|
|
|
|
|
|
|
|
|
<PAGE>
EXHIBIT 99.1
Net Interest Margin Trust 1995-A
September, 2000
Payment: October 16, 2000
7.25% SECURITIZED NET INTEREST
MARGIN CERTIFICATES
Cusip # 393534AC6
Trust Account # 33-34309-0
Distribution Date: October 16, 2000
<TABLE>
<CAPTION>
Per $1,000
Securitized Net Interest Margin Certificates Original
-------------------------------------------- ----------
<S> <C> <C>
1. Amount Available 1,170,899.19
------------------
Pro rata Share of Excess from NIM 94-A 2,338,775.05
------------------
Interest
2. Aggregate Interest 332,158.89 1.07843795
------------------------------------------
3. Amount Applied to:
(a) accrued but unpaid Interest
4. Remaining:
(a) accrued but unpaid Interest
5. Monthly Interest 332,158.89
------------------
Principal
6. Current month's principal distribution 3,177,515.35 10.31660828
------------------------------------------
7. Remaining outstanding principal balance 51,800,507.12 168.18346470
------------------------------------------
Pool Factor 0.16818346
------------------
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) 37,439.73
------------------
11. Aggregate principal balance of loans
refinanced by Conseco Finance 2,265,911.36
------------------
12. Weighted average CPR 9.42%
------------------
13. Weighted average CDR 3.06%
------------------
14. Annualized net loss percentage 2.16%
------------------
15. Delinquency 30-59 day 1.88%
------------------
60-89 day 0.67%
------------------
90+ day 1.17%
------------------
Total 30+ 3.72%
------------------
</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
September, 2000
Payment: October 16, 2000
Fee Assets
--------------------------------------------------------
Guarantee Inside Fee Asset
Fees Refi Total
--------------------------------------------------------
GTFC 1994-5 109,874.63 (17,612.78) 92,261.85
GTFC 1994-6 0.00 (10,247.92) (10,247.92)
GTFC 1994-7 3,795.80 (9,950.68) (6,154.88)
GTFC 1994-8 0.00 (1,715.85) (1,715.85)
GTFC 1995-1 50,724.01 (20,869.22) 29,854.79
GTFC 1995-2 0.00 0.00 0.00
GTFC 1995-3 148,521.55 (40,605.29) 107,916.26
GTFC 1995-4 213,124.01 44,917.09 258,041.10
GTFC 1995-5 0.00 0.00 0.00
--------------------------------------------------------
526,040.00 (56,084.65) 469,955.35
Total amount of Guarantee Fees and
Inside Refinance Payments 469,955.35
-----------------
Subordinated Servicing Fees 548,998.70
-----------------
Payment on Finance 1 Note 1,018,954.05
-----------------
Allocable to Interest (current) 664,563.13
-----------------
Allocable to accrued but unpaid Interest 0.00
-----------------
Accrued and unpaid Trustee Fees 0.00
-----------------
Allocable to Principal 354,390.92
-----------------
Finance 1 Note Principal Balance 109,642,264.68
-----------------
<PAGE>
Net Interest Margin Trust 1995-A
September, 2000
Payment: October 16, 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 16,197.81 41,013.12 57,210.93
GTFC 1995-3 0.00 0.00 0.00
GTFC 1995-4 0.00 0.00 0.00
GTFC 1995-5 95,896.30 (1,162.09) 94,734.21
------------------------------------------
112,094.11 39,851.03 151,945.14
Total Residual and Inside
Refinance Payments 151,945.14
|
|