|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
Net Interest Margin Trust 1995-A
June, 2000
Payment: July 17, 2000
7.25% SECURITIZED NET INTEREST
MARGIN CERTIFICATES
Cusip # 393534AC6
Trust Account # 33-34309-0
Distribution Date: July 17, 2000
<TABLE>
<CAPTION>
Per $1,000
Securitized Net Interest Margin Certificates Original
-------------------------------------------- --------
<S> <C> <C>
1. Amount Available 1,158,553.13
--------------
Pro rata Share of Excess from NIM 94-A 2,631,445.07
--------------
Interest
2. Aggregate Interest 418,192.01 1.35776627
-------------- ------------
3. Amount Applied to:
(a) accrued but unpaid Interest
4. Remaining:
(a) accrued but unpaid Interest
5. Monthly Interest 418,192.01
--------------
Principal
6. Current month's principal distribution 3,371,806.19 10.94742269
-------------- ------------
7. Remaining outstanding principal balance 65,846,182.22 213.78630590
-------------- ------------
Pool Factor 0.21378631
--------------
8. Present value of the projected remaining aggregate
cashflows of the Finance I Assets and the
Residual Assets, as of the immediately
preceding Distribution Date 288,014,692.16 **
--------------
9. Aggregate amount on deposit in Reserve Fund 7,500,000.00
--------------
10. Subordinated Certificateholder payment (interest
earnings on Reserve Fund, pursuant to Section 5.8) 36,758.08
--------------
11. Aggregate principal balance of loans
refinanced by Conseco Finance 2,693,404.45
--------------
12. Weighted average CPR 10.79%
--------------
13. Weighted average CDR 3.43%
--------------
14. Annualized net loss percentage 2.29%
--------------
15. Delinquency 30-59 day 1.70%
--------------
60-89 day 0.58%
--------------
90+ day 0.96%
--------------
Total 30+ 3.24%
--------------
</TABLE>
US Bank Trust N. A. Paying Agent/Bondholder Relations (612) 973-5800
** Represents present value of assets for NIM 94-A, 94-B, & 95-A, after
cross-collateralization, as of 6/15/00.
<PAGE>
Net Interest Margin Trust 1995-A
June, 2000
Payment: July 17, 2000
Fee Assets
--------------------------------------------------------
Guarantee Inside Fee Asset
Fees Refi Total
--------------------------------------------------------
GTFC 1994-5 114,876.17 12,532.31 127,408.48
GTFC 1994-6 5,605.99 20,097.15 25,703.14
GTFC 1994-7 31,410.55 12,354.33 43,764.88
GTFC 1994-8 0.00 17,127.74 17,127.74
GTFC 1995-1 0.00 28,067.94 28,067.94
GTFC 1995-2 0.00 0.00 0.00
GTFC 1995-3 66,681.76 54,182.29 120,864.05
GTFC 1995-4 103,557.65 19,204.34 122,761.99
GTFC 1995-5 0.00 0.00 0.00
--------------------------------------------------------
322,132.12 163,566.10 485,698.22
Total amount of Guarantee Fees and
Inside Refinance Payments 485,698.22
--------------
Subordinated Servicing Fees 539,327.57
--------------
Payment on Finance 1 Note 1,025,025.79
--------------
Allocable to Interest (current) 675,727.42
--------------
Allocable to accrued but unpaid Interest 0.00
--------------
Accrued and unpaid Trustee Fees 0.00
--------------
Allocable to Principal 349,298.37
--------------
Finance 1 Note Principal Balance 111,495,240.25
--------------
<PAGE>
Net Interest Margin Trust 1995-A
June, 2000
Payment: July 17, 2000
Inside
Residual Refi Total
------------------------------------------
GTFC 1994-5 0.00 0.00 0.00
GTFC 1994-6 0.00 0.00 0.00
GTFC 1994-7 0.00 0.00 0.00
GTFC 1994-8 0.00 0.00 0.00
GTFC 1995-1 0.00 0.00 0.00
GTFC 1995-2 63,116.67 21,309.89 84,426.56
GTFC 1995-3 0.00 0.00 0.00
GTFC 1995-4 0.00 0.00 0.00
GTFC 1995-5 5,688.49 43,412.29 49,100.78
==========================================
68,805.16 64,722.18 133,527.34
Total Residual and Inside
Refinance Payments 133,527.34
|
|