CONSECO FINANCE CORP
8-K, 2000-01-19
ASSET-BACKED SECURITIES
Previous: CONSECO FINANCE CORP, 8-K, 2000-01-19
Next: CONSECO FINANCE CORP, 8-K, 2000-01-19



<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):January 17, 2000


                          HOME EQUITY LOAN TRUST 1999-D
             ------------------------------------------------------
             (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 January 17, 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
                                January 17, 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: January 17, 2000


                                   HOME EQUITY LOAN TRUST 1999-D

                                   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 January 17, 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 1999-D (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 12th day of
January, 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 1999-D (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 December 1, 1999 to December 31,
     1999 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 12th day of
January, 2000.

                                          CONSECO FINANCE CORP.




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

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999

                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
    1.   Amount Available (including Monthly Servicing Fee)                                                    $    12,937,720.20
                                                                                                               ------------------
    2.   Formula Principal Distribution Amount:

         (a)  Scheduled Principal                                               $         648,085.30
                                                                                --------------------
         (b)  Principal Prepayments                                                     7,349,479.33
                                                                                --------------------
         (c)  Liquidated Loans                                                                  0.00
                                                                                --------------------
         (d)  Repurchases                                                                       0.00
                                                                                --------------------
         (e)  Previously undistributed (a)-(d) amounts                                          0.00
                                                                                --------------------
         (f)  Pre-Funded Fixed Rate Amount, if any
                (Post-Funding Payment Date)                                                     0.00
                                                                                --------------------
                                                 Total Principal                                               $     7,997,564.63
                                                                                                               ------------------
    3.   Senior Percentage                                                                                                   100%
                                                                                                               ------------------
    4.   Class B Percentage                                                                                                    0%
                                                                                                               ------------------
    5.   Class A-7 IO Notional Principal Amount                                                                $    50,000,000.00
                                                                                                               ------------------

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

       Interest

    6.   Aggregate Current Interest
         (a)   Class A-1 Pass-through Rate                                                      6.29%
                                                                                                -----
         (b)   Class A-1 Interest                                                                              $       748,764.63
                                                                                                               ------------------
         (c)   Class A-2 Pass-through Rate                                                      7.05%
                                                                                                -----
         (d)   Class A-2 Interest                                                                              $       528,750.00
                                                                                                               ------------------
         (e)   Class A-3 Pass-through Rate                                                      7.30%
                                                                                                -----
         (f)   Class A-3 Interest                                                                              $       340,666.67
                                                                                                               ------------------
         (g)   Class A-4 Pass-through Rate                                                      7.56%
                                                                                                -----
         (h)   Class A-4 Interest                                                                              $       201,600.00
                                                                                                               ------------------
         (i)   Class A-5 Pass-through Rate                                                      7.88%
                                                                                                -----
         (j)   Class A-5 Interest                                                                              $       236,400.00
                                                                                                               ------------------
         (k)   Class A-6 Pass-through Rate                                                      7.61%
                                                                                                -----
         (l)   Class A-6 Interest                                                                              $       221,958.33
                                                                                                               ------------------
         (m)   Class A-7 IO Pass-through Rate                                                   6.50%
                                                                                                -----
         (n)   Class A-7 IO Interest                                                                           $       270,833.33
                                                                                                               ------------------
    7.   Amount applied to Unpaid Class A Interest Shortfall                                                   $             0.00
                                                                                                               ------------------
    8.   Remaining Unpaid Class A Interest Shortfall                                                           $             0.00
                                                                                                               ------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                           PAGE 2
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
Class M-1 Certificates
- ----------------------

    9.   Amount Available less all preceding distributions                                                     $      10,388,747.24
                                                                                                               --------------------
       Interest on Class M-1 Adjusted Principal Balance

   10.   Class M-1 Adjusted Principal Balance                                                                  $      28,000,000.00
                                                                                                               --------------------
   11.   Current Interest
         (a)  Class M-1 Pass-through Rate                                                        8.35%
                (or the Adjusted Weighted Average Loan Rate, if less)                            -----

         (b)  Class M-1 Interest                                                                               $         194,833.33
                                                                                                               --------------------
   12.   Amount applied to Unpaid Class M-1 Interest Shortfall                                                 $               0.00
                                                                                                               --------------------
   13.   Remaining Unpaid Class M-1 Interest Shortfall                                                         $               0.00
                                                                                                               --------------------
Class M-2 Certificates
- ----------------------

   14.   Amount Available less all preceding distributions                                                     $      10,193,913.91
                                                                                                               --------------------
       Interest on Class M-2 Adjusted Principal Balance

   15.   Class M-2 Adjusted Principal Balance                                                                  $      28,000,000.00
                                                                                                               --------------------
   16.   Current Interest
         (a)  Class M-2 Pass-through Rate                                                        8.88%
                (or the Adjusted Weighted Average Loan Rate, if less)                            -----
         (b)  Class M-2 Interest                                                                               $         207,200.00
                                                                                                               --------------------
   17.   Amount applied to Unpaid Class M-2 Interest Shortfall                                                 $               0.00
                                                                                                               --------------------
   18.   Remaining Unpaid Class M-2 Interest Shortfall                                                         $               0.00
                                                                                                               --------------------
Class B-1 Certificates
- ----------------------

   19.   Amount Available less all preceding distributions                                                     $       9,986,713.91
                                                                                                               --------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                         PAGE 3
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0
<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
       Interest on Class B-1 Adjusted Principal Balance

   20.   Class B-1 Adjusted Principal Balance                                                                  $       16,250,000.00
                                                                                                               ---------------------
   21.   Current Interest
         (a)  Class B-1 Pass-through Rate                                                      10.374%
                (Adjusted Weighted Average Loan Rate, if less)                                 -------

         (b)  Class B-1 Interest                                                                               $          140,481.25
                                                                                                               ---------------------
   22.   Amount applied to Unpaid Class B-1 Interest Shortfall                                                 $                0.00
                                                                                                               ---------------------
   23.   Remaining Unpaid Class B-1 Interest Shortfall                                                         $                0.00
                                                                                                               ---------------------
Class A Certificates
- --------------------

   24.   Amount Available less all preceding distributions                                                     $        9,846,232.66
                                                                                                               ---------------------
       Principal

   25.   Class A-6 Lockout Percentage for such Payment Date                                                                    0.00%
                                                                                                               ---------------------
   26.   Class A Principal Distribution:

         (a)  Class A-6 Lockout Pro Rata Distribution Amount                                                   $                0.00
                                                                                                               ---------------------
         (b)  Balance of Senior Percentage of Formula Principal                                                $                0.00
                Distribution Amount:                                                                           ---------------------

              (i)  Class A-1                                                                                   $        7,997,564.63
                                                                                                               ---------------------
             (ii)  Class A-2                                                                                   $                0.00
                                                                                                               ---------------------
            (iii)  Class A-3                                                                                   $                0.00
                                                                                                               ---------------------
             (iv)  Class A-4                                                                                   $                0.00
                                                                                                               ---------------------
              (v)  Class A-5                                                                                   $                0.00
                                                                                                               ---------------------
             (vi)  Class A-6                                                                                   $                0.00
                                                                                                               ---------------------
   27.   Class A Principal Balance:

         (a)  Class A-1 Principal Balance                                                                      $      134,851,013.71
                                                                                                               ---------------------
         (b)  Class A-2 Principal Balance                                                                      $       90,000,000.00
                                                                                                               ---------------------
         (c)  Class A-3 Principal Balance                                                                      $       56,000,000.00
                                                                                                               ---------------------
         (d)  Class A-4 Principal Balance                                                                      $       32,000,000.00
                                                                                                               ---------------------
         (e)  Class A-5 Principal Balance                                                                      $       36,000,000.00
                                                                                                               ---------------------
         (f)  Class A-6 Principal Balance                                                                      $       35,000,000.00
                                                                                                               ---------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                         PAGE 4
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
   28.   Amount, if any, by which Class A Formula Principal Distribution Amount
         exceeds the amount distributed pursuant to item (26)                                                  $                0.00
                                                                                                               ---------------------
Class M-1 Certificates
- ----------------------

   29.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Principal

   30.   Class M-1 Principal Distribution                                                                      $                0.00
                                                                                                               ---------------------
   31.   Class M-1 Principal Balance                                                                           $       28,000,000.00
                                                                                                               ---------------------
   32.   Amount, if any, by which the amount in clause (c) of the Class M-1 Formula
         Distribution Amount exceeds the amount distributed pursuant to item (30)                              $                0.00
                                                                                                               ---------------------
Class M-2 Certificates
- ----------------------

   33.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Principal

   34.   Class M-2 Principal Distribution                                                                      $                0.00
                                                                                                               ---------------------
   35.   Class M-2 Principal Balance                                                                           $       28,000,000.00
                                                                                                               ---------------------
   36.   Amount, if any, by which the amount in clause (c) of the Class M-2 Formula
         Distribution Amount (the "Class M-2 Formula Principal Distribution Amount")
         exceeds the amount distributed pursuant to item (34)                                                  $                0.00
                                                                                                               ---------------------
       Class B Principal Distribution Tests
       (tests must be satisfied on and after the Payment Date occurring in August 2002)

   37.   Average Sixty-Day Deliquency Ratio Test

         (a)  Sixty-Day Delinquency Ratio for current Payment Date                                                             1.09%
                                                                                                               ---------------------
         (b)  Average Sixty-Day Delinquency Ratio Test (arithmetic of ratios for
                this month and two preceding months; may not exceed 20%)                                                       0.72%
                                                                                                               ---------------------
   38.   Average Thirty-Day Delinquency Ratio Test

         (a)  Thirty-Day Delinquency Ratio for current Payment Date                                                            2.45%
                                                                                                               ---------------------
         (b)  Average Thirty-Day Delinquency Ratio Test ( arithmetic average of
                ratios for this month and two preceding months; may not exceed 12%)                                            1.67%
                                                                                                               ---------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                          PAGE 5
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
   39.   Cumulative Realized Losses Test

         (a)  Cumulative Realized Losses for current Payment Date ( as a percentage
                of Cut-off Date Pool Principal Balance: may not exceed 7.5%.)                                                  0.00%
                                                                                                               ---------------------
   40.   Current Realized Losses Test

         (a)  Current Realized Losses for current Payment Date                                                 $                0.00
                                                                                                               ---------------------
         (b)  Current Realized Loss Ratio (total Realized Losses for most
                recent six months, multiplied by 2, divided by arithmetic
                average of Pool Scheduled Principal Balance for sixth preceding
                Payment Date and
                for current Payment Date; may not exceed 2.0%)                                                                 0.00%
                                                                                                               ---------------------
   41.   Class B Principal Balance Test

         (a)  Class B Principal Balance plus Over-collateralization Adjustment
                Amount divided by Pool scheduled Principal Balance for prior
                Payment Date (must equal or exceed 14%)                                                                        7.25%
                                                                                                               ---------------------
Class B-1 Certificates
- ----------------------

   42.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Principal

   43.   Class B-1 Principal Distribution                                                                      $                0.00
                                                                                                               ---------------------
   44.   Class B-1 Principal Balance                                                                           $       16,250,000.00
                                                                                                               ---------------------
   45.   Amount, if any, by which the amount in clause (c) of the Class B-1 Formula
         Distribution Amount exceeds the amount distributed pursuant to item (43)                              $                0.00
                                                                                                               ---------------------
Class M-1 Certificates
- ----------------------

   46.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Liquidation Loss Interest

   47.   Class M-1 Formula Liquidation Loss Interest Distribution Amount                                       $                0.00
                                                                                                               ---------------------
   48.   Amount applied to Unpaid Class M-1 Liquidation Loss Interest Shortfall                                $                0.00
                                                                                                               ---------------------
   49.   Remaining Unpaid Class M-1 Liquidation Loss Interest Shortfall                                        $                0.00
                                                                                                               ---------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                          PAGE 6
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
Class M-2 Certificates
- ----------------------

   50.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Liquidation Loss Interest

   51.   Class M-2 Formula Liquidation Loss Interest Distribution Amount                                       $                0.00
                                                                                                               ---------------------
   52.   Amount applied to Unpaid Class M-2 Liquidation Loss Interest Shortfall                                $                0.00
                                                                                                               ---------------------
   53.   Remaining Unpaid Class M-2 Liquidation Loss Interest Shortfall                                        $                0.00
                                                                                                               ---------------------
Class B-1 Certificates
- ----------------------

   54.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Liquidation Loss Interest

   55.   Class B-1 Formula Liquidation Loss Interest Distribution Amount                                       $                0.00
                                                                                                               ---------------------
   56.   Amount applied to Unpaid Class B-1 Liquidation Loss Interest Shortfall                                $                0.00
                                                                                                               ---------------------
   57.   Remaining Unpaid Class B-1 Liquidation Loss Interest Shortfall                                        $                0.00
                                                                                                               ---------------------
Class B-2 Certificates
- ----------------------

   58.   Amount Available less all preceding distributions                                                     $        1,848,668.03
                                                                                                               ---------------------
       Interest

   59.   Current Interest

         (a)  Class B-2 Pass-through Rate                                                  11.361%
                (or the Adjusted Weighted Average Loan Rate, if less)                      -------

         (b)  Class B-2 Interest                                                                               $          177,515.63
                                                                                                               ---------------------
   60.   Amount applied to Unpaid Class B-2 Interest Shortfall                                                 $                0.00
                                                                                                               ---------------------
   61.   Remaining Unpaid Class B-2 Interest shortfall                                                         $                0.00
                                                                                                               ---------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                          PAGE 7
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                              <C>                            <C>                            <C>
       Principal

   62.   Class B-2 Principal Distribution                                                                      $                0.00
                                                                                                               ---------------------
   63.   Class B-2 Guaranty Payment                                                                            $                0.00
                                                                                                               ---------------------
   64.   Class B-2 Principal Balance                                                                           $       18,750,000.00
                                                                                                               ---------------------
   65.   Amount, if any, by which Class B2 Formula Distribution Amount plus
         Class B-2 Liquidation Loss Principal Amount exceeds Class B2
         Distribution Amount                                                                                   $                0.00
                                                                                                               ---------------------
Class A, Class M, and Class B Certificates
- ------------------------------------------

   66.   Pool Scheduled Principal Balance                                                                      $      474,851,013.71
                                                                                                               ---------------------
   67.   Pool Factors

         (a)  Class A-1 Pool Factor                                                                                        .84281884
                                                                                                               ---------------------
         (b)  Class A-2 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (c)  Class A-3 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (d)  Class A-4 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (e)  Class A-5 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (f)  Class A-6 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (g)  Class M-1 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (h)  Class M-2 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (i)  Class B-1 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
         (j)  Class B-2 Pool Factor                                                                                       1.00000000
                                                                                                               ---------------------
   68.   Loans Delinquent:

         (a)  31-59 days                                6,467,188.00           116
                                                 --------------------      ------------
         (b)  60-89 days                                2,011,155.00           42
                                                 --------------------      ------------
         (c)  90 or more days                             520,429.00           13
                                                 --------------------      ------------
   69.   Principal Balance of Defaulted Loans                                                                  $        2,628,017.00
                                                                                                               ---------------------
   70.   Number of Liquidated Loans and Net Liquidated Loss                          #         0               $                0.00
                                                                                       -----------------       ---------------------
   71.   Number of Loans Remaining                                                                                      8,161
                                                                                                               ---------------------
   72.   Pre-Funded                                                                                            $                0.00
                                                                                                               ---------------------
</TABLE>
<PAGE>

                                       CERTIFICATES FOR HOME EQUITY LOANS 1999-D
                                       MONTHLY REPORT              December 1999
                                          PAGE 8
                                                      Distribution Date: 1/18/00
                                                           CUSIP# 393505 2Y7 2Z4
                                                                     3A8 3B6 3C4
                                                                     3D2 3E0 3F7
                                                                     3G5 3H3 3J9
                                                        Trust Account: 3337701-0

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
Company
- -------

   73.   Monthly Servicing Fee (.50%)                                                                          $          201,186.91
                                                                                                               ---------------------
Company
- -------

   74.   Class B-2 Guaranty Fee (3.00%)                                                                        $        1,207,121.45
                                                                                                               ---------------------
Class C Subsidiary Certificates
- -------------------------------

   75.   Class C Subsidiary residual payment                                                                   $                0.00
                                                                                                               ---------------------
Class C Master Certificates
- ---------------------------

   76.   Class C Master Distribution Amount                                                                    $          262,844.04
                                                                                                               ---------------------
</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