|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99.1
Net Interest Margin Trust 1995-A
July, 2000
Payment: August 15, 2000
7.25% SECURITIZED NET INTEREST
MARGIN CERTIFICATES
Cusip # 393534AC6
Trust Account # 33-34309-0
Distribution Date: August 15, 2000
<TABLE>
<CAPTION>
Per $1,000
Securitized Net Interest Margin Certificates Original
-------------------------------------------- ----------
<S> <C> <C>
1. Amount Available 1,577,280.88
-----------------
Pro rata Share of Excess from NIM 94-A 3,205,058.75
-----------------
Interest
2. Aggregate Interest 397,820.68 1.29162558
----------------------------------------
3. Amount Applied to:
(a) accrued but unpaid Interest
4. Remaining:
(a) accrued but unpaid Interest
5. Monthly Interest 397,820.68
-----------------
Principal
6. Current month's principal distribution 4,384,518.95 14.23545114
----------------------------------------
7. Remaining outstanding principal balance 61,461,663.27 199.55085480
----------------------------------------
Pool Factor 0.19955085
-----------------
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 285,521,694.66**
-----------------
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) 38,276.96
-----------------
11. Aggregate principal balance of loans
refinanced by Conseco Finance 2,840,914.06
-----------------
12. Weighted average CPR 9.21%
-----------------
13. Weighted average CDR 3.22%
-----------------
14. Annualized net loss percentage 2.19%
-----------------
15. Delinquency 30-59 day 1.60%
-----------------
60-89 day 0.66%
-----------------
90+ day 1.09%
-----------------
Total 30+ 3.35%
-----------------
</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 7/15/00.
<PAGE>
Net Interest Margin Trust 1995-A
July, 2000
Payment: August 15, 2000
Fee Assets
-----------------------------------------------------------
Guarantee Inside Fee Asset
Fees Refi Total
-----------------------------------------------------------
GTFC 1994-5 2,371.15 18,366.88 20,738.03
GTFC 1994-6 0.00 20,629.22 20,629.22
GTFC 1994-7 75,966.53 6,389.95 82,356.48
GTFC 1994-8 56,236.72 23,553.92 79,790.64
GTFC 1995-1 0.00 19,149.13 19,149.13
GTFC 1995-2 0.00 0.00 0.00
GTFC 1995-3 213,750.92 61,638.63 275,389.55
GTFC 1995-4 74,982.16 31,807.17 106,789.33
GTFC 1995-5 0.00 0.00 0.00
-----------------------------------------------------------
423,307.48 181,534.90 604,842.38
Total amount of Guarantee Fees and
Inside Refinance Payments 604,842.38
-----------------
Subordinated Servicing Fees 566,921.40
-----------------
Payment on Finance 1 Note 1,171,763.78
-----------------
Allocable to Interest (current) 673,617.08
-----------------
Allocable to accrued but unpaid Interest 0.00
-----------------
Accrued and unpaid Trustee Fees 0.00
-----------------
Allocable to Principal 498,146.70
-----------------
Finance 1 Note Principal Balance 110,997,093.55
-----------------
<PAGE>
Net Interest Margin Trust 1995-A
July, 2000
Payment: August 15, 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 21,535.49 26,433.25 47,968.74
GTFC 1995-3 0.00 0.00 0.00
GTFC 1995-4 0.00 0.00 0.00
GTFC 1995-5 319,539.47 38,008.89 357,548.36
------------------------------------------
341,074.96 64,442.14 405,517.10
Total Residual and Inside
Refinance Payments 405,517.10
|
|