trigger Event

   24.   (a)  Average Sixty-Day Deliquency Ratio Test

              (i)  Sixty-Day Delinquency Ratio for current Payment Date                                              0.15%
                                                                                                            --------------
             (ii)  Average Sixty-Day Delinquency Ratio Test (arithmetic average of ratios
                   for this month and two preceding months may not exceed 42.5% of the
                   Senior Enhancement Percentage)                                                                    0.05%
                                                                                                            --------------

         (b)  Cumulative Realized Losses Test

              (i)  Cumulative Realized Losses for current Payment Date                                      $         0.00
                                                                                                            --------------
             (ii)  Cumulative Realized Loss Ratio (Losses as a percentage of Cut-off Date
                   Principal Balances of Loans may not exceed 4.40% from April 1, 2003
                   to March 31, 2004, 5.23% from April 1, 2004 to March 31, 2005, 5.5%
                   from April 1, 2005 to March 31, 2007, and 6.00% thereafter)                                       0.00%
                                                                                                            --------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 4
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
   25.   Senior Enhancement Percentage
         A fraction, expressed as a percentage:                                                                19.10373798%
                                                                                                            ---------------

         (a)  the numerator of which is the excess of (A) the Pool
              Scheduled Principal Balance over (B) the Principal Balance
              of the most senior class of Certificates outstanding                                          $190,000,000.00
                                                                                                            ---------------
         (b)  the denominator of which is the Pool Scheduled Principal Balance                              $994,569,755.06
                                                                                                            ---------------

Class AF Certificates

   26.   Amount Available less all preceding distributions                                                  $ 22,749,544.93
                                                                                                            ---------------

         Principal

   27.   Class AF-6 Lockout Percentage for such Payment Date                                                          0.00%
                                                                                                            ---------------

   28.   Class AF Principal Distribution:

         (a)  Class AF-6 Lockout Pro Rata Distribution Amount                                               $          0.00
                                                                                                            ---------------
         (b)  the Class AF Formula Principal Distribution Amount

               (i)    Class AF-1                                                                            $  5,430,244.94
                                                                                                            ---------------
               (ii)   Class AF-2                                                                            $          0.00
                                                                                                            ---------------
               (iii)  Class AF-3                                                                            $          0.00
                                                                                                            ---------------
               (iv)   Class AF-4                                                                            $          0.00
                                                                                                            ---------------
               (v)    Class AF-5                                                                            $          0.00
                                                                                                            ---------------
               (vi)   Class AF-6                                                                            $          0.00
                                                                                                            ---------------

   29.   Class AF Principal Balance:

         (a)  Class AF-1 Principal Balance                                                                  $316,309,755.06
                                                                                                            ---------------
         (b)  Class AF-2 Principal Balance                                                                  $186,150,000.00
                                                                                                            ---------------
         (c)  Class AF-3 Principal Balance                                                                  $ 80,570,000.00
                                                                                                            ---------------
         (d)  Class AF-4 Principal Balance                                                                  $ 48,620,000.00
                                                                                                            ---------------
         (e)  Class AF-5 Principal Balance                                                                  $ 75,420,000.00
                                                                                                            ---------------
         (f)  Class AF-6 Principal Balance                                                                  $ 97,500,000.00
                                                                                                            ---------------

   30.   Amount, if any, by which Class AF Formula Principal Distribution Amount
         exceeds amounts distributed pursuant to item (28)                                                  $          0.00
                                                                                                            ---------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 5
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
Class MF-1 Certificates
- -----------------------

   31.   Amount available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Principal

   32.   Class MF-1 Principal Distribution                                                                  $         0.00
                                                                                                            --------------

   33.   Class MF-1 Principal Balance                                                                       $59,300,000.00
                                                                                                            --------------

   34.   Amount, if any, by which Class MF-1 Formula Principal Distribution Amount
         exceeds Class MF-1 Principal Distibution Amount                                                    $         0.00
                                                                                                            --------------

Class MF-2 Certificates
- -----------------------

   35.   Amount available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Principal

   36.   Class MF-2 Principal Distribution                                                                  $         0.00
                                                                                                            --------------

   37.   Class MF-2 Principal Balance                                                                       $50,500,000.00
                                                                                                            --------------

   38.   Amount, if any, by which Class MF-2 Formula Principal Distribution Amount
         exceeds Class MF-2 Principal Distibution Amount                                                    $         0.00
                                                                                                            --------------

Class BF-1 Certificates
- -----------------------

   39.   Amount available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Principal

   40.   Class BF-1 Principal Distribution                                                                  $         0.00
                                                                                                            --------------

   41.   Class BF-1 Principal Balance                                                                       $30,200,000.00
                                                                                                            --------------

   42.   Amount, if any, by which Class BF-1 Formula Principal Distribution Amount
         exceeds Class BF-1 Principal Distibution Amount                                                    $         0.00
                                                                                                            --------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 6
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
Class MF-1 Certificates
- -----------------------

   43.   Amount Available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Liquidation Loss Interest

   44.   Amount applied to Class MF-1 Liquidation Loss Interest Amount                                      $         0.00
                                                                                                            --------------

   45.   Class MF-1 Liquidation Loss Interest Shortfall                                                     $         0.00
                                                                                                            --------------

   46.   Amount applied to Unpaid Class MF-1 Liquidation Loss Interest Shortfall                            $         0.00
                                                                                                            --------------

   47.   Remaining Unpaid Class MF-1 Liquidation Loss Interest Shortfall                                    $         0.00
                                                                                                            --------------

Class MF-2 Certificates
- -----------------------

   48.   Amount Available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Liquidation Loss Interest

   49.   Amount applied to Class MF-2 Liquidation Loss Interest Amount                                      $         0.00
                                                                                                            --------------

   50.   Class MF-2 Liquidation Loss Interest Shortfall                                                     $         0.00
                                                                                                            --------------

   51.   Amount applied to Unpaid Class MF-2 Liquidation Loss Interest Shortfall                            $         0.00
                                                                                                            --------------

   52.   Remaining Unpaid Class MF-2 Liquidation Loss Interest Shortfall                                    $         0.00
                                                                                                            --------------

Class BF-1 Certificates
- -----------------------

   53.   Amount Available less all preceding distributions                                                  $17,319,299.99
                                                                                                            --------------

         Liquidation Loss Interest

   54.   Amount applied to Class BF-1 Liquidation Loss Interest Amount                                      $         0.00
                                                                                                            --------------

   55.   Class BF-1 Liquidation Loss Interest Shortfall                                                     $         0.00
                                                                                                            --------------

   56.   Amount applied to Unpaid Class BF-1 Liquidation Loss Interest Shortfall                            $         0.00
                                                                                                            --------------

   57.   Remaining Unpaid Class BF-1 Liquidation Loss Interest Shortfall                                    $         0.00
                                                                                                            --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 7
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
Class BF-2 Certificates
- -----------------------

   58.   Amount Available less all preceding distributions                                                  $ 17,319,299.99
                                                                                                            ---------------

         Interest

   59.   Current Interest

         (a)  Class BF-2 Pass-through Rate                                                    10.00%
                                                                                              ------
                (or the Weighted Average Loan Rate, if less)
         (b)  Class BF-2 Interest                                                                           $    175,000.00
                                                                                                            ---------------

   60.   Amount applied to Unpaid Class BF-2 Interest Shortfall                                             $          0.00
                                                                                                            ---------------

   61.   Remaining Unpaid Class BF-2 Interest shortfall                                                     $          0.00
                                                                                                            ---------------

         Principal

   62.   Class BF-2 Principal Distribution                                                                  $          0.00
                                                                                                            ---------------

   63.   Amount, if any, by which Class BF-2 Formula Distribution Amount plus
         Class BF-2 Liquidation Loss Principal Amount exceeds Class BF-2
         Distribution Amount                                                                                $          0.00
                                                                                                            ---------------

   64.   Class BF-2 Guaranty Payment                                                                        $          0.00
                                                                                                            ---------------

   65.   Class BF-2 Principal Balance                                                                       $ 35,000,000.00
                                                                                                            ---------------

         Servicer

   66.   (a)  Monthly Servicing Fee (if Originator or affiliate is Servicer)                                $    416,666.67
                                                                                                            ---------------
         (b)  Reimbursement for unreimbursed Advances                                                       $          0.00
                                                                                                            ---------------

Class AF, Class MF, and Class BF Certificates
- ---------------------------------------------

   67.   Pool Scheduled Principal Balance                                                                   $994,569,755.06
                                                                                                            ---------------

         Pool Certificate  Balance                                                                           979,569,755.06
                                                                                                            ---------------

</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-B
                                       MONTHLY REPORT                 March 2000
                                       PAGE 8
                                                      Distribution Date: 4/17/00
                                                           CUSIP# 20846Q BZ0 CA4
                                                                 CB2 CC0 CD8 CE6
                                                                 CF3 CG1 CH9 CJ5
                                                         Trust Account: 33380910
<TABLE>
<CAPTION>
<S>                                                                                    <C>                  <C>
   68.   Pool Factors

         (a)  Class AF-1 Pool Factor                                                                             .98312226
                                                                                                            --------------
         (b)  Class AF-2 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (c)  Class AF-3 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (d)  Class AF-4 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (e)  Class AF-5 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (f)  Class AF-6 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (g)  Class MF-1 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (h)  Class MF-2 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (i)  Class BF-1 Pool Factor                                                                            1.00000000
                                                                                                            --------------
         (j)  Class BF-2 Pool Factor                                                                            1.00000000
                                                                                                            --------------

   69.   Loans Delinquent:

         (a)  31-59 days                                 5,683,685.00           94
                                                 --------------------      ------------
         (b)  60-89 days                                   945,089.00           19
                                                 --------------------      ------------
         (c)  90 or more days                              244,720.00            3
                                                 --------------------      ------------

   70.   Principal Balance of Defaulted Loans                                                               $   324,841.50
                                                                                                            --------------

   71.   Principal Balance of Loans with Extensions                                                         $         0.00
                                                                                                            --------------

   72.   Number of Liquidated Loans and Net Liquidated Loss
                                                                                       #    0               $         0.00
                                                                                       ------------         --------------

   73.   Number of Loans Remaining                                                                              16,522
                                                                                                            --------------

   74.   Pre-Funded Amount                                                                                  $         0.00
                                                                                                            --------------

   75.   Reimbursement of Class C Certificateholder expenses                                                $         0.00
                                                                                                            --------------

Guarantor
- ---------

   76.   Class BF-2 Guaranty Fee                                                                            $ 2,500,000.00
                                                                                                            --------------

Class P Certificates
- --------------------

   77.   Class P Principal Distribution                                                                     $         0.00
                                                                                                            --------------

   78.   Class P Principal Balance                                                                          $       100.00
                                                                                                            --------------

Class C Master Certificates
- ---------------------------

   79.   Class C Master Distribution Amount                                                                 $14,227,633.32
                                                                                                            --------------
</TABLE>

Please contact the Bondholder Relations Department of U.S. Bank Trust National
Association at (612) 224-0444 with any questions regarding this Statement or
your Distribution.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission