|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99.1
Net Interest Margin Trust 1995-A
November, 2000
Payment: December 15, 2000
7.25% SECURITIZED NET INTEREST
MARGIN CERTIFICATES
Cusip # 393534AC6
Trust Account # 33-34309-0
Distribution Date: December 15, 2000
<TABLE>
<CAPTION>
Per $1,000
Securitized Net Interest Margin Certificates Original
-------------------------------------------- -------------
<S> <C> <C>
1. Amount Available 1,394,017.30
-----------------
Pro rata Share of Excess from NIM 94-A 2,917,346.16
-----------------
Interest
2. Aggregate Interest 289,446.67 0.93976192
-----------------------------------------
3. Amount Applied to:
(a) accrued but unpaid Interest
4. Remaining:
(a) accrued but unpaid Interest
5. Monthly Interest 289,446.67
-----------------
Principal
6. Current month's principal distribution 4,021,916.79 13.05817140
-----------------------------------------
7. Remaining outstanding principal balance 43,886,497.36 142.48862780
-----------------------------------------
Pool Factor 0.14248863
-----------------
8. Present value of the projected remaining aggregate
cashflows of the Finance I Assets and the
Residual Assets, as of the immediately
preceding Distribution Date 190,505,680.14**
-----------------
9. Aggregate amount on deposit in Reserve Fund 7,500,000.00
-----------------
10. Subordinated Certificateholder payment (interest
earnings on Reserve Fund, pursuant to Section 5.8) 37,729.33
-----------------
11. Aggregate principal balance of loans
refinanced by Conseco Finance 2,021,982.61
-----------------
12. Weighted average CPR 9.76%
-----------------
13. Weighted average CDR 3.16%
-----------------
14. Annualized net loss percentage 1.90%
-----------------
15. Delinquency 30-59 day 2.01%
-----------------
60-89 day 0.68%
-----------------
90+ day 1.09%
-----------------
Total 30+ 3.78%
-----------------
</TABLE>
US Bank Trust N. A. Paying Agent/Bondholder Relations (612) 973-5800
** Represents present value of assets for NIM 94-A, 94-B, & 95-A, after
cross-collateralization, as of 9/15/00.
<PAGE>
Net Interest Margin Trust 1995-A
November, 2000
Payment: December 15, 2000
Fee Assets
---------------------------------------------------
Guarantee Inside Fee Asset
Fees Refi Total
---------------------------------------------------
GTFC 1994-5 86,764.77 14,025.07 100,789.84
GTFC 1994-6 0.00 15,646.89 15,646.89
GTFC 1994-7 0.00 11,618.38 11,618.38
GTFC 1994-8 72,508.28 12,961.61 85,469.89
GTFC 1995-1 118,336.64 14,236.87 132,573.51
GTFC 1995-2 0.00 0.00 0.00
GTFC 1995-3 165,226.58 43,976.20 209,202.78
GTFC 1995-4 40,955.76 18,885.69 59,841.45
GTFC 1995-5 0.00 0.00 0.00
---------------------------------------------------
483,792.03 131,350.71 615,142.74
Total amount of Guarantee Fees and
Inside Refinance Payments 615,142.74
-----------------
Subordinated Servicing Fees 572,110.99
-----------------
Payment on Finance 1 Note 1,187,253.73
-----------------
Allocable to Interest (current) 662,422.02
-----------------
Allocable to accrued but unpaid Interest 80,872.30
-----------------
Accrued and unpaid Trustee Fees 0.00
-----------------
Allocable to Principal 443,959.41
-----------------
Finance 1 Note Principal Balance 109,198,305.27
-----------------
<PAGE>
Net Interest Margin Trust 1995-A
November, 2000
Payment: December 15, 2000
Inside
Residual Refi Total
------------------------------------------
GTFC 1994-5 0.00 0.00 0.00
GTFC 1994-6 0.00 0.00 0.00
GTFC 1994-7 0.00 0.00 0.00
GTFC 1994-8 0.00 0.00 0.00
GTFC 1995-1 0.00 0.00 0.00
GTFC 1995-2 142,568.26 9,040.84 151,609.10
GTFC 1995-3 0.00 0.00 0.00
GTFC 1995-4 0.00 0.00 0.00
GTFC 1995-5 25,630.53 29,523.94 55,154.47
------------------------------------------
168,198.79 38,564.78 206,763.57
Total Residual and Inside
Refinance Payments 206,763.57
|
|