|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99.1
CONSECO FINANCE CORP.
CERTIFICATE OF SERVICING OFFICER
The undersigned certifies that she is Senior Vice President and Treasurer of
Conseco Finance Corp., a Delaware corporation (the "Company"), and that as such
she 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 August 1, 2000, (2000-4), between the Company and U.S.Bank
National Association, as Trustee (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 July 16, 2000 to August 15, 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 28th day of
August, 2000.
CONSECO FINANCE CORP.
BY: /s/ Phyllis A. Knight
-------------------------------------
Phyllis A. Knight
Senior Vice President and
Treasurer
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 9/1/2000
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
CLASS A CERTIFICATES
--------------------------------------
(1a) Amount available( including Monthly Servicing Fee) 19,348,342.28
-----------------
(b) Class M-1 Interest Deficiency Amount (if any) and Class B-1 Interest
Deficiency Amount (if any) withdrawn for prior Remittance Date 0.00
-----------------
(c) Amount Available after giving effect to withdrawal of Class M-1 Interest
Deficiency Amount and Class B-1 Interest Deficiency Amount for prior
Remittance Date 19,348,342.28
-----------------
(d) Amount withdrawn from (Capitalized Interest)(Pre-Funding) Account 0.00
-----------------
A. Interest
(2) Aggregate interest
a. Class A-1 Remittance Rate (7.18%) 7.18000%
-----------------
b. Class A-1 Interest 897,500.00 3.98888889
----------------- -------------
c. Class A-2 Remittance Rate (7.35%) 7.35%
-----------------
d. Class A-2 Interest 367,500.00 4.08333333
----------------- -------------
e. Class A-3 Remittance Rate (7.47%) 7.47%
-----------------
f. Class A-3 Interest 518,750.00 4.15000000
----------------- -------------
g. Class A-4 Remittance Rate (7.73%) 7.73%
-----------------
h. Class A-4 Interest 815,944.44 4.29444442
----------------- -------------
i. Class A-5 Remittance Rate (7.97%) 7.97%
-----------------
j. Class A-5 Interest 487,055.56 4.42777782
----------------- -------------
k. Class A-6 Remittance Rate (8.31%) 8.31%
-----------------
l. Class A-6 Interest 1,431,166.67 4.61666668
----------------- -------------
(3) Amount applied to:
a. Unpaid Class A Interest Shortfall 0.00 0
----------------- -------------
(4) Remaining:
a. Unpaid Class A Interest Shortfall 0.00 0
----------------- -------------
B. Principal
(5) Formula Principal Distribution Amount 13,283,550.61 N/A
----------------- -------------
a. Scheduled Principal 1,453,701.43 N/A
----------------- -------------
b. Principal Prepayments 4,600,876.79 N/A
----------------- -------------
c. Liquidated Contracts 0.00 N/A
----------------- -------------
d. Repurchases 0.00 N/A
----------------- -------------
e. Current Month Advanced Principal 2,169,894.29 N/A
----------------- -------------
f. Prior Month Advanced Principal 0.00 N/A
----------------- -------------
g. Additional Principal Distribution ($18,750,00.00 cap) 5,059,078.10
-----------------
(6) Pool Scheduled Principal Balance 1,192,818,111.98
-----------------
(6b) Adjusted Pool Principal Balance 1,190,648,217.69 957.30509965
----------------- -------------
(6c) Pool Factor 0.95730510
-----------------
(6d) Net Certificate Principal Balance 1,230,466,449.39
-----------------
(6e) Overcollateralization Amount ($25,000,000.00 cap) 11,309,078.10
-----------------
(6f) Prefunded Amount 51,127,309.80
-----------------
</TABLE>
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 2
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
(7) Unpaid Class A Principal Shortfall
(if any) following prior Remittance Date 0.00
-----------------
(8) Class A Percentage for such Remittance Date 84.42%
-----------------
(9) Class A Percentage for the following Remittance Date 84.25%
-----------------
(10) Class A Principal Distribution:
a. Class A-1 13,283,550.61 59.03800271
----------------- -------------
b. Class A-2 0.00 0.00000000
----------------- -------------
c. Class A-3 0.00 0.00000000
----------------- -------------
d. Class A-4 0.00 0.00000000
----------------- -------------
e. Class A-5 0.00 0.00000000
----------------- -------------
f. Class A-6 0.00 0.00000000
----------------- -------------
(11) Class A-1 Principal Balance 211,716,449.39 940,96199729
----------------- -------------
(11a) Class A-1 Pool Factor 0.94096200
-----------------
(12) Class A-2 Principal Balance 90,000,000.00 1000.0000000
----------------- -------------
(12a) Class A-2 Pool Factor 1.00000000
-----------------
(13) Class A-3 Principal Balance 125,000,000.00 1000.0000000
----------------- -------------
(13a) Class A-3 Pool Factor 1.00000000
-----------------
(14) Class A-4 Principal Balance 190,000,000.00 1000.0000000
----------------- -------------
(14a) Class A-4 Pool Factor 1.00000000
-----------------
(15) Class A-5 Principal Balance 110,000,000.00 1000.0000000
----------------- -------------
(15a) Class A-5 Pool Factor 1.00000000
-----------------
(16) Class A-6 Principal Balance 310,000,000.00 1000.0000000
----------------- -------------
(16a) Class A-6 Pool Factor 1.00000000
-----------------
(17) Unpaid Class A Principal Shortfall
(if any)following current Remittance Date 0.00
-----------------
C. Aggregate Scheduled Balances and Number of Delinquent
Contracts as of Determination Date
(18) 31-59 days 21,279,829.37 568
----------------- -------------
(19) 60 days or more 6,464,281.74 168
----------------- -------------
(20) Current Month Repossessions 58,221.17 2
----------------- -------------
(21) Repossession Inventory 58,189.47 2
----------------- -------------
</TABLE>
Please contact Bondholder Services Department of U.S. Bank National Association,
1-800-934-6802 with any questions regarding this statement or your Distribution.
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 3
<TABLE>
<CAPTION>
<S> <C>
Class M-1, M-2 Distribution Test and Class B Distribution Test (applicable on
and after the Remittance Date occurring in Setember, 2004.)
(22) Average Sixty - Day Delinquency Ratio Test
(a) Sixty - Day Delinquency Ratio for current Remittance Date 0.55%
-------------
(b) Average Sixty - Day Delinquency Ratio (arithmetic average
of ratios for this month and two preceding months;
may not exceed 5.0%) 0.00%
-------------
(23) Average Thirty - Day Delinquency Ratio
(a) Thirty - Day Delinquency Ratio for current Remittance Date 2.33%
-------------
(b) Average Thirty - Day Delinquency Ratio (arithmetic average
of ratios for this month and two preceding months;
may not exceed N/A% (no test)) 0.00%
-------------
(24) Cumulative Realized Losses Test
(a) Cumulative Realized Losses for current Remittance Date
(as a percentage of Cut-off Date Pool Principal Balance:
may not exceed 5.5% from Sept. 1, 2004 to August 31, 2005;
7.0% from Sept. 1, 2005 to August 31, 2006; 9.0% from Sept. 1,
2006, to August 31, 2007 and 10.5% thereafter) 0.00
-------------
(25) Current Realized Losses Test
(a) Current Realized Losses for current Remittance Date 0.00
-------------
(b) Current Realized Loss Ratio (total Realized Losses for the most
recent three months, multiplied by 4, divided by arithmetic
average of Pool Scheduled Principal Balances for third preceding
Remittance and for current Remittance Date;
may not exceed 2.75%) 0.00%
-------------
(26) Class M-1 Principal Balance Test
(a) The sum of Class M Principal Balance and Class B Principal
Balance (before distributions on current Remittance Date) divided
by Pool Scheduled Principal Balance as of preceding Remittance
Date is greater than 26.25% 15.58%
-------------
(27) Class M-2 Principal Balance Test
(a) The sum of Class M-2 Principal Balance and Class B Principal
Balance (before distributions on current Remittance Date) divided
by Pool Scheduled Principal Balance as of preceding Remittance
Date is greater than 18.75% 10.55%
-------------
(28) Class B Principal Balance Test
(a) Class B Principal Balance (before any distributions on current
Remittance Date) as of such Remittance date is greater than
$25,000,000.00 81,250,000.00
-------------
(b) Class B Principal Balance (before distributions on current
Remittance Date) divided by pool Scheduled Principal Balance
as of preceding Remittance Date is equal to or greater than
12.75%. 6.53%
-------------
</TABLE>
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 4
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
CLASS M-1 CERTIFICATES
--------------------------------------
(29) Amount available( including Monthly Servicing Fee) 1,546,875.00
-----------------
A. Interest
(30) Aggregate interest
(a) Class M-1 Remittance Rate 8.73%, unless the
Weighted Average Contract Rate is less than 8.73%) 8.73%
-----------------
(b) Class M-1 Interest 303,125.00 4.85000000
----------------- -------------
(c) Interest on Class M-1 Adjusted Principal Balance 0.00
-----------------
(31) Amount applied to Class M-1 Interest Deficiency Amount 0.00
-----------------
(32) Remaining unpaid Class M-1 Interest Deficiency Amount 0.00
-----------------
(33) Amount applied to:
a. Unpaid Class M-1 Interest Shortfall 0.00 0
----------------- -------------
(34) Remaining:
a. Unpaid Class M-1 Interest Shortfall 0.00 0
----------------- -------------
B. Principal
(35) Formula Principal Distribution Amount 0.00 N/A
----------------- -------------
a. Scheduled Principal 0.00 N/A
----------------- -------------
b. Principal Prepayments 0.00 N/A
----------------- -------------
c. Liquidated Contracts 0.00 N/A
----------------- -------------
d. Repurchases 0.00 N/A
----------------- -------------
(36) Class M-1 Principal Balance 62,500,000.00 1000.00000000
----------------- -------------
(36a) Class M-1 Pool Factor 1.00000000
-----------------
(37) Class M-1 Percentage for such Remittance Date 0.00%
-----------------
(38) Class M-1 Principal Distribution:
a. Class M-1 (current) 0.00 0.00000000
----------------- -------------
b. Unpaid Class M-1 Principal Shortfall
(if any) following prior Remittance Date 0.00
-----------------
(39) Unpaid Class M-1 Principal Shortfall
(if any) following current Remittance Date 0.00
-----------------
(40) Class M-1 Percentage for the following Remittance Date 0.00%
-----------------
(41) Class M-1 Liquidation Loss Interest
(a) Class M-1 Liquidation Loss Amount 0.00
-----------------
(b) Amount applied to Class M-1
Liquidation Loss Interest Amount 0.00
-----------------
(c) Remaining Class M-1 Liquidation Loss
Interest Amount 0.00
-----------------
(d) Amount applied to Unpaid Class M-1
Loss Interest Shortfall 0.00
-----------------
(e) Remaining Unpaid Class M-1
Liquidation Loss Interest Shortfalls 0.00
-----------------
</TABLE>
* Subject to a maximum rate equal to the Weighted Average Contract Rate
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 5
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
CLASS M-2 CERTIFICATES
--------------------------------------
(42) Amount available( including Monthly Servicing Fee) 1,243,750.00
-----------------
A. Interest
(43) Aggregate interest
(a) Class M-2 Remittance Rate9.30%, unless the
Weighted Average Contract Rate is less than 9.30%) 9.30%
-----------------
(b) Class M-2 Interest 258,333.33 5.16666660
----------------- -------------
(c) Interest on Class M-2 Adjusted Principal Balance 0.00
-----------------
(44) Amount applied to Class M-2 Interest Deficiency Amount 0.00
-----------------
(45) Remaining unpaid Class M-2 Interest Deficiency Amount 0.00
-----------------
(46) Amount applied to:
a. Unpaid Class M-2 Interest Shortfall 0.00 0
----------------- -------------
(47) Remaining:
a. Unpaid Class M-2 Interest Shortfall 0.00 0
----------------- -------------
B. Principal
(48) Formula Principal Distribution Amount 0.00 N/A
----------------- -------------
a. Scheduled Principal 0.00 N/A
----------------- -------------
b. Principal Prepayments 0.00 N/A
----------------- -------------
c. Liquidated Contracts 0.00 N/A
----------------- -------------
d. Repurchases 0.00 N/A
----------------- -------------
(49) Class M-2 Principal Balance 50,000,000.00 1000.00000000
----------------- -------------
(49a) Class M-2 Pool Factor 1.00000000
-----------------
(50) Class M-2 Percentage for such Remittance Date 0.00%
-----------------
(51) Class M-2 Principal Distribution:
a. Class M-2 (current) 0.00 0.00000000
----------------- -------------
b. Unpaid Class M-2 Principal Shortfall
(if any) following prior Remittance Date 0.00
-----------------
(52) Unpaid Class M-2 Principal Shortfall
(if any) following current Remittance Date 0.00
-----------------
(53) Class M-2 Percentage for the following Remittance Date 0.00%
-----------------
(54) Class M-2 Liquidation Loss Interest
(a) Class M-2 Liquidation Loss Amount 0.00
-----------------
(b) Amount applied to Class M-2
Liquidation Loss Interest Amount 0.00
-----------------
(c) Remaining Class M-2 Liquidation Loss
Interest Amount 0.00
-----------------
(d) Amount applied to Unpaid Class M-2
Loss Interest Shortfall 0.00
-----------------
(e) Remaining Unpaid Class M-2
Liquidation Loss Interest Shortfalls 0.00
-----------------
</TABLE>
* Subject to a maximum rate equal to the Weighted Average Contract Rate
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 6
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
CLASS BI CERTIFICATES
--------------------------------------
(1) Amount Available less the Class A
Distribution Amount and Class M-1 Distribution
Amount (including Monthly Servicing Fee) 985,416.67
----------------
(3) Class B-1 Remittance Rate (10.35%
unless Weighted Average Contract Rate
is below 10.35%) 10.35%
----------------
(3) Aggregate Class B1 Interest 215,625.00 5.75000000
---------------- -------------
(4) Amount applied to Unpaid
Class B1 Interest Shortfall 0.00 0.00
---------------- -------------
(5) Remaining Unpaid Class B1
Interest Shortfall 0.00 0.00
---------------- -------------
(6) Amount applied to Class B-1
Interest Deficiency Amount 0.00
----------------
(7) Remaining Unpaid Class B-1
Interest Deficiency Amount 0.00
----------------
(8) Unpaid Class B-1 Principal Shortfall
(if any) following prior Remittance Date 0.00
----------------
(8a) Class B Percentage for such Remittance Date 0.00
----------------
(9) Current Principal (Class B Percentage of Formula Principal
Distribution Amount) 0.00 0.00000000
---------------- -------------
(10a) Class B1 Principal Shortfall 0.00
----------------
(10b) Unpaid Class B1 Principal Shortfall 0.00
----------------
(11) Class B Principal Balance 81,250,000.00
----------------
(12) Class B1 Principal Balance 37,500,000.00
----------------
(12a) Class B1 Pool Factor 1.00000000 1000.00000000
---------------- -------------
(13) Class B-1 Liquidation Loss Interest
(a) Class B-1 Liquidation Loss Amount 0.00
----------------
(b) Amount Applied to Class B-1 Liquidation Loss Interest Amount 0.00
----------------
(c) Remaining Class B-1 Liquidation Loss Interest Amount 0.00
----------------
(d) Amount applied to Unpaid Class B-1 Liquidation Loss Interest
Shortfall 0.00
----------------
(e) Remaining Unpaid Class B-1 Liquidation Loss Interest Shortfall 0.00
----------------
</TABLE>
<PAGE>
SERIES 2000-4
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Sep-00
CUSIP NO.#20846Q DQ8,DR6,DS4,DT2,DU9,DV7,
DW5,DX3,DY1,DZ8 TRUST ACCOUNT #3338416-0
REMITTANCE DATE 10/01/2000
PAGE 7
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
----------------- -------------
<S> <C> <C>
CLASS B2 CERTIFICATES
--------------------------------------
(14) Remaining Amount Available 769,791.67
----------------
(15) Class B-2 Remittance Rate (10.35%
unless Weighted Average Contract
Rate is less than 10.35%) 10.35%
----------------
(16) Aggregate Class B2 Interest 251,562.50 5.75000000
---------------- -------------
(17) Amount applied to Unpaid
Class B2 Interest Shortfall 0.00 0.00
---------------- -------------
(18) Remaining Unpaid Class B2
Interest Shortfall 0.00 0.00
---------------- -------------
(19) Unpaid Class B2 Principal Shortfall
(if any) following prior Remittance Date 0.00
----------------
(20) Class B2 Principal Liquidation Loss Amount 0.00
----------------
(21) Class B2 Principal (zero until class B1
paid down: thereafter, Class B Percentage
of formula Principal Distribution Amount) 0.00 0.00000000
---------------- -------------
(22) Guarantee Payment 0.00
----------------
(23) Class B2 Principal Balance 43,750,000.00
----------------
(23a) Class B2 Pool Factor 1.00000000 1000.00000000
---------------- -------------
(24) Monthly Servicing Fee (deducted from Certificate Account balance
to arrive at Amount Available if the Company or Green Tree
Financial Servicing Corporation is not the Servicer; deducted
from funds remaining after payment of Class A Distribution
Amount, Class M-1 Distribution Amount,
Class B-1 Distribution Amount and Class B-2 Distribution
Amount, if the Company or Green Tree Financial Servicing Corp.
is the Servicer) 518,229.17
----------------
(25) Class B-3I Guarantee Fee 0.00
----------------
(26) Class B-3I Distribution Amount 0.00
----------------
(27) Class B-3I Formula Distribution Amount (all Excess
Interest plus Unpaid Class B-3I Shortfall) 0.00
----------------
(28) Class B-3I Distribution Amount (remaining Amount Available) 0.00
----------------
(29) Class B-3I Shortfall (26-27) 985,280.23
----------------
(30) Unpaid Class B-3I Shortfall 985,280.23
----------------
(31) Class M-1 Interest Deficiency on such Remittance Date 0.00
----------------
(32) Class B-1 Interest Deficiency on such Remittance Date 0.00
----------------
(33) Repossessed Contracts 58,221.17
----------------
(34) Repossessed Contracts Remaining in Inventory 58,189.47
----------------
(35) Weighted Average Contract Rate 11.68320
----------------
</TABLE>
Please contact Bondholder Services Department of U.S. Bank National Association,
1-800-934-6802 with any questions regarding this statement or your Distribution.
|
|