CONSECO FINANCE SECURITIZATIONS CORP
8-K, 2000-05-24
ASSET-BACKED SECURITIES
Previous: RETEK INC, S-8, 2000-05-24
Next: CONSECO FINANCE SECURITIZATIONS CORP, 8-K, 2000-05-24



<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):May 15, 2000


                          HOME EQUITY LOAN TRUST 2000-A
             ------------------------------------------------------
             (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 May 15, 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
                              May 15, 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: May 15, 2000


                                       HOME EQUITY LOAN TRUST 2000-A

                                       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 May 15, 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 September 1, 1999 between the Company and U S Bank
Trust National Association, as Trustee of Home Equity Loan Trust 2000-A (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 10th day of May,
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 September 1, 1999 between the Company and U S Bank
Trust (N.A), as Trustee of Home Equity Loan Trust 2000-A (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 April 1, 2000 to April 30, 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 10th day of May,
2000.

                                        CONSECO FINANCE CORP.


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

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
1.   Amount Available (including Monthly Servicing Fee and including
     Prepayment Charges ($__________))                                                                 $ 5,525,823.93
                                                                                                       --------------


2.   Formula Principal Distribution Amount:

     (a)  Scheduled Principal                                                   $  130,631.41
                                                                                -------------
     (b)  Principal Prepayments                                                  1,702,802.79
                                                                                -------------
     (c)  Substituted Loans                                                        886,642.57
                                                                                -------------
     (d)  Repurchases                                                              160,787.16
                                                                                -------------
     (e)  Previously undistributed (a)-(d) amounts                                       0.00
                                                                                -------------
     (e)  Pre-Funded Group I ARM Amount, if any
          (Post-Funding Payment Date)                                                    0.00
                                                                                -------------

                                                 Total Principal                                       $ 2,880,863.93
                                                                                                       --------------


3.   Libor                                                                                                   6.13000%
                                                                                                       --------------

4.   Available Funds Pass-Through Rate                                                                       6.13000%
                                                                                                       --------------

Class A Certificates
- --------------------

     Interest

5.   Aggregate Current Interest
     (a)  Class AV Pass-through Rate                                                6.41000%
                                                                                    --------
          (a floating rate per annum equal to the lesser of (a) LIBOR
          plus .28%, or (b) the Available Funds Pass-Through Rate, but
          in no case more than 14.0%)

     (b)   Class AV-1 Interest                                                                         $ 1,175,287.73
                                                                                                       --------------

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

7.   Remaining Unpaid Class AV Interest Shortfall                                                      $         0.00
                                                                                                       --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 2
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
Class MV-1 Certificates
- -----------------------

8.   Amount Available less all preceding distributions and less
     Prepayment Charges                                                                                $ 4,350,536.20
                                                                                                       --------------

     Interest on Class MV-1 Adjusted Principal Balance

9.   Class MV-1 Adjusted Principal Balance                                                             $17,250,000.00
                                                                                                       --------------

10.  Current Interest
     (a)  Class MV-1 Pass-through Rate (a floating rate per annum
          equal to the lesser of (a) LIBOR plus .50%, or (b) the
          Available Funds Pass-Through Rate, but in no case more
          than 14.0%)                                                                6.63000%
                                                                                     --------

     (b)  Class MV-1 Interest                                                                          $    88,952.50
                                                                                                       --------------

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

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

Class MV-2 Certificates
- -----------------------

13.  Amount Available less all preceding distributions and less
     Prepayment Charges                                                                                $ 4,261,583.70
                                                                                                       --------------

     Interest on Class MV-2 Adjusted Principal Balance

14.  Class MV-2 Adjusted Principal Balance                                                             $18,000,000.00
                                                                                                       --------------

15.  Current Interest
     (a)  Class MV-2 Pass-through Rate (a floating rate equal to the
          Adjusted Weighted Average Loan Rate, but in no event
          greater than 95%)                                                          7.08000%
                                                                                     --------
     (b)  Class MV-2 Interest                                                                          $    99,120.00
                                                                                                       --------------

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

17.  Remaining Unpaid Class MV-2 Interest Shortfall                                                    $         0.00
                                                                                                       --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 3
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
Class BV-1 Certificates
- -----------------------

18.  Amount Available less all preceding distributions and less
     Prepayment Charges                                                                                $ 4,162,463.70
                                                                                                       --------------

     Interest on Class BV-1 Adjusted Principal Balance

19.  Class BV-1 Adjusted Principal Balance                                                             $ 9,300,000.00
                                                                                                       --------------

20.  Current Interest
     (a)  Class BV-1 Pass-through Rate (a floating rate per annum
          equal to the lesser of (a) LIBOR plus 2.50%, or (b) the
          Available Funds Pass-Through Rate, but in no case more
          than 14.0%)                                                                8.63000%
                                                                                     --------

     (b)  Class BV-1 Interest                                                                          $    62,423.67
                                                                                                       --------------

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

22.  Remaining Unpaid Class BV-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                                           0.07%
                                                                                                       --------------
           (ii)  Average Sixty-Day Delinquency Ratio Test (arithmetic average of ratios
                 for this month and two preceding months may not exceed   % of the
                 Senior Enhancement Percentage for the Variable Rate Loans)                                     0.03%
                                                                                                       --------------

     (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 Variable Rate Loans may not exceed 4.20% from
                 March 1, 2003 to February 29, 2004, 4.99% from March 1, 2004 to
                 February 28, 2005, 5.25% from March 1, 2005 to February 28, 2007,
                 and 5.75% thereafter)                                                                          0.00%
                                                                                                       --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 4
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
25.  Senior Enhancement Percentage
     A fraction, expressed as a percentage obtained by dividing:                                          21.25409625%
                                                                                                       ---------------

         (i)  the excess of
              (A) the Pool Scheduled Principal Balance over
              (B) the principal balance of the most senior class of
                  certificates outstanding,  by,                                                       $ 62,850,000.00
                                                                                                       ---------------
        (ii)  the Pool Scheduled Principal Balance.                                                    $295,707,703.86
                                                                                                       ---------------

Class AV Certificates
- ---------------------

26.  Amount Available less all preceding distributions                                                 $  4,100,040.03
                                                                                                       ---------------

     Principal

27.  Class AV Principal Distribution:

     (a)  Class AV: Formula Principal Distribution Amount                                              $  2,880,863.93
                                                                                                       ---------------

28.  Class AV Principal Balance                                                                        $232,857,703.86
                                                                                                       ---------------

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

Class MV-1 Certificates
- -----------------------

30.  Amount available less all preceding distributions                                                 $  1,219,176.10
                                                                                                       ---------------

     Principal

31.  Class MV-1 Principal Distribution                                                                 $          0.00
                                                                                                       ---------------

32.  Class MV-1 Principal Balance                                                                      $ 17,250,000.00
                                                                                                       ---------------

33.  Amount, if any, by which Class MV-1 Formula Principal Distribution Amount
     exceeds Class MV-1 Principal Distibution Amount                                                   $          0.00
                                                                                                       ---------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 5
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
Class MV-2 Certificates
- -----------------------

34.  Amount available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Principal

35.  Class MV-2 Principal Distribution                                                                 $         0.00
                                                                                                       --------------

36.  Class MV-2 Principal Balance                                                                      $18,000,000.00
                                                                                                       --------------

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

Class BV-1 Certificates
- -----------------------

38.  Amount available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Principal

39.  Class BV-1 Principal Distribution                                                                 $         0.00
                                                                                                       --------------

40.  Class BV-1 Principal Balance                                                                      $ 9,300,000.00
                                                                                                       --------------

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

Class MV-1 Certificates
- -----------------------

42.  Amount Available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Liquidation Loss Interest

43.  Amount applied to Class MV-1 Liquidation Loss Interest Amount                                     $         0.00
                                                                                                       --------------

44.  Class MV-1 Liquidation Loss Interest Shortfall                                                    $         0.00
                                                                                                       --------------

45.  Amount applied to Unpaid Class MV-1 Liquidation Loss Interest Shortfall                           $         0.00
                                                                                                       --------------

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

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 6
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
Class MV-2 Certificates
- -----------------------

47.  Amount Available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Liquidation Loss Interest

48.  Amount applied to Class MV-2 Liquidation Loss Interest Amount                                     $         0.00
                                                                                                       --------------

49.  Class MV-2 Liquidation Loss Interest Shortfall                                                    $         0.00
                                                                                                       --------------

50.  Amount applied to Unpaid Class MV-2 Liquidation Loss Interest Shortfall                           $         0.00
                                                                                                       --------------

51.  Remaining Unpaid Class MV-2 Liquidation Loss Interest Shortfall                                   $         0.00
                                                                                                       --------------

Class BV-1 Certificates
- -----------------------

52.  Amount Available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Liquidation Loss Interest

53.  Amount applied to Class BV-1 Liquidation Loss Interest Amount                                     $         0.00
                                                                                                       --------------

54.  Class BV-1 Liquidation Loss Interest Shortfall                                                    $         0.00
                                                                                                       --------------

55.  Amount applied to Unpaid Class BV-1 Liquidation Loss Interest Shortfall                           $         0.00
                                                                                                       --------------

56.  Remaining Unpaid Class BV-1 Liquidation Loss Interest Shortfall                                   $         0.00
                                                                                                       --------------

Class BV-2 Certificates
- -----------------------

57.  Amount Available less all preceding distributions                                                 $ 1,219,176.10
                                                                                                       --------------

     Interest

58.  Current Interest

     (a)  Class BV-2 Pass-through Rate (floating rate per annum equal to
          the lesser of (a) LIBOR plus 2.80% or (b) the Available Funds
          Pass-Through Rate, but in no event greater than 2.80%)                     8.93000%
                                                                                     --------


     (b)  Class BV-2 Interest                                                                          $    95,848.67
                                                                                                       --------------

59.  Amount applied to Unpaid Class BV-2 Interest Shortfall                                            $         0.00
                                                                                                       --------------

60.  Remaining Unpaid Class BV-2 Interest shortfall                                                    $         0.00
                                                                                                       --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 7
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
     Principal

61.  Class BV-2 Principal Distribution                                                                 $         0.00
                                                                                                       --------------

62.  Amount, if any, by which Class BV-2 Formula Distribution Amount plus
     Class BV-2 Liquidation Loss Principal Amount exceeds Class B-2
     Distribution Amount                                                                               $         0.00
                                                                                                       --------------

63.  Class BV-2 Guaranty Payment                                                                       $         0.00
                                                                                                       --------------

64.  Class BV-2 Principal Balance                                                                      $13,800,000.00
                                                                                                       --------------

Class AV-1 Certificates
- -----------------------

65.  Amount Available less all preceding distributions                                                 $ 1,123,327.43
                                                                                                       --------------

     Available Funds Cap Carryover Amount

66.  (a)  Class AV-1 Available Funds Cap Carryover Amount                                              $         0.00
                                                                                                       --------------
     (b)  Amount applied to Class AV-1 Available Funds Cap Carryover Amount                            $         0.00
                                                                                                       --------------
     (c)  Class AV-1 Available Funds Cap Carryover Amount remaining unpaid                             $         0.00
                                                                                                       --------------

Class MV-1 Certificates
- -----------------------

67.  Amount Available less all preceding distributions                                                 $ 1,123,327.43
                                                                                                       --------------

     Available Funds Cap Carryover Amount

68.  (a)  Class MV-1 Available Funds Cap Carryover Amount                                              $         0.00
                                                                                                       --------------
     (b)  Amount applied to Class MV-1 Available Funds Cap Carryover Amount                            $         0.00
                                                                                                       --------------
     (c)  Class MV-1 Available Funds Cap Carryover Amount remaining unpaid                             $         0.00
                                                                                                       --------------

Class MV-2 Certificates
- -----------------------

69.  Amount Available less all preceding distributions                                                 $ 1,123,327.43
                                                                                                       --------------

     Available Funds Cap Carryover Amount

70.  (a)  Class MV-2 Available Funds Cap Carryover Amount                                              $         0.00
                                                                                                       --------------
     (b)  Amount applied to Class MV-2 Available Funds Cap Carryover Amount                            $         0.00
                                                                                                       --------------
     (c)  Class MV-2 Available Funds Cap Carryover Amount remaining unpaid                             $         0.00
                                                                                                       --------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 8
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
Class BV-1 Certificates
- -----------------------

71.  Amount Available less all preceding distributions                                                 $  1,123,327.43
                                                                                                       ---------------

     Available Funds Cap Carryover Amount

72.  (a)  Class BV-1 Available Funds Cap Carryover Amount                                              $          0.00
                                                                                                       ---------------
     (b)  Amount applied to Class BV-1 Available Funds Cap Carryover Amount                            $          0.00
                                                                                                       ---------------
     (c)  Class BV-1 Available Funds Cap Carryover Amount remaining unpaid                             $          0.00
                                                                                                       ---------------

     Servicer

73.  (a)  Monthly Servicing Fee (if Originator or affiliate is Servicer)                               $    124,411.90
                                                                                                       ---------------
     (b)  Reimbursement for unreimbursed Advances                                                      $          0.00
                                                                                                       ---------------

Class A, Class M, and Class B Certificates
- ------------------------------------------

74.  Pool Scheduled Principal Balance                                                                  $295,707,703.86
                                                                                                       ---------------

     Pool Certificate Balance                                                                          $291,207,703.86
                                                                                                       ---------------

75.  Pool Factors

     (a)  Class AV Pool Factor                                                                               .98190050
                                                                                                       ---------------
     (b)  Class MV-1 Pool Factor                                                                            1.00000000
                                                                                                       ---------------
     (c)  Class MV-2 Pool Factor                                                                            1.00000000
                                                                                                       ---------------
     (d)  Class BV-1 Pool Factor                                                                            1.00000000
                                                                                                       ---------------
     (e)  Class BV-2 Pool Factor                                                                            1.00000000
                                                                                                       ---------------


76.  Loans Delinquent:

     (a)  31-59 days                                       657,199.00            9
                                                 --------------------      ------------
     (b)  60-89 days                                       213,149.00            2
                                                 --------------------      ------------
     (c)  90 or more days                                        0.00            0
                                                 --------------------      ------------


77.  Principal Balance of Defaulted Loans                                                              $          0.00
                                                                                                       ---------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 2000-A
                                       MONTHLY REPORT                 April 2000
                                       PAGE 9
                                                      Distribution Date: 5/15/00
                                                           CUSIP# 20846Q BU1 BV9
                                                                     BW7 BX5 BY3
                                                         Trust Account: 33380520
<TABLE>
<CAPTION>
<S>                                                                             <C>                    <C>
78.  Number of Liquidated Loans and Net Liquidated Loss
                                                                                #    0                 $       0.00
                                                                                -------------          ------------

79.  Number of Loans Remaining                                                                            2,473
                                                                                                       ------------


80.  Pre-Funded                                                                                        $       0.00
                                                                                                       ------------


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

Guarantor

82.  Class B-2 Guaranty Fee                                                                            $ 746,471.42
                                                                                                       ------------


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

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

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


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

85.  Class C Master Distribution Amount                                                                $ 252,444.11
                                                                                                       ------------
</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