CONSECO FINANCE CORP
8-K, 2000-05-10
ASSET-BACKED SECURITIES
Previous: LIGHTPATH TECHNOLOGIES INC, 4, 2000-05-10
Next: PHOENIX HOME LIFE MUTUAL INSURANCE CO, 13F-HR, 2000-05-10



<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): May 15, 2000


                MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                      PASS-THROUGH CERTIFICATE TRUST 2000-1
                ------------------------------------------------
             (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 May 15, 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
                                May 15, 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: May 15, 2000


                                       MANUFACTURED HOUSING CONTRACT
                                       SENIOR/SUBORDINATE PASS-THROUGH
                                       CERTIFICATE TRUST 2000-1

                                       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 May 15, 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 February 1, 2000, (2000-1), 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 March 16 to April 15, 2000 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 26th day of April,
2000.

                                             CONSECO FINANCE CORP.




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

                                     SERIES 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                       TRUST ACCOUNT # 3338029-0
                                                       REMITTANCE DATE 5/01/2000
<TABLE>
<CAPTION>
                                                                                         Total $           Per $1,000
                                                                                         Amount             Original
                                                                                     ---------------      -------------
<S>                                                                                  <C>                  <C>
CLASS A CERTIFICATES
- --------------------

   (1a)  Amount available( including Monthly Servicing Fee)                            13,619,189.36
                                                                                     ---------------

    (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                                                               13,619,189.36
                                                                                     ---------------

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

A.    Interest

    (2)  Aggregate interest

         a. Class A-1 Remittance Rate (6.84%)                                               6.84000%
                                                                                     ---------------
         b. Class A-1 Interest                                                            721,089.82         5.20642469
                                                                                     ---------------      -------------
         c. Class A-2 Remittance Rate (7.19%)                                                  7.19%
                                                                                     ---------------
         d. Class A-2 Interest                                                            239,666.67         5.99166675
                                                                                     ---------------      -------------
         e. Class A-3 Remittance Rate (7.30%)                                                  7.30%
                                                                                     ---------------
         f. Class A-3 Interest                                                            793,875.00         6.08333333
                                                                                     ---------------      -------------
         g. Class A-4 Remittance Rate (7.62%)                                                  7.62%
                                                                                     ---------------
         h. Class A-4 Interest                                                            793,750.00         6.35000000
                                                                                     ---------------      -------------
         i. Class A-5 Remittance Rate (8.06%)                                                  8.06%
                                                                                     ---------------
         j. Class A-5 Interest                                                          2,102,316.67         6.71666668
                                                                                     ---------------      -------------

    (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                                         7,585,157.03                N/A
                                                                                     ---------------      -------------
         a. Scheduled Principal                                                           483,020.68                N/A
                                                                                     ---------------      -------------
         b. Principal Prepayments                                                       5,815,514.63                N/A
                                                                                     ---------------      -------------
         c. Liquidated Contracts                                                                0.00                N/A
                                                                                     ---------------      -------------
         d. Repurchases                                                                         0.00                N/A
                                                                                     ---------------      -------------
         e. Current Month Advanced Principal                                            1,146,551.90                N/A
                                                                                     ---------------      -------------
         f. Prior Month Advanced Principal                                             (1,635,009.95)               N/A
                                                                                     ---------------      -------------
         g. Additional Principal Distribution ($4,500,000.00 cap)                       1,775,079.77
                                                                                     ---------------

    (6)  Pool Scheduled Principal Balance                                             883,343,460.75
                                                                                     ---------------
   (6b)  Adjusted Pool Principal Balance                                              882,196,908.85       995.14597727
                                                                                     ---------------      -------------
   (6c)  Pool Factor                                                                      0.99514598
                                                                                     ---------------

   (6d)  Net Certificate Principal Balance                                            866,921,829.08
                                                                                     ---------------
   (6e)  Overcollateralization Amount                                                  15,275,079.77
                                                                                     ---------------
   (6f)  Prefunded Amount                                                                       0.00
                                                                                     ---------------
</TABLE>
<PAGE>

                                     SERIES 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                        TRUST ACCOUNT #3338029-0
                                                       REMITTANCE DATE 5/01/2000
                                     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                                         93.31%
                                                                                     --------------

    (9)  Class A Percentage for the following  Remittance Date                               93.25%
                                                                                     --------------

   (10)  Class A  Principal Distribution:
         a. Class A-1                                                                  7,585,157.03        54.76647675
                                                                                     --------------       ------------
         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
                                                                                     --------------       ------------


   (11)  Class A-1 Principal Balance                                                 118,921,829.08       858.64136520
                                                                                     --------------       ------------
  (11a)  Class A-1 Pool Factor                                                           0.85864137
                                                                                     --------------

   (12)  Class A-2 Principal Balance                                                  40,000,000.00       1000.0000000
                                                                                     --------------       ------------
  (12a)  Class A-2 Pool Factor                                                           1.00000000
                                                                                     --------------

   (13)  Class A-3 Principal Balance                                                 130,500,000.00       1000.0000000
                                                                                     --------------       ------------
  (13a)  Class A-3 Pool Factor                                                           1.00000000
                                                                                     --------------

   (14)  Class A-4 Principal Balance                                                 125,000,000.00       1000.0000000
                                                                                     --------------       ------------
  (14a)  Class A-4 Pool Factor                                                           1.00000000
                                                                                     --------------

   (15)  Class A-5 Principal Balance                                                 313,000,000.00       1000.0000000
                                                                                     --------------       ------------
  (15a)  Class A-5 Pool Factor                                                           1.00000000
                                                                                     --------------


   (16)  Unpaid Class A Principal Shortfall
         (if any)following current Remittance Date                                             0.00
                                                                                     --------------

C.    Aggregate Scheduled Balances and Number of Delinquent
      Contracts as of Determination Date

         (17)  31-59 days                                                              5,064,129.87                120
                                                                                     --------------       ------------

         (18)  60 days or more                                                         1,695,294.43                 34
                                                                                     --------------       ------------

         (19)  Current Month Repossessions                                                     0.00                  0
                                                                                     --------------       ------------

         (20)  Repossession Inventory                                                          0.00                  0
                                                                                     --------------       ------------

</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 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                        TRUST ACCOUNT #3338029-0
                                                       REMITTANCE DATE 5/01/2000
                                     Page 3
<TABLE>
<CAPTION>
<S>                                                                                  <C>                  <C>

Class M-1, M-2 Distribution Test and Class B Distribution Test
(applicable on and after the Remittance Date occurring in April, 2004.)

   (21)  Average Sixty - Day Delinquency Ratio Test

         (a) Sixty - Day Delinquency Ratio for current Remittance Date                       0.19%
                                                                                     -------------

         (b) Average Sixty - Day Delinquency Ratio (arithmetic average
             of ratios for this month and two preceding months;
             may not exceed 5.0%)                                                            0.11%
                                                                                     -------------

   (22)  Average Thirty - Day Delinquency Ratio

         (a) Thirty - Day Delinquency Ratio for current Remittance Date                      0.77%
                                                                                     -------------

         (b) Average Thirty - Day Delinquency Ratio (arithmetic average
             of ratios for this month and two preceding months;
             may not exceed N/A% (no test))                                                  0.39%
                                                                                     -------------

   (23)  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, 2004 to March 29, 2005;
             7.0% from April 1, 2005 to March 31, 2006; 9.0% from April 1,
             2006, to March 31, 2007 and 10.5% thereafter)                                    0.00
                                                                                     -------------

   (24)  Current Realized Losses Test

         (a) Current Realized Losses for current Remittance Date                              0.00
                                                                                     -------------

         (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%)                                                           0.00%
                                                                                     -------------

   (25)  Class M-1 Principal Balance Test

         (a) The sum of Class M 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 24.375%                                                        15.95%
                                                                                     -------------

   (26)  Class M-2 Principal Balance Test

         (a) 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 18.75%                                                         10.81%
                                                                                     -------------

   (27)  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
             $14,000,000.00                                                          58,500,000.00
                                                                                     -------------

         (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 12%.                6.69%
                                                                                     -------------
</TABLE>
<PAGE>

                                     SERIES 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                        TRUST ACCOUNT #3338029-0
                                                       REMITTANCE DATE 5/01/2000
                                     Page 4
<TABLE>
<CAPTION>
                                                                                         Total $           Per $1,000
                                                                                         Amount             Original
                                                                                     ---------------      -------------
<S>                                                                                  <C>                  <C>
CLASS M-1 CERTIFICATES
- ----------------------

   (28)  Amount available( including Monthly Servicing Fee)                           1,383,334.17
                                                                                     -------------
A.    Interest
   (29)  Aggregate  interest

         (a) Class M-1 Remittance Rate 8.30%, unless the
             Weighted Average Contract Rate is less than 8.30%)                              8.30%
                                                                                     -------------

         (b) Class M-1 Interest                                                         311,250.00           6.91666667
                                                                                     -------------        -------------

         (c) Interest on Class M-1 Adjusted Principal Balance                                 0.00
                                                                                     -------------

   (30)  Amount applied to Class M-1 Interest Deficiency Amount                               0.00
                                                                                     -------------

   (31)  Remaining unpaid Class M-1 Interest Deficiency Amount                                0.00
                                                                                     -------------

   (32)  Amount applied to:
         a. Unpaid Class M-1 Interest Shortfall                                               0.00                    0
                                                                                     -------------        -------------

   (33)  Remaining:
         a. Unpaid Class M-1 Interest Shortfall                                               0.00                    0
                                                                                     -------------        -------------

B.    Principal
   (34)  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
                                                                                     -------------        -------------

   (35)  Class M-1 Principal Balance                                                 45,000,000.00        1000.00000000
                                                                                     -------------        -------------
  (35a)  Class M-1 Pool Factor                                                          1.00000000
                                                                                     -------------

   (36)  Class M-1 Percentage for such Remittance Date                                       0.00%
                                                                                     -------------

   (37)  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
                                                                                     -------------

   (38)  Unpaid Class M-1 Principal Shortfall
         (if any) following current Remittance Date                                           0.00
                                                                                     -------------

   (39)  Class M-1 Percentage for the following Remittance Date                              0.00%
                                                                                     -------------

   (40)  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 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                        TRUST ACCOUNT #3338029-0
                                                       REMITTANCE DATE 5/01/2000
                                     Page 5
<TABLE>
<CAPTION>
                                                                                         Total $           Per $1,000
                                                                                         Amount             Original
                                                                                     ---------------      -------------
<S>                                                                                  <C>                  <C>
CLASS M-2 CERTIFICATES
- ----------------------

   (41)  Amount available (including Monthly Servicing Fee)                           1,072,084.17
                                                                                     -------------
A.    Interest
   (42)  Aggregate interest

         (a) Class M-2 Remittance Rate9.08%, unless the
             Weighted Average Contract Rate is less than 9.08%)                              9.08%
                                                                                     -------------

         (b) Class M-2 Interest                                                         272,400.00           7.56666667
                                                                                     -------------        -------------

         (c) Interest on Class M-2 Adjusted Principal Balance                                 0.00
                                                                                     -------------

   (43)  Amount applied to Class M-2 Interest Deficiency Amount                               0.00
                                                                                     -------------

   (44)  Remaining unpaid Class M-2 Interest Deficiency Amount                                0.00
                                                                                     -------------

   (45)  Amount applied to:
         a. Unpaid Class M-2 Interest Shortfall                                               0.00                    0
                                                                                     -------------        -------------

   (46)  Remaining:
         a. Unpaid Class M-2 Interest Shortfall                                               0.00                    0
                                                                                     -------------        -------------

B.    Principal
   (47) 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
                                                                                     -------------        -------------

   (48)  Class M-2 Principal Balance                                                 36,000,000.00        1000.00000000
                                                                                     -------------        -------------
  (48a)  Class M-2 Pool Factor                                                          1.00000000
                                                                                     -------------

   (49)  Class M-2 Percentage for such Remittance Date                                       0.00%
                                                                                     -------------

   (50)  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
                                                                                     -------------

   (51)  Unpaid Class M-2 Principal Shortfall
         (if any) following current Remittance Date                                           0.00
                                                                                     -------------

   (52)  Class M-2 Percentage for the following Remittance Date                              0.00%
                                                                                     -------------

   (53)  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 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                       REMITTANCE DATE 5/01/2000
                                     Page 6
<TABLE>
<CAPTION>
                                                                                         Total $           Per $1,000
                                                                                         Amount             Original
                                                                                     ---------------      -------------
<S>                                                                                  <C>                  <C>
CLASS B1 CERTIFICATES
- ---------------------
    (1)  Amount Available less the Class A
         Distribution Amount and Class M-1 Distribution
         Amount (including Monthly Servicing Fee)                                       799,684.17
                                                                                     -------------

    (3)  Class B-1 Remittance Rate  (8.80%
         unless Weighted Average Contract Rate
         is below 8.80%)                                                                     8.80%
                                                                                     -------------

    (3)  Aggregate Class B1 Interest                                                    198,000.00        7.33333333
                                                                                     -------------        ----------

    (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                                                   58,500,000.00
                                                                                     -------------

   (12)  Class B1 Principal Balance                                                  27,000,000.00
                                                                                     -------------
  (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 2000-1
                                     CERTIFICATES for MANUFACTURED HOUSING LOANS
                                     MONTHLY REPORT                       Apr-00
                                            CUSIP NO.#20847Q-BK3, BL1, BM9, BN7,
                                                           BP2, BQ0, BR8,BS6,BT4
                                                       REMITTANCE DATE 5/01/2000
                                     Page 7
<TABLE>
<CAPTION>
                                                                                         Total $           Per $1,000
                                                                                         Amount             Original
                                                                                     ---------------      -------------
<S>                                                                                  <C>                  <C>
CLASS B2 CERTIFICATES
- ---------------------

   (14)  Remaining Amount Available                                                     601,684.17
                                                                                     -------------

   (15)  Class B-2 Remittance Rate ( 8.80%
         unless Weighted Average Contract
         Rate is less than 8.80%)                                                            8.80%
                                                                                     -------------

   (16)  Aggregate Class B2 Interest                                                    231,000.00        7.33333333
                                                                                     -------------        ----------

   (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                                                  31,500,000.00
                                                                                     -------------
  (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)                                                               370,684.17
                                                                                     -------------

   (25)  Class B-3I Guarantee Fee                                                             0.00
                                                                                     -------------

   (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)                                                 2,053,702.30
                                                                                     -------------

   (30)  Unpaid Class B-3I Shortfall                                                  5,396,613.39
                                                                                     -------------

   (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                                                                0.00
                                                                                     -------------
   (34)  Repossessed Contracts Remaining in Inventory                                         0.00
                                                                                     -------------

   (35)  Weighted Average Contract Rate                                                   11.08935
                                                                                     -------------
</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