|
|
|
|
|
|
|
|
|
<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 February 1, 2000, (2000-1), 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 May 16 to June 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 June,
2000.
CONSECO FINANCE CORP.
BY: /s/ Phyllis A. Knight
---------------------------------
Phyllis A. Knight
Senior Vice President and
Treasurer
<PAGE>
SERIES 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
TRUST ACCOUNT #3338029-0
REMITTANCE DATE 7/03/2000
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
-------------- -----------
<S> <C> <C>
CLASS A CERTIFICATES
--------------------
(1a) Amount available( including Monthly Servicing Fee) 12,819,282.25
--------------
(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Deficiency Amount (if any) withdrawn for prior Remittance Date 0.00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 12,819,282.25
--------------
(d) Amount withdrawn from (Capitalized Interest)(Pre-Funding) Account 0.00
--------------
A. Interest
(2) Aggregate interest
a. Class A-1 Remittance Rate (6.84%) 6.84000%
--------------
b. Class A-1 Interest 644,285.82 4.65188318
-------------- ------------
c. Class A-2 Remittance Rate (7.19%) 7.19%
--------------
d. Class A-2 Interest 239,666.67 5.99166675
-------------- ------------
e. Class A-3 Remittance Rate (7.30%) 7.30%
--------------
f. Class A-3 Interest 793,875.00 6.08333333
-------------- ------------
g. Class A-4 Remittance Rate (7.62%) 7.62%
--------------
h. Class A-4 Interest 793,750.00 6.35000000
-------------- ------------
i. Class A-5 Remittance Rate (8.06%) 8.06%
--------------
j. Class A-5 Interest 2,102,316.67 6.71666668
-------------- ------------
(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 6,558,040.66 N/A
-------------- ------------
a. Scheduled Principal 649,055.09 N/A
-------------- ------------
b. Principal Prepayments 4,265,700.74 N/A
-------------- ------------
c. Liquidated Contracts 120,459.10 N/A
-------------- ------------
d. Repurchases 0.00 N/A
-------------- ------------
e. Current Month Advanced Principal 1,301,206.59 N/A
-------------- ------------
f. Prior Month Advanced Principal (1,102,161.42) N/A
-------------- ------------
g. Additional Principal Distribution ($4,500,000.00 cap) 1,323,780.56
--------------
(6) Pool Scheduled Principal Balance 873,775,766.47
--------------
(6b) Adjusted Pool Principal Balance 872,474,559.88 984.17886055
-------------- ------------
(6c) Pool Factor 0.98417886
--------------
(6d) Net Certificate Principal Balance 854,474,559.88
--------------
(6e) Overcollateralization Amount 18,000,000.00
--------------
(6f) Prefunded Amount 0.00
--------------
</TABLE>
<PAGE>
SERIES 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
TRUST ACCOUNT #3338029-0
REMITTANCE DATE 7/03/2000
Page 2
<TABLE>
<CAPTION>
<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 93.21%
--------------
(9) Class A Percentage for the following Remittance Date 93.15%
--------------
(10) Class A Principal Distribution:
a. Class A-1 6,558,040.66 47.35047408
-------------- ------------
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
-------------- ------------
(11) Class A-1 Principal Balance 106,474,559.88 768.76938542
-------------- ------------
(11a) Class A-1 Pool Factor 0.76876939
--------------
(12) Class A-2 Principal Balance 40,000,000.00 1000.0000000
-------------- ------------
(12a) Class A-2 Pool Factor 1.00000000
--------------
(13) Class A-3 Principal Balance 130,500,000.00 1000.0000000
-------------- ------------
(13a) Class A-3 Pool Factor 1.00000000
--------------
(14) Class A-4 Principal Balance 125,000,000.00 1000.0000000
-------------- ------------
(14a) Class A-4 Pool Factor 1.00000000
--------------
(15) Class A-5 Principal Balance 313,000,000.00 1000.0000000
-------------- ------------
(15a) Class A-5 Pool Factor 1.00000000
--------------
(16) 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
(17) 31-59 days 11,843,594.99 304
-------------- ------------
(18) 60 days or more 8,289,112.39 198
-------------- ------------
(19) Current Month Repossessions 803,429.41 23
-------------- ------------
(20) Repossession Inventory 880,115.03 25
-------------- ------------
</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 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
TRUST ACCOUNT #3338029-0
REMITTANCE DATE 7/03/2000
Page 3
<TABLE>
<CAPTION>
<S> <C> <C>
Class M-1, M-2 Distribution Test and Class B Distribution Test (applicable on
and after the Remittance Date occurring in April, 2004.)
(21) Average Sixty - Day Delinquency Ratio Test
(a) Sixty - Day Delinquency Ratio for current Remittance Date 1.05%
-------------
(b) Average Sixty - Day Delinquency Ratio (arithmetic average
of ratios for this month and two preceding months;
may not exceed 5.0%) 0.59%
-------------
(22) Average Thirty - Day Delinquency Ratio
(a) Thirty - Day Delinquency Ratio for current Remittance Date 2.40%
-------------
(b) Average Thirty - Day Delinquency Ratio (arithmetic average
of ratios for this month and two preceding months;
may not exceed N/A% (no test)) 1.56%
-------------
(23) 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 April 1, 2004 to March 29, 2005;
7.0% from April 1, 2005 to March 31, 2006; 9.0% from April 1,
2006, to March 31, 2007 and 10.5% thereafter) 0.00
-------------
(24) Current Realized Losses Test
(a) Current Realized Losses for current Remittance Date 38,236.15
-------------
(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%) 0.02%
-------------
(25) 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 24.375% 16.20%
-------------
(26) 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% 10.98%
-------------
(27) 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
$14,000,000.00 58,500,000.00
-------------
(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%. 6.79%
-------------
</TABLE>
<PAGE>
SERIES 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
TRUST ACCOUNT #3338029-0
REMITTANCE DATE 7/03/2000
Page 4
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
-------------- -----------
<S> <C> <C>
CLASS M-1 CERTIFICATES
----------------------
(28) Amount available (including Monthly Servicing Fee) 1,687,347.43
-------------
A. Interest
(29) Aggregate interest
(a) Class M-1 Remittance Rate 8.30%, unless the
Weighted Average Contract Rate is less than 8.30%) 8.30%
-------------
(b) Class M-1 Interest 311,250.00 6.91666667
------------- -------------
(c) Interest on Class M-1 Adjusted Principal Balance 0.00
-------------
(30) Amount applied to Class M-1 Interest Deficiency Amount 0.00
-------------
(31) Remaining unpaid Class M-1 Interest Deficiency Amount 0.00
-------------
(32) Amount applied to:
a. Unpaid Class M-1 Interest Shortfall 0.00 0
------------- -------------
(33) Remaining:
a. Unpaid Class M-1 Interest Shortfall 0.00 0
------------- -------------
B. Principal
(34) 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
------------- -------------
(35) Class M-1 Principal Balance 45,000,000.00 1000.00000000
------------- -------------
(35a) Class M-1 Pool Factor 1.00000000
-------------
(36) Class M-1 Percentage for such Remittance Date 0.00%
-------------
(37) 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
-------------
(38) Unpaid Class M-1 Principal Shortfall
(if any) following current Remittance Date 0.00
-------------
(39) Class M-1 Percentage for the following Remittance Date 0.00%
-------------
(40) 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 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
TRUST ACCOUNT #3338029-0
REMITTANCE DATE 7/03/2000
Page 5
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
-------------- -----------
<S> <C> <C>
CLASS M-2 CERTIFICATES
----------------------
(41) Amount available (including Monthly Servicing Fee) 1,376,097.43
-------------
A. Interest
(42) Aggregate interest
(a) Class M-2 Remittance Rate9.08%, unless the
Weighted Average Contract Rate is less than 9.08%) 9.08%
-------------
(b) Class M-2 Interest 272,400.00 7.56666667
------------- -------------
(c) Interest on Class M-2 Adjusted Principal Balance 0.00
-------------
(43) Amount applied to Class M-2 Interest Deficiency Amount 0.00
-------------
(44) Remaining unpaid Class M-2 Interest Deficiency Amount 0.00
-------------
(45) Amount applied to:
a. Unpaid Class M-2 Interest Shortfall 0.00 0
------------- -------------
(46) Remaining:
a. Unpaid Class M-2 Interest Shortfall 0.00 0
------------- -------------
B. Principal
(47) 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
------------- -------------
(48) Class M-2 Principal Balance 36,000,000.00 1000.00000000
------------- -------------
(48a) Class M-2 Pool Factor 1.00000000
-------------
(49) Class M-2 Percentage for such Remittance Date 0.00%
-------------
(50) 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
-------------
(51) Unpaid Class M-2 Principal Shortfall
(if any) following current Remittance Date 0.00
-------------
(52) Class M-2 Percentage for the following Remittance Date 0.00%
-------------
(53) 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 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
REMITTANCE DATE 7/03/2000
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) 1,103,697.43
-------------
(3) Class B-1 Remittance Rate (8.80%
unless Weighted Average Contract Rate
is below 8.80%) 8.80%
-------------
(3) Aggregate Class B1 Interest 198,000.00 7.33333333
------------- ----------
(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 58,500,000.00
-------------
(12) Class B1 Principal Balance 27,000,000.00
-------------
(12a) Class B1 Pool Factor 1.00000000
-------------
(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 2000-1
CERTIFICATES for MANUFACTURED HOUSING LOANS
MONTHLY REPORT Jun-00
CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
BP2, BQ0, BR8,BS6,BT4
REMITTANCE DATE 7/03/2000
Page 7
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
-------------- -----------
<S> <C> <C>
CLASS B2 CERTIFICATES
---------------------
(14) Remaining Amount Available 905,697.43
-------------
(15) Class B-2 Remittance Rate ( 8.80%
unless Weighted Average Contract
Rate is less than 8.80%) 8.80%
-------------
(16) Aggregate Class B2 Interest 231,000.00 7.33333333
------------- ----------
(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 31,500,000.00
-------------
(23a) Class B2 Pool Factor 1.00000000
-------------
(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) 366,171.24
-------------
(25) Class B-3I Guarantee Fee 308,526.19
-------------
(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) 1,696,280.97
-------------
(30) Unpaid Class B-3I Shortfall 9,119,516.15
-------------
(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 803,429.41
-------------
(34) Repossessed Contracts Remaining in Inventory 880,115.03
-------------
(35) Weighted Average Contract Rate 11.07988
-------------
</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.
|
|