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


                MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                ------------------------------------------------
                      PASS-THROUGH CERTIFICATE TRUST 1999-2
                      -------------------------------------
             (Exact name of registrant as specified in its charter)



         Delaware                     33-36743             applied for
- ----------------------------        -----------           -------------
(State or other jurisdiction        (Commission           (IRS employee
     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 Firstar Trust Company (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 6.02 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


                                       MANUFACTURED HOUSING CONTRACT
                                       SENIOR/SUBORDINATE PASS-THROUGH
                                       CERTIFICATE TRUST 1999-2

                                       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 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 March 1, 1999, (99-2), 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 November 16, 1999 to December 15,
     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 28th day of
December, 1999.

                                                 CONSECO FINANCE CORP.




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

                                                                   SERIES 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                              CUSIP NO.#393505-V58, V66, V74, V82, V90, W24, W32
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000

<TABLE>
<CAPTION>
                                                                                     Total $                       Per $1,000
                                                                                      Amount                        Original
                                                                                ---------------------          ------------------
<S>                                                                             <C>                            <C>
CLASS A CERTIFICATES
- --------------------
(1a) Amount available( including Monthly Servicing Fee)                                 14,422,687.32
                                                                                ---------------------

 (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                                                                    14,422,687.32
                                                                                ---------------------

 (d) Amount withdrawn from (Capitalized Interest)(Pre-Funding) Account                           0.00
                                                                                ---------------------

A.   Interest
     (2) Aggregate interest
         a. Class A-1 Remittance Rate (5.60%)                                                   5.60%
                                                                                ---------------------
         b. Class A-1 Interest                                                             256,377.95                 3.28689679
                                                                                ---------------------          -----------------
         c. Class A-2 Remittance Rate (5.84%)                                                   5.84%
                                                                                ---------------------
         d. Class A-2 Interest                                                             233,600.00                 4.86666667
                                                                                ---------------------          -----------------
         e. Class A-3 Remittance Rate (6.08%)                                                   6.08%
                                                                                ---------------------
         f. Class A-3 Interest                                                            430,666.67                 5.06666671
                                                                                ---------------------          -----------------
         g. Class A-4 Remittance Rate (6.48%)                                                   6.48%
                                                                                ---------------------
         h. Class A-4 Interest                                                             180,900.00                 5.40000000
                                                                                ---------------------          -----------------
         i. Class A-5 Remittance Rate (6.68%)                                                   6.68%
                                                                                ---------------------
         j. Class A-5 Interest                                                             226,841.67                 5.56666675
                                                                                ---------------------          -----------------
         k. Class A-6 Remittance Rate 6.92%, (unless
            the Weighted Average Contract Rate is
            less than 6.92%)                                                                    6.92%
                                                                                ---------------------
         l. Class A-6 Interest                                                             271,033.33                 5.76666660
                                                                                ---------------------          -----------------
         m. Class A-7 Remittance Rate (6.44%)                                                   6.44%
                                                                                ---------------------
         n. Class A-7 Interest                                                           2,996,496.04                 4.99416007
                                                                                ---------------------          -----------------
     (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                                           6,821,930.66                        N/A
                                                                                ---------------------          -----------------
         a. Scheduled Principal                                                          1,434,602.27                        N/A
                                                                                ---------------------          -----------------
         b. Principal Prepayments                                                        4,558,154.99                        N/A
                                                                                ---------------------          -----------------
         c. Liquidated Contracts                                                           878,853.73                        N/A
                                                                                ---------------------          -----------------
         d. Repurchases                                                                          0.00                        N/A
                                                                                ---------------------          -----------------
         e. Current Month Advanced Principal                                             1,523,748.05                        N/A
                                                                                ---------------------          -----------------
         f. Prior Month Advanced Principal                                             (1,573,428.38)                        N/A
                                                                                ---------------------          -----------------
         g. Additional Principal Distribution                                                    0.00
                                                                                ---------------------
    (6) Pool Scheduled Principal Balance                                             1,040,993,248.44
                                                                                ---------------------
   (6b) Adjusted Pool Principal Balance                                             1,039,469,500.39                944.97227308
                                                                                ---------------------          -----------------
   (6c) Pool Factor                                                                       0.94497227
                                                                                ---------------------
   (6d) Net Certificate Principal Balance                                           1,028,469,500.39
                                                                                ---------------------
   (6e) Overcollateralization Amount (not to exceed $11,000,000.00)                    11,000,000.00
                                                                                ---------------------
</TABLE>

     *Subject to a maximum rate equal to the Weighted Average Contract Rate
<PAGE>

                                                                   SERIES 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                              CUSIP NO.#393505-V58, V66, V74, V82, V90, W24, W32
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                 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                                            92.30%
                                                                                ---------------------
    (9) Class A Percentage for the following Remittance Date                                   92.25%
                                                                                ---------------------
    (10) Class A  Principal Distribution:
         a. Class A-1                                                                    2,431,308.12                31.17061692
                                                                                ---------------------          -----------------
         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
                                                                                ---------------------          -----------------
         g. Class A-6                                                                            0.00                 0.00000000
                                                                                ---------------------          -----------------
         h. Class A-7                                                                    4,390,622.54                 7.31770423
                                                                                ---------------------          -----------------
    (11) Class A-1 Principal Balance                                                    52,506,823.21               673.16440013
                                                                                ---------------------          -----------------
   (11a) Class A-1 Pool Factor                                                             0.67316440
                                                                                ---------------------
    (12) Class A-2 Principal Balance                                                    48,000,000.00               1000.0000000
                                                                                ---------------------          -----------------
   (12a) Class A-2 Pool Factor                                                             1.00000000
                                                                                ---------------------
    (13) Class A-3 Principal Balance                                                    85,000,000.00               1000.0000000
                                                                                ---------------------          -----------------
   (13a) Class A-3 Pool Factor                                                             1.00000000
                                                                                ---------------------
    (14) Class A-4 Principal Balance                                                    33,500,000.00               1000.0000000
                                                                                ---------------------          -----------------
   (14a) Class A-4 Pool Factor                                                             1.00000000
                                                                                ---------------------
    (15) Class A-5 Principal Balance                                                    40,750,000.00               1000.0000000
                                                                                ---------------------          -----------------
   (15a) Class A-5 Pool Factor                                                             1.00000000
                                                                                ---------------------
    (16) Class A-6 Principal Balance                                                    47,000,000.00               1000.0000000
                                                                                ---------------------          -----------------
   (16a) Class A-6 Pool Factor                                                             1.00000000
                                                                                ---------------------
    (17) Class A-7 Principal Balance                                                   553,962,677.18                923.2711286
                                                                                ---------------------          -----------------
   (17a) Class A-7 Pool Factor                                                             0.92327113
                                                                                ---------------------
    (18) Unpaid Class A Principal Shortfall
         (if any)following current Remittance Date                                               0.00
                                                                                ---------------------
    (19) Additional Principal Distribution Amount
                                                                                ---------------------
C.   Aggregate Scheduled Balances and Number of Delinquent
     Contracts as of Determination Date

         (20) 31-59 days                                                                 9,194,973.01                        277
                                                                                ---------------------          -----------------
         (21) 60 days or more                                                           14,778,335.69                        382
                                                                                ---------------------          -----------------
         (22) Current Month Repossessions                                                2,306,339.26                         70
                                                                                ---------------------          -----------------
         (23) Repossession Inventory                                                     5,834,002.84                        170
                                                                                ---------------------          -----------------
</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 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                              CUSIP NO.#393505-V58, V66, V74, V82, V90, W24, W32
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                  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 May 2003.)

(24) Average Sixty - Day Delinquency Ratio Test

         (a) Sixty - Day Delinquency Ratio for current Remittance Date                                                       1.44 %
                                                                                                               --------------------
         (b) Average Sixty - Day Delinquency Ratio (arithmetic average of
             ratios for this month and two preceding months;
             may not exceed 4.5%)                                                                                            1.40 %
                                                                                                               --------------------
(25) 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, 2003 to March 31, 2004,
             7.0% from April 1, 2004 to March 31, 2005; 9.0%  from                                                           0.09 %
             April 1, 2005 to March 31, 2006 and 10.5% thereafter)                                             --------------------

(26) Current Realized Losses Test

         (a) Current Realized Losses for current Remittance Date                                                         439,793.30
                                                                                                               --------------------
         (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%)                                                                                           0.42 %
                                                                                                               --------------------
(27) Class M-1, M-2, Principal Balance Test

         (a) The sum of Class M-1, M2 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 22.875%                                                                                   16.03 %
                                                                                                               --------------------
         (b) 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 15.00%                                                                                    10.51 %
                                                                                                               --------------------
(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
             $22,000,000.00                                                                                           79,750,000.00
                                                                                                               --------------------
         (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 10.875%.                                             7.70%
                                                                                                               --------------------
</TABLE>
<PAGE>

                                                                   SERIES 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                                            CUSIP NO. #393505-W40, W57, W65, W73
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                 Page 4

<TABLE>
<CAPTION>
                                                                                       Total $                     Per $1,000
                                                                                       Amount                      Original
                                                                                ----------------------         ------------------
<S>                                                                             <C>                            <C>
CLASS M-1 CERTIFICATES
- ----------------------
(29) Amount available( including Monthly Servicing Fee)                                   3,004,841.00
                                                                                ----------------------
A.   Interest
     (30) Aggregate interest

         (a) Class M-1 Remittance Rate 6.80%, unless the
         Weighted Average Contract Rate is less than 6.80%)                                      6.80%
                                                                                ----------------------
         (b) Class M-1 Interest                                                             327,250.00                 5.66666667
                                                                                ----------------------         ------------------
         (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                                                    57,750,000.00              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 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                                            CUSIP NO. #393505-W40, W57, W65, W73
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                 Page 5

<TABLE>
<CAPTION>
                                                                                  Total $                           Per $1,000
                                                                                   Amount                            Original
                                                                                -------------------            ------------------
<S>                                                                             <C>                            <C>
CLASS M-2 CERTIFICATES
- ----------------------
(42) Amount available( including Monthly Servicing Fee)                                2,677,591.00
                                                                                -------------------
     (43) Aggregate interest

         (a) Class M-2 Remittance Rate 7.21%, unless the
         Weighted Average Contract Rate is less than 7.21%)                                   7.21%
                                                                                -------------------

         (b) Class M-2 Interest                                                          181,752.08                    6.00833322
                                                                                -------------------            ------------------

         (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                                                 30,250,000.00                 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 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                                            CUSIP NO. #393505-W40, W57, W65, W73
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                 Page 6

<TABLE>
<CAPTION>
<S>                                                                             <C>                            <C>
CLASS BI CERTIFICATES
- ---------------------
                                                                                     Total $                      Per $1,000
                                                                                      Amount                       Original
                                                                                ------------------             ----------------

         (1) Amount Available less the Class A
             Distribution Amount and Class M-1 Distribution
             Amount (including Monthly Servicing Fee)                                 2,495,838.92
                                                                                ------------------
         (2) Class B-1 Adjusted Principal Balance                                             0.00
                                                                                ------------------
         (3) Class B-1 Remittance Rate (8.41%
             unless Weighted Average Contract Rate
             is below 8.41%)                                                                 8.41%
                                                                                ------------------
         (4) Interest on Class B-1 Adjusted Principal Balance                                 0.00
                                                                                ------------------
         (3) Aggregate Class B1 Interest                                                308,366.67                   7.00833341
                                                                                ------------------             ----------------
         (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                                               79,750,000.00
                                                                                ------------------

        (12) Class B1 Principal Balance                                              44,000,000.00
                                                                                ------------------
       (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 1999-2
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Dec-99
                                            CUSIP NO. #393505-W40, W57, W65, W73
                                                        TRUST ACCOUNT #3337391-0
                                                       REMITTANCE DATE 1/03/2000
                                                                 Page 7

<TABLE>
<CAPTION>
                                                                                       Total $                       Per $1,000
                                                                                       Amount                        Original
                                                                                ------------------             ------------------
<S>                                                                             <C>                            <C>
CLASS B2 CERTIFICATES
- ---------------------

         (14) Remaining Amount Available                                              2,187,472.25
                                                                                ------------------
         (15) Class B-2 Remittance Rate ( 8.70%
              unless Weighted Average Contract
              Rate is less than 8.70%)                                                       8.70%
                                                                                ------------------
         (16) Aggregate Class B2 Interest                                               259,187.50                   7.25000000
                                                                                ------------------             ----------------
         (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                                             35,750,000.00
                                                                                ------------------
         (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)                                                          436,610.36
                                                                                ------------------
         (25) Class B-3I Guarantee Fee                                                1,491,674.39
                                                                                ------------------
         (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)                                              530,778.05
                                                                                ------------------
         (30) Unpaid Class B-3I Shortfall                                            14,030,256.32
                                                                                ------------------
         (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                                                   2,306,339.26
                                                                                ------------------
         (34) Repossessed Contracts Remaining in Inventory                            5,834,002.84
                                                                                ------------------
         (35) Weighted Average Contract Rate                                               9.41914
                                                                                ------------------
</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.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission