GREEN TREE FINANCIAL CORP
S-1/A, 1995-08-01
ASSET-BACKED SECURITIES
Previous: GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN, 485APOS, 1995-08-01
Next: GREEN TREE FINANCIAL CORP, S-1/A, 1995-08-01



<PAGE>
 
      
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 31, 1995     
                                                     
                                                  REGISTRATION NO. 33-60869     
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                                ----------------
                                 
                              AMENDMENT NO. 1     
                                       
                                    TO     
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
 
                                ----------------
 
                        GREEN TREE FINANCIAL CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                                ----------------
 
                                                             41-1807858
        DELAWARE                      9999
                                                          (I.R.S. EMPLOYER
                                                         IDENTIFICATION NO.)
            (PRIMARY STANDARD INDUSTRIAL CLASSIFICATION CODE NUMBER)
     (STATE OR OTHER
     JURISDICTION OF
    INCORPORATION OR
      ORGANIZATION)
 
                              1100 LANDMARK TOWERS
                              345 ST. PETER STREET
                        SAINT PAUL, MINNESOTA 55102-1639
                                 (612) 293-3400
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
 
                                ----------------
                                  
                               JOHN W. BRINK     
                              1100 LANDMARK TOWERS
                              345 ST. PETER STREET
                        SAINT PAUL, MINNESOTA 55102-1639
                                 (612) 293-3400
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
 
                                ----------------
 
      GREEN TREE MANUFACTURED HOUSING NET INTEREST MARGIN FINANCE CORP. I
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                          THE CORPORATE TRUST COMPANY
                            CORPORATION TRUST CENTER
                               1209 ORANGE STREET
                           WILMINGTON, DELAWARE 19801
                                 (302) 655-5049
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                                  
                               JOHN W. BRINK     
                              1100 LANDMARK TOWERS
                              345 ST. PETER STREET
                        SAINT PAUL, MINNESOTA 55102-1639
                                 (612) 293-3400
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
 
                                ----------------
 
                                   COPIES TO:
          CHARLES F. SAWYER                        CATHY M. KAPLAN
      DORSEY & WHITNEY P.L.L.P.                      BROWN & WOOD
        220 SOUTH SIXTH STREET                  ONE WORLD TRADE CENTER
     MINNEAPOLIS, MINNESOTA 55402              NEW YORK, NEW YORK 10048
 
                                ----------------
 
  THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THE REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933, OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>
 
  APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE OF SECURITIES TO THE
PUBLIC: As soon as practicable after the effective date of this Registration
Statement.
 
  If delivery of the prospectus is expected to be made pursuant to Rule 434
under the Securities Act of 1933, check the following box: [_]
 
                                ---------------
 
                        CALCULATION OF REGISTRATION FEE
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<TABLE>   
<CAPTION>
                                          PROPOSED       PROPOSED
 TITLE OF EACH CLASS OF      AMOUNT       MAXIMUM        MAXIMUM      AMOUNT OF
    SECURITIES TO BE         TO BE     OFFERING PRICE   AGGREGATE    REGISTRATION
       REGISTERED          REGISTERED   PER UNIT(1)   OFFERING PRICE    FEE(2)
---------------------------------------------------------------------------------
<S>                       <C>          <C>            <C>            <C>
Securitized Net Interest
 Margin Certificates...   $308,000,000      100%       $308,000,000  $106,206.90
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1995-5, Class C.......       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1995-4, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1995-3, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1995-2, Class C.......       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1995-1, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1994-8, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1994-7, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1994-6, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Manufactured Housing
 Contract
 Senior/Subordinate
 Pass-Through
 Certificates, Series
 1994-5, Class C, and
 related Guarantee Fee
 payable by such Trust.       (3)           (3)            (3)           (4)
---------------------------------------------------------------------------------
Limited Recourse Note
 Issued by Finance I...       (4)           (4)            (4)           (4)
---------------------------------------------------------------------------------
</TABLE>    
--------------------------------------------------------------------------------
(1) Estimated solely for the purpose of calculating the registration fee on the
    basis of the proposed maximum aggregate offering price, pursuant to Rule
    457(c).
   
(2) Of this amount, $344.83 has been previously paid and $105,862.07 is being
    paid herewith.     
   
(3) The Residual Assets and the Guarantee Fees have no stated principal amount.
           
(4) No additional consideration will be paid for the Residual Assets, Guarantee
    Fees, or the Finance I Note; accordingly, no separate filing fee is being
    paid herewith pursuant to Rule 457(n).     
<PAGE>
 
                      GREEN TREE SECURITIZED NET INTEREST
                              MARGIN TRUST 1995-A
 
                               ----------------
 
                             CROSS REFERENCE SHEET
 
         PURSUANT TO ITEM 501(B) OF REGULATION S-K SHOWING LOCATION IN
                     PROSPECTUS OF PART I ITEMS OF FORM S-1
 
<TABLE>
<CAPTION>
       ITEM NUMBER AND HEADING
  IN FORM S-1 REGISTRATION STATEMENT             LOCATION IN PROSPECTUS
  ----------------------------------             ----------------------
<S>                                     <C>
 1.Forepart of the Registration
     Statement and Outside Front Cover
     Page of Prospectus...............  Outside Front Cover Page
 2.Inside Front and Outside Back Cover
     Pages of Prospectus..............  Inside Front Cover Page; Outside Back
                                         Cover Page
 3.Summary Information, Risk Factors
     and Ratio of Earnings to Fixed
     Charges..........................  Summary of Terms; Risk Factors
 4.Use of Proceeds....................  Use of Proceeds
 5.Determination of Offering Price....  Not Applicable
 6.Dilution...........................  Not Applicable
 7.Selling Security Holders...........  Not Applicable
 8.Plan of Distribution...............  Outside Front Cover Page; Underwriting
 9.Description of Securities to be      Yield, Average Life and Prepayment
     Registered.......................   Considerations; Description of the
                                         Certificates; Description of the Trust
                                         Documents
10.Interests of Named Experts and
     Counsel..........................  Not Applicable
11.Information with Respect to the      Outside and Inside Front Cover Pages;
     Registrant.......................   Summary of Terms; Risk Factors; The
                                         Trust; The Trust Property; Historical
                                         and Projected Net Excess Cash Flow;
                                         Yield, Average Life and Prepayment
                                         Considerations; Description of the
                                         Certificates; Use of Proceeds; Appendix
                                         I; Outside Back Cover Page
12.Disclosure of Commission Position
     on Indemnification for Securities
     Act Liabilities..................  Not Applicable
</TABLE>
<PAGE>
 
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A         +
+REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE   +
+SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY  +
+OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT        +
+BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR   +
+THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE      +
+SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE    +
+UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF  +
+ANY SUCH STATE.                                                               +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
        
     SUBJECT TO COMPLETION--PRELIMINARY PROSPECTUS DATED JULY 31, 1995     
 
PROSPECTUS
                                  
                               $308,000,000     
 
                                      LOGO
            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
 
                  % SECURITIZED NET INTEREST MARGIN CERTIFICATES
 
                                  -----------
   
  Green Tree Securitized Net Interest Margin Trust 1995-A (the "Trust") will be
formed pursuant to a Trust Agreement, dated as of June 1, 1995, among Green
Tree Manufactured Housing Net Interest Margin Finance Corp. I ("Finance I"), a
wholly owned subsidiary of Green Tree Financial Corporation ("Green Tree"),
Green Tree Manufactured Housing Net Interest Margin Finance Corp. II ("Finance
II"), a wholly owned subsidiary of Green Tree, and Wilmington Trust Company, as
Trustee. The Trust will issue $308,000,000 aggregate principal amount of   %
Securitized Net Interest Margin Certificates (the "Certificates"). The assets
of the Trust will consist of (i) the residual cashflow from nine real estate
mortgage investment conduits ("REMICs"), whose assets consist of pools of
manufactured housing contracts sold by Green Tree to investors between August
1994 and July 1995 (collectively, the "Securitized Pools"), (ii) a limited
recourse note (the "Finance I Note") issued by Finance I, (iii) a reserve fund
for the benefit of the Certificateholders (the "Reserve Fund") and (iv) certain
related property (as described herein). The Finance I Note will be secured by,
and will be payable solely from, Guarantee Fees payable with respect to seven
of the Securitized Pools and certain related property, all as described herein.
       
  The Certificates offered hereby represent fractional undivided interests in
the Trust. Principal and interest, at one-twelfth of the interest rate of   %
per annum, will be distributed to the Certificateholders on the 15th day of
each month (each, a "Distribution Date"), beginning August 15, 1995. It is a
condition of issuance that the Certificates be rated "BBB+" by Fitch Investors
Service, L.P. ("Fitch") and "Baa3" by Moody's Investors Service, Inc.
("Moody's").     
 
  The Final Scheduled Distribution Date for the Certificates will be July 15,
2005. However, payment in full of the Certificates is expected to occur earlier
than such date, as described herein. Investors may be unable to invest payments
of principal received on the Certificates at a rate equal to the interest rate
on the Certificates.
 
  The Certificates initially will be represented by certificates registered in
the name of Cede & Co., the nominee of the Depository Trust Company ("DTC").
The interests of beneficial owners of the Certificates ("Certificate Owners")
will be represented by book entries on the records of the participating member
of DTC. Definitive Certificates will be available only under the limited
circumstances described herein. See "Description of the Certificates--
Registration of the Certificates."
 
  Lehman Brothers Inc. and Merrill Lynch, Pierce, Fenner & Smith Incorporated
(the "Underwriters") intend to make a secondary market in the Certificates, but
have no obligation to do so. There can be no assurance that a secondary market
for the Certificates will develop, or if it does develop, that it will
continue.
 
  The Certificates will not be insured or guaranteed by any governmental agency
or instrumentality, by Green Tree or any of its affiliates, or by the
Underwriters or any of their affiliates, and will be payable only from amounts
held by or owed to the Trust.
 
                                  -----------
   
  FOR A DISCUSSION OF CERTAIN FACTORS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
PURCHASERS OF THE CERTIFICATES, SEE "RISK FACTORS" ON PAGE 8 HEREIN.     
 
                                  -----------
 
THESE SECURITIES  HAVE NOT BEEN APPROVED  OR DISAPPROVED BY THE  SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
 AND  EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION PASSED UPON  THE
  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.ANY REPRESENTATION TO THE CONTRARY
   IS A CRIMINAL OFFENSE.
 
<TABLE>
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<CAPTION>
                                             Price to  Underwriting Proceeds to
                                             Public(1) Discount(2)  the Trust(3)
--------------------------------------------------------------------------------
<S>                                          <C>       <C>          <C>
Per Certificate.............................      %           %            %
--------------------------------------------------------------------------------
Total.......................................   $           $            $
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>
   
(1) Plus accrued interest, if any, from August  , 1995.     
(2) Green Tree has agreed to indemnify the Underwriters against certain
    liabilities under the Securities Act of 1933. See "Underwriting."
   
(3) Before deducting expenses, estimated to be $982,000.     
 
                                  -----------
   
  The Certificates are offered subject to prior sale, when and if issued by the
Trust and accepted by the Underwriters and subject to their right to reject
orders in whole or in part. It is expected that delivery of the Certificates
will be made in book-entry form only through the Same Day Funds Settlement
system of DTC on or about August  , 1995.     
 
                                  -----------
LEHMAN BROTHERS                                              MERRILL LYNCH & CO.
   
August  , 1995     
<PAGE>
 
  IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE CERTIFICATES
OFFERED HEREBY AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
 
  Until     , 1995, all dealers effecting transactions in the Certificates,
whether or not participating in this distribution, may be required to deliver a
Prospectus. This is in addition to the obligation of dealers to deliver a
Prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
  The Trust will cause to be provided to the holders of the Certificates
certain monthly and annual reports concerning the Certificates and the Trust as
further described in this Prospectus under "Description of the Certificates--
Reports to Certificateholders."
 
                             ADDITIONAL INFORMATION
 
  This Prospectus contains a summary of certain material terms of certain of
the documents referred to herein, but does not contain all of the information
set forth in the Registration Statement of which this Prospectus is a part (the
"Registration Statement"). For further information, reference is made to such
Registration Statement and the exhibits thereto which Green Tree has filed with
the Securities and Exchange Commission (the "Commission") under the Securities
Act of 1933, as amended. Statements contained in this Prospectus describing a
provision of any agreement or other document referred to are summaries, and if
this Prospectus indicates that such agreement or other document has been filed
as an exhibit to the Registration Statement, reference is made to the copy of
the agreement or other document filed as an exhibit, each such statement being
qualified in all respects by reference to the actual provision being described.
Copies of the Registration Statement can be inspected and, upon payment of the
Commission's prescribed charges, copied at the public reference facilities
maintained by the Commission at Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549 and at certain of its Regional Offices located as
follows: New York Regional Office, Seven World Trade Center, 13th Floor, New
York, New York 10048, and Chicago Regional Office, Suite 1400, 500 West Madison
Street, Chicago, Illinois 60661.
 
                                       2
<PAGE>
 
                                SUMMARY OF TERMS
 
  The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus.
 
Issuer..................     
                          Green Tree Securitized Net Interest Margin Trust
                          1995-A (the "Trust"), a Delaware business trust to be
                          formed on or about August  , 1995 (the "Closing
                          Date") pursuant to a Trust Agreement dated as of June
                          1, 1995 (the "Trust Agreement") among Green Tree Man-
                          ufactured Housing Net Interest Margin Finance Corp. I
                          ("Finance I"), Green Tree Manufactured Housing Net
                          Interest Margin Finance Corp. II ("Finance II") and
                          Wilmington Trust Company, as Trustee (the "Trustee").
                              
Securities Offered......     
                          $308,000,000 aggregate principal amount of   %
                          Securitized Net Interest Margin Certificates
                          ("SNIMCs" or the "Certificates"), issued pursuant to
                          the Trust Agreement. The Trust will also issue cer-
                          tificates representing subordinated interests in the
                          Trust (the "Subordinated Certificates"), which are
                          not offered hereby, to Finance I and Finance II.     
 
Trust Property..........     
                          The Certificates will be secured by, and payable
                          solely from, the Trust Property. The Trust Property
                          will consist of (i) a limited recourse note in the
                          initial amount of $227,500,000 (the "Finance I Note")
                          issued by Finance I, which in turn will be secured
                          by, and payable solely from, the Guarantee Fees (as
                          described below), (ii) the "residual interests" in
                          nine trusts (the "Residual Assets"), (iii) a reserve
                          fund for the benefit of the Certificateholders (the
                          "Reserve Fund"), and (iv) the related property
                          described below. The Trust Property represents the
                          residual cashflow (net interest margin) payable from
                          nine pools of manufactured housing contracts (the
                          "Contracts") sold by Green Tree between August 1994
                          and July 1995 (collectively, the "Securitized
                          Pools"). The initial principal amount of the
                          Certificates is equal to approximately 77% of the sum
                          of (i) the estimated present value of the Guarantee
                          Fees securing the Finance I Note ($293,271,431) and
                          (ii) the estimated present value of the Residual
                          Assets ($107,331,188), all as further described in
                          the diagram on page 10, but such estimates are based
                          on a number of assumptions about the future
                          performance of the Guarantee Fees and the Residual
                          Assets. See "Risk Factors" and "Yield, Average Life
                          and Prepayment Considerations." In particular, the
                          prepayment assumptions used in calculating the
                          estimated present value of the Trust Property are
                          disclosed graphically on page 20 on the curve
                          entitled "Base Case," and in the table on page 21
                          under the heading "Green Tree Manufactured Housing
                          Contract Prepayment Information."     
 
 A. Finance I Note.....   The Finance I Note will be a limited recourse obliga-
                          tion of Finance I, payable solely from certain assets
                          (the "Guarantee Fees") acquired by Finance I from
                          Green Tree. The Finance I Note bears interest at a
                          rate of  % per annum, and principal and interest
                          thereon is payable on the fifteenth day (or, if such
                          day is not a business day, the next succeeding busi-
                          ness day) of each month, beginning August 15, 1995.
                          Green
 
                                       3
<PAGE>
 
                             
                          Tree is entitled to receive a Guarantee Fee from each
                          of the 1994-5 Securitized Pool, 1994-6 Securitized
                          Pool, 1994-7 Securitized Pool, 1994-8 Securitized
                          Pool, 1995-1 Securitized Pool, 1995-3 Securitized
                          Pool and 1995-4 Securitized Pool (collectively, the
                          "Guarantee Fee Securitized Pools") for providing a
                          guarantee on a class of certificates issued by that
                          Securitized Pool. The Guarantee Fees each have a
                          stated maximum amount of 300 basis points of the out-
                          standing principal balance of the related pool, be-
                          fore servicing fees, expenses and losses. The initial
                          principal amount of the Finance I Note is equal to
                          approximately 77.6% of the estimated present value of
                          the Guarantee Fees (as further described in the dia-
                          gram on page 10), but such estimate is based on a
                          number of assumptions about the future performance of
                          the Guarantee Fee Securitized Pools. See "The Trust
                          Property--The Guarantee Fees" and "Yield, Average
                          Life and Prepayment Considerations."     
 
 B. Residual Assets....      
                          The Residual Assets were issued by nine trusts cre-
                          ated by Green Tree between August 1994 and July 1995
                          in connection with Green Tree's periodic
                          securitizations of manufactured housing contracts
                          originated and serviced by Green Tree. The Residual
                          Asset with respect to each such trust represents the
                          excess cashflow remaining after payment of amounts
                          due investors in such pool, servicing fees and other
                          specified trust expenses. The excess cashflow with
                          respect to the Residual Assets issued by the 1995-2
                          Securitized Pool and the 1995-5 Securitized Pool,
                          which do not pay a Guarantee Fee, is 421 basis points
                          and 394 basis points, respectively, of the outstand-
                          ing principal balance of such pool, before servicing
                          fees, losses and expenses. The excess cashflow with
                          respect to the Residual Assets issued by the Guaran-
                          tee Fee Securitized Pools are payable only after the
                          payment of a Guarantee Fee, and accordingly are ex-
                          pected to generate cash flow only to the extent the
                          excess cashflow exceeds the stated maximum amount of
                          the applicable Guarantee Fee. Each of the Residual
                          Assets constitutes the "residual interest" in a "real
                          estate mortgage investment conduit" ("REMIC"). See
                          "The Trust Property--The Residual Assets" and "Yield,
                          Average Life and Prepayment Considerations."     
 
 C. Inside Refinancing
   Payments............
                          In connection with the assignments by Green Tree to
                          Finance I and Finance II of the Guarantee Fees and
                          the Residual Assets, Green Tree will agree that, with
                          respect to any Contract that is refinanced by the
                          customer through Green Tree (an "inside refinanc-
                          ing"), Green Tree will pay to Finance I and/or Fi-
                          nance II, as applicable, an amount intended to equal
                          the estimated present value of the net excess
                          cashflow that would have been generated by that Con-
                          tract had it not been refinanced (an "inside refi-
                          nancing payment"). The right to receive such inside
                          refinancing payments will be assigned by Finance I
                          and Finance II to the Trust. Any such inside refi-
                          nancing payments relating to the Guarantee Fees will
                          be applied to pay interest and principal on the Fi-
                          nance I Note, and any such inside refinancing pay-
                          ments relating to the Residual Assets will be paid
                          directly to the Trust, and in either case will be
                          used by the Trust to pay interest and principal on
                          the Certificates. See "The Trust Property--Inside Re-
                          financing Payments."
 
                                       4
<PAGE>
 
                             
 D. Reserve Fund..        On the Closing Date, the Trust will retain $7,500,000
                          of the proceeds from the sale of the Certificates and
                          deposit such amount into the Reserve Fund. On any
                          Distribution Date, if the Amount Available is not
                          sufficient to pay the Certificateholders' Interest
                          Distributable Amount (as defined below), the Trustee
                          will withdraw the amount of such deficiency (or the
                          amount of funds in the Reserve Fund, if less) from
                          the Reserve Fund and deposit such funds in the Cer-
                          tificate Account. If the funds on deposit in the Cer-
                          tificate Account are insufficient to pay the out-
                          standing principal amount of the Certificates on the
                          Distribution Date occurring in July 2005, or upon the
                          maturity of the Certificates following acceleration
                          upon an Event of Default (as described under "De-
                          scription of the Certificates--Events of Default"),
                          the Trustee will withdraw the amount of such defi-
                          ciency (or the amount of funds in the Reserve Fund,
                          if less) from the Reserve Fund and deposit such funds
                          in the Certificate Account.     
 
Contract Originator and   Green Tree originated all of the Contracts. See
 Servicer...............  "Green Tree Financial Corporation." Finance I and Fi-
                          nance II are wholly owned special purpose subsidiar-
                          ies of Green Tree.
 
Trustee.................  Wilmington Trust Company, as Trustee under the Trust
                          Agreement. See "Description of the Trust Documents--
                          the Trustee."
 
Administrator...........  First Trust National Association, St. Paul, Minneso-
                          ta. The Administrator will perform various adminis-
                          trative functions on behalf of the Trust.
 
Terms of the              The principal terms of the Certificates will be as
 Certificates...........  described below.
 
 A. Distribution             
  Dates................   Principal and interest on the Certificates will be
                          payable on the fifteenth day (or, if such day is not
                          a business day, the next succeeding business day) of
                          each month, beginning August 15, 1995 (each, a "Dis-
                          tribution Date") to holders of record as of the busi-
                          ness day immediately preceding the related Distribu-
                          tion Date (the "Record Date"). Distributions of in-
                          terest and principal on the Certificates on any Dis-
                          tribution Date will be made only from amounts on de-
                          posit in the Certificate Account on such Distribution
                          Date (the "Amount Available") and from funds in the
                          Reserve Fund, if any. In the event that the Amount
                          Available, plus any funds in the Reserve Fund, are
                          not sufficient to make a full distribution of amounts
                          due on any Distribution Date, the amount of the defi-
                          ciency will be carried forward as an amount that the
                          Certificateholders are entitled to receive on the
                          next Distribution Date. Any amount carried forward
                          will, to the extent legally permissible, bear inter-
                          est at the Interest Rate (as defined below).     
 
 B. Interest...........     % per annum (the "Interest Rate") payable monthly
                          at one-twelfth of the annual rate (calculated on the
                          basis of a 360-day year of 30-day months).
 
                          On each Distribution Date, the Trustee will distrib-
                          ute pro rata to Certificateholders accrued and unpaid
                          interest at the Interest Rate on the aggregate out-
                          standing principal amount of the Certificates (the
                          "Certificateholders' Interest Distributable Amount").
                          Interest in respect of a Distribution Date will ac-
                          crue from the most recent Distribution Date to which
                          interest has been paid to but excluding such Distri-
                          bution Date. Finance I and Finance II will receive a
                          distribution of interest on
 
                                       5
<PAGE>
 
                          August 15, 1995 equal to the interest accrued on the
                          initial principal amount of the Certificates at the
                          Interest Rate from June 15, 1995 to the Closing Date.
                          Certificateholders of record on August 14, 1995 will
                          receive a distribution of interest on August 15, 1995
                          equal to the interest accrued on the initial princi-
                          pal amount of the Certificates at the Interest Rate
                          from the Closing Date to August 15, 1995.
                             
                          In the event that the Amount Available in the Certif-
                          icate Account, plus any funds in the Reserve Fund,
                          are not sufficient to make a full distribution of the
                          Certificateholders' Interest Distributable Amount,
                          the amount of the deficiency will be carried forward
                          as an amount that the Certificateholders are entitled
                          to receive on the next Distribution Date. Any amount
                          carried forward will, to the extent legally permissi-
                          ble, bear interest at the Interest Rate.     
 
 C. Principal..........   On each Distribution Date, all funds held by the
                          Trust in the Certificate Account after payment of the
                          Certificateholders' Interest Distributable Amount
                          will be payable as principal on the Certificates (the
                          "Certificateholders' Principal Distributable
                          Amount"). The distribution of principal on August 15,
                          1995 will represent collections on the Trust Property
                          for July 15 and August 15, 1995.
 
 D. Optional              The holders of the Subordinated Certificates may, on
  Prepayment...........   any Distribution Date when the outstanding principal
                          amount of the SNIMCs is less than 10% of the original
                          principal amount of the SNIMCs, cause the Trust to
                          prepay the SNIMCs in whole but not in part by con-
                          tributing cash to the Trust in an amount equal to the
                          unpaid principal amount of the SNIMCs (plus any ac-
                          crued and unpaid interest on the SNIMCs).
 
 E. Subordination of
    Subordinated
    Certificates.......      
                          The Subordinated Certificates will have an estimated
                          initial principal value of $92,602,619. No payments
                          of principal or interest will be made on the Subordi-
                          nated Certificates (which are not being offered here-
                          by) until the SNIMCs have been paid in full.     
 
Certain Federal Income
 Tax Consequences.......
                             
                          In the opinion of Dorsey & Whitney P.L.L.P., counsel
                          to the Trust, for federal income tax purposes, the
                          Trust will not be characterized as an association (or
                          a publicly traded partnership) taxable as a corpora-
                          tion. Although there are no regulations, published
                          rulings or judicial decisions involving the charac-
                          terization for federal income tax purposes of inter-
                          ests with the same terms as the Certificates, and al-
                          though the result is not free from doubt, on balance,
                          in the opinion of Dorsey & Whitney P.L.L.P., the Cer-
                          tificates should be classified as debt for federal
                          income tax purposes. Alternative characterizations of
                          the Certificates are possible, and such treatment may
                          have adverse tax consequences for pass-through enti-
                          ties that have "disqualified organizations" as record
                          interest holders and Certificateholders who are sub-
                          ject to the tax on unrelated business income. Such
                          alternative characterizations are not expected to re-
                          sult in materially adverse tax consequences to other
                          types of Certificateholders. INVESTORS SHOULD CONSULT
                          THEIR OWN TAX ADVISORS WITH RESPECT TO THE TAX CONSE-
                          QUENCES TO THEM OF THE PURCHASE, OWNERSHIP AND DISPO-
                          SITION OF CERTIFICATES. See "Certain Federal Income
                          Tax Consequences" and "Description of the Certifi-
                          cates--Restrictions on Transfer."     
 
                                       6
<PAGE>
 
 
ERISA Considerations....  The Employee Retirement Income Security Act of 1974,
                          as amended ("ERISA"), and the Internal Revenue Code
                          of 1986, as amended (the "Code"), impose certain re-
                          quirements on those pension, profit sharing and other
                          employee benefit plans to which they apply and on
                          those persons who are fiduciaries with respect to
                          such plans. Prospective investors who are subject to
                          ERISA and the relevant provisions of the Code should
                          consult their legal advisors about applicable re-
                          strictions taking into account that the Underwriters
                          have advised Green Tree that they intend (although
                          they are not obligated) to make a market in the Cer-
                          tificates and to distribute the Certificates in a
                          manner that will result in the Certificates initially
                          being held by more than 100 unrelated investors. In
                          accordance with ERISA's fiduciary standards, before
                          investing in the Certificates a fiduciary should de-
                          termine whether such an investment is permitted under
                          the documents and instruments governing the plan and
                          is appropriate for the plan in view of its overall
                          investment policy and the composition and diversifi-
                          cation of its investment portfolio. See "ERISA Con-
                          siderations."
 
Legal Investment             
 Considerations.........  The Certificates may not be acquired by a "disquali-
                          fied organization" or a "foreign holder" (each as de-
                          fined herein). By acceptance of a Certificate, each
                          purchaser will be deemed to represent that it is not
                          a disqualified organization or a foreign holder. See
                          "Description of the Certificates--Restrictions on
                          Transfer."     
 
                          The Certificates will not constitute "mortgage re-
                          lated securities" for purposes of the Secondary Mort-
                          gage Market Enhancement Act of 1984. Accordingly, in-
                          stitutions whose investment activities are subject to
                          review by federal or state regulatory authorities
                          should consult with their counsel or the applicable
                          authorities to determine whether and to what extent
                          the Certificates constitute legal investments for
                          them. See "Legal Investment Considerations."
 
Rating..................     
                          It is a condition to the issuance of the Certificates
                          that they be rated "BBB+" by Fitch and "Baa3" by
                          Moody's. The rating of the Certificates by Fitch ad-
                          dresses the likelihood of the timely payment of in-
                          terest and ultimate payment of principal on the Cer-
                          tificates. The rating of the Certificates by Moody's
                          addresses (i) the likelihood that investors will re-
                          ceive timely interest each month or, in the unlikely
                          event that interest is not paid on a timely basis,
                          that any shortfall amount would accrue interest at
                          the Interest Rate so that investors would not experi-
                          ence a reduction in yield, and (ii) the likelihood of
                          the ultimate repayment of principal. A security rat-
                          ing is not a recommendation to buy, sell or hold se-
                          curities and may be subject to revision or withdrawal
                          at any time by the rating agency.     
                                 
                                       7
<PAGE>
 
                                  RISK FACTORS
 
  Prospective Certificateholders should consider, among other things, the
following factors in connection with the purchase of the Certificates:
 
    1. Limited Liquidity. The Certificates will not constitute "mortgage
  related securities" for purposes of the Secondary Mortgage Market
  Enhancement Act of 1984 ("SMMEA"). Accordingly, many institutions with
  legal authority to invest in SMMEA securities will not be able to invest in
  the Certificates, limiting the market for such securities.
 
    There currently is no secondary market for the Certificates. The
  Underwriters expect, but are not obligated, to make a market in the
  Certificates. There can be no assurance that any such market will develop
  or continue.
     
    2. Credit Risks; Limited Assets. Because of the nature of the Trust
  Property and the complexity of analyzing the credit risks associated
  therewith, the Certificates are an appropriate investment only for persons
  familiar with manufactured housing contract performance and asset-backed
  security structures. The Trust will not have, nor is it permitted or
  expected to have, any significant assets or sources of funds other than the
  Finance I Note, the Residual Assets and the Reserve Fund. Finance I
  likewise will not have, nor is it permitted or expected to have, any
  available assets or sources of funds other than the Guarantee Fees.
  Certificateholders must therefore rely for repayment solely upon payments
  on the Guarantee Fees, the Residual Assets and the Reserve Fund.     
 
    3. Risks of Manufactured Housing Contracts. Losses on the Contracts above
  certain assumed levels, as described in "Yield, Average Life and Prepayment
  Considerations," would adversely affect the yield on the Certificates. Loss
  experience on the Contracts may be affected by, among other things, a
  downturn in regional or local economic conditions. These regional or local
  economic conditions may be volatile, and historically have affected the
  delinquency, loan loss and repossession experience of the Contracts.
  Moreover, regardless of its location, manufactured housing generally
  depreciates in value. Consequently, the market value of certain
  manufactured homes could be or become lower than the principal balance of
  the Contracts they secure.
     
    4. Subordination of Trust Property. As described in "The Trust Property,"
  payments of principal and interest on the manufactured housing contracts in
  the Securitized Pools will be available to make payments on the
  Certificates only after required payments have been made on the related
  securities issued in such prior offerings. The order of priority for
  monthly distribution of all collected funds in a Securitized Pool is (i)
  Class A principal and interest, (ii) Class B principal and interest, and
  (iii) the Trust Property. Accordingly, losses on the Contracts generally
  will be absorbed by the Trust Property before being allocated to the
  related securities issued in such prior offerings. In addition, the only
  credit enhancement available to the holders of the Certificates is the
  estimated overcollateralization of the Finance I Note, the estimated
  overcollateralization of the Certificates and the Reserve Fund.     
 
    The yield on the Certificates may also be affected by an extremely fast
  rate of principal payments on the Contracts (including defaults and
  voluntary prepayments) and by an unusually rapid prepayment of Contracts
  with higher than average interest rates. Investors in the Certificates
  should consider the risk that, if the Contracts experience extreme
  prepayment rates, Certificateholders may experience a reduction in yield or
  fail to recoup fully their initial investments. See "Yield, Average Life
  and Prepayment Considerations."
 
    Unlike standard corporate bonds, the timing and amount of principal
  payments on the Certificates is not fixed and will be determined by the
  timing and amount of cash flows in the Trust Property, which in turn will
  be dependent on the rate of prepayments and by the timing and amount of
  delinquencies and losses realized on the Contracts. The timing of principal
  payments on manufactured housing contracts is affected by a variety of
  economic, geographic, legal and social factors, primarily because
  manufactured housing contracts may be prepaid by the borrowers at any time.
 
                                       8
<PAGE>
 
    5. Certain Matters Relating to Insolvency. Green Tree intends that the
  assignment of the Guarantee Fees and the Residual Assets to Finance I and
  Finance II and then the issuance of the Finance I Note and the transfer of
  the Residual Assets to the Trust constitute a sale, rather than a pledge of
  the Guarantee Fees and the Residual Assets to secure indebtedness of Green
  Tree. However, if Green Tree were to become a debtor under the federal
  bankruptcy code, it is possible that a creditor or trustee in bankruptcy of
  Green Tree or Green Tree as debtor-in-possession may argue that the sale of
  the Guarantee Fees and the Residual Assets by Green Tree was a pledge of
  the Guarantee Fees and the Residual Assets rather than a sale. This
  position, if presented to or accepted by a court, could result in a delay
  in or reduction of distributions to the Certificateholders.
 
    In addition, Dorsey & Whitney P.L.L.P., counsel to Green Tree, will
  render an opinion to the effect that, in the event Green Tree were to
  become a debtor under the federal bankruptcy code, a court would not order
  that the assets and liabilities of Finance I, Finance II and Green Tree
  should be consolidated. Such opinion is subject to a number of assumptions,
  qualifications and exceptions, and any such consolidation in the event of
  Green Tree's bankruptcy could result in a delay in or reduction of
  distributions to the Certificateholders.
 
    The steps necessary to perfect the security interest in a manufactured
  home will vary from state to state, and in any given state may vary
  depending on the nature and location of the individual manufactured home.
  Because of the expense and administrative inconvenience involved, Green
  Tree did not amend any certificates of title or file any assignments of
  mortgage to record the interest of the purchaser of each Contract.
  Consequently, in the absence of such amendment or recordation, the
  assignment to the trustee of the Securitized Pool of the security interest
  in the manufactured home may not be effective in favor of such pool trustee
  or the assignment of the security interest may not be effective against
  creditors of Green Tree or a trustee in bankruptcy of Green Tree. Green
  Tree's insolvency and subsequent termination as servicer of the Contracts
  might accordingly result in increased delays and expense in liquidating
  Contracts secured by manufactured homes located in some states.
 
                             SUMMARY OF TRANSACTION
 
  On the Closing Date, Green Tree will assign the Guarantee Fees and the
Residual Assets to Finance I and Finance II (collectively, the "Subordinated
Certificateholders"), pursuant to two substantially similar Assignments, dated
as of June 1, 1995 (each an "Assignment," and collectively the "Assignments").
The Subordinated Certificateholders will in turn establish the Trust by the
issuance of the Finance I Note and the transfer of the Residual Assets to the
Trust pursuant to a Transfer Agreement, dated as of June 1, 1995 (the "Transfer
Agreement"). The Trust will then issue the Certificates pursuant to the Trust
Agreement, and remit the proceeds of the sale of the Certificates (net of
certain expenses) to Finance I and Finance II. The Subordinated Certificates,
which are not being offered hereby, will be issued to Finance I and Finance II.
 
  On each Distribution Date, Finance I will remit to the Trustee on behalf of
the Trust (i) interest then due and payable on the Finance I Note, plus (ii)
principal then due and payable on the Finance I Note (equal to all Guarantee
Fee collections remitted to Finance I on such Distribution Date, net of the
interest paid on the Finance I Note). On each Distribution Date, the Trustee
will also receive all distributions on the Residual Assets, plus any inside
refinancing payments and repurchase payments made by Green Tree as described
herein.
       
  On each Distribution Date, from (i) payments received on the Finance I Note
and (ii) distributions received on the Residual Assets, the Trustee on behalf
of the Trust will make the required payments on the SNIMCs, first to pay
interest then due and payable, then to pay any expenses of the Trust which
Green Tree or the Subordinated Certificateholders were obligated to pay but did
not pay, and then all remaining collected funds will be applied to reduce the
principal amount of the SNIMCs. The Subordinated Certificates will receive no
distributions until the SNIMCs are paid in full.
   
  Finance I and Finance II are wholly owned special purpose subsidiaries of
Green Tree.     
 
                                       9
<PAGE>
 
 
 
                          [INSERT STRUCTURAL DIAGRAM]
 
                                [TO BE SUPPLIED]
 
                                       10
<PAGE>
 
                       GREEN TREE FINANCIAL CORPORATION
 
GENERAL
   
  Green Tree purchases, pools, sells and services conditional sales contracts
for manufactured housing throughout the nation. Green Tree is currently the
largest servicer of manufactured housing government insured or guaranteed
contracts, and is one of the largest servicers of conventional manufactured
housing contracts, in the United States. Green Tree operates 51 manufactured
housing offices nationwide and serves the home improvement industry through 80
different locations.Green Tree's principal executive offices are located at
1100 Landmark Towers, 345 St. Peter Street, St. Paul, Minnesota 55102-1639
(telephone (612) 293-3400). Set forth below are summary consolidated financial
data of Green Tree for each of the years in the five-year period ended
December 31, 1994 and for the six months ended June 30, 1995. Green Tree is
not guaranteeing or otherwise obligated with respect to the Certificates,
except to the extent of its obligations under the Trust Documents as described
herein. Green Tree's Annual Report on Form 10-K for the year ended December
31, 1994, most recent Proxy Statement and, when available, subsequent
quarterly and annual reports are available from Green Tree upon written
request.     
 
<TABLE>   
<CAPTION>
                          AT AND FOR THE
                         SIX MONTHS ENDED
                             JUNE 30,           AT AND FOR THE YEAR ENDED DECEMBER 31,
                         ---------------- --------------------------------------------------
                               1995          1994       1993       1992      1991     1990
                         ---------------- ---------- ---------- ---------- -------- --------
                           (UNAUDITED)                  (DOLLARS IN THOUSANDS)
<S>                      <C>              <C>        <C>        <C>        <C>      <C>
Income..................    $  281,473    $  497,427 $  366,680 $  246,615 $214,765 $175,675
Net Earnings............       112,441       181,279    116,423     55,015   56,688   36,542
Total Assets............     2,595,976     1,771,839  1,739,502  1,167,055  969,161  814,662
Total Debt..............       765,188       309,319    515,004    376,043  361,410  335,757
Stockholders' Equity....       844,992       725,891    549,429    298,834  237,544  192,478
</TABLE>    
 
CONTRACT ORIGINATION
 
  Green Tree originated all of the Contracts. Through its regional service
centers, Green Tree arranges to purchase manufactured housing contracts from
manufactured housing dealers located throughout the United States. Green
Tree's regional service center personnel contact dealers located in their
region and explain Green Tree's available financing plans, terms, prevailing
rates and credit and financing policies. If the dealer wishes to use Green
Tree's available customer financing, the dealer must make an application for
dealer approval. Upon satisfactory results of Green Tree's investigation of
the dealer's creditworthiness and general business reputation, Green Tree and
the dealer execute a dealer agreement. Green Tree also originates manufactured
housing installment loan agreements directly with customers.
   
  All contracts that Green Tree originates are written on forms provided by
Green Tree and are originated on an individually approved basis in accordance
with Green Tree's guidelines. The dealer or the customer submits the
customer's credit application and purchase order to a regional service center
where Green Tree personnel make an analysis of the creditworthiness of the
proposed buyer. The analysis includes a review of the applicant's paying
habits, length and likelihood of continued employment, and certain other
factors. Green Tree's current underwriting guidelines for conventional
contracts require that the monthly payment on the contract not exceed 31% of
the obligor's monthly income and that the monthly payment on the contract,
together with the obligor's other fixed monthly obligations, not exceed 50% of
the obligor's monthly income. Manufactured housing contracts are assumable by
any individual who meets Green Tree's then-current underwriting criteria. With
respect to conventional contracts for new manufactured homes, Green Tree may
finance up to the lesser of (a) 95% of the cash sale price (including taxes,
fees and insurance) or (b) 130% of the manufacturer's invoice price plus 100%
of taxes, license fees and insurance, 130% of freight charges, 100% of the
dealer's cost of additional dealer-installed equipment (not to exceed 25% of
the amount financed in all states except California; not to exceed 70% of the
manufacturer's invoice price in California if required to meet park
requirements), and up to $1,500 of set-up costs per module. With respect to
used manufactured homes, Green Tree may finance up to 95% of the lesser of (a)
the total delivered sales price of the unit (including taxes, fees, insurance
and up to $900 of set-up costs per module), or (b) the appraised value of the
unit plus taxes, fees, and insurance. Such appraisals on used manufactured
homes are performed by employees of Green Tree. If the application meets Green
Tree's guidelines and the credit is approved, Green Tree purchases the
contract after the manufactured home is delivered and set up and the customer
has moved in. The guidelines in this paragraph may be exceeded when Green
Tree's underwriters deem it appropriate.     
 
                                      11
<PAGE>
 
  Green Tree computes the loan-to-value ratio with respect to each Contract by
first computing the percentage relationship that the down payment (which, in
the case of certain Contracts, may include the borrower's equity in land for
which a lien has been granted to Green Tree) bears to the total loan amount
plus such down payment, then subtracting the result from one. For certain
Contracts in which a lien on land has been granted to Green Tree in lieu of a
cash down payment, the loan-to-value ratio is computed by dividing the
appraised value of the land by the total loan amount and subtracting the result
from one. Manufactured Homes, unlike site-built homes, generally depreciate in
value. Consequently, at any time after origination it is possible, especially
in the case of Contracts with high loan-to-value ratios at origination, that
the market value of a Manufactured Home may be lower than the principal amount
outstanding under the related Contract.
   
  For manufactured housing contracts, Green Tree uses a proprietary automated
credit scoring system which was initially implemented in 1988 and subsequently
refined and statistically re-validated in 1991 and 1995. It is a statistically
based scoring system which quantifies responses using variables obtained from
customers' credit applications. As of December 31, 1994, this credit scoring
system had been used in making credit determinations on approximately 1,520,000
applications. Green Tree believes the use of this proprietary credit scoring
system has contributed to the reduction in the number of repossessions incurred
as a percentage of Green Tree's servicing portfolio, as indicated in the table
below.     
 
POOLING AND DISPOSITION OF CONTRACTS
 
  Green Tree generally pools contracts for sale to investors within 15 to 120
days of purchase. With respect to conventional manufactured housing contracts,
Green Tree sells pools of contracts through the asset securitization vehicles
described under "The Trust Property" below.
 
SERVICING
   
  Green Tree services all of the manufactured housing contracts it originates
or purchases from other originators, collecting loan payments, taxes and
insurance payments where applicable and other payments from borrowers and
remitting principal and interest payments to the holders of the conventional
contracts. Various servicing functions are performed through Green Tree
Financial Servicing Corporation, a wholly owned subsidiary of Green Tree. Green
Tree management is not aware of any trends or anomalies which have adversely
affected the delinquency, loan loss or repossession experience of the
Contracts.     
   
  The following table sets forth the delinquency experience at December 31 for
each of the past five years and at June 30, 1995 of the portfolio of
conventional manufactured housing contracts serviced by Green Tree.
Substantially all of the Contracts included in the Securitized Pools are
conventional Contracts, meaning that they are not issued or guaranteed by any
governmental agency. Green Tree has from time to time subserviced manufactured
housing contracts originated by other lenders. These subserviced contracts are
not reflected in the following table.     
 
                             DELINQUENCY EXPERIENCE
<TABLE>   
<CAPTION>
                                                                          AT
                                      AT DECEMBER 31,                  JUNE 30,
                          -------------------------------------------  --------
                           1990     1991     1992     1993     1994      1995
                          -------  -------  -------  -------  -------  --------
<S>                       <C>      <C>      <C>      <C>      <C>      <C>
Number of Contracts Out-
 standing (1) ........... 134,867  151,779  175,730  237,566  322,495  368,241
Number of Contracts De-
 linquent (2):
  30-59 Days.............   1,795    2,161    1,849    2,030    2,809    3,047
  60-89 Days.............     656      705      603      657      903      996
  90 Days or More........     874    1,194    1,110    1,167    1,440    1,601
Total Contracts Delin-
 quent...................   3,325    4,060    3,562    3,854    5,152    5,644
Delinquencies as a
 Percent of Contracts
 Outstanding (3).........    2.47%    2.67%    2.03%    1.62%    1.60%    1.53%
</TABLE>    
--------
(1) Excludes contracts already in repossession.
(2) The period of delinquency is based on the number of days payments are
    contractually past due (assuming 30-day months). Consequently, a contract
    due on the first day of a month is not 30 days delinquent until the first
    day of the next month.
(3) By number of contracts.
 
                                       12
<PAGE>
 
   
  The following table sets forth the loan loss and repossession experience for
the periods indicated of the portfolio of conventional manufactured housing
contracts serviced by Green Tree. Green Tree has from time to time subserviced
manufactured housing contracts originated by other lenders. These subserviced
contracts are not reflected in the following table.     
 
                       LOAN LOSS/REPOSSESSION EXPERIENCE
                             (DOLLARS IN THOUSANDS)
<TABLE>   
<CAPTION>
                                                                                      SIX MONTHS
                                                                                        ENDED
                                             AT DECEMBER 31,                           JUNE 30,
                          ----------------------------------------------------------  ----------
                             1990        1991        1992        1993        1994        1995
                          ----------  ----------  ----------  ----------  ----------  ----------
<S>                       <C>         <C>         <C>         <C>         <C>         <C>
Number of Contracts
 Serviced (1)...........     136,331     153,435     176,925     238,951     324,141     370,153
Principal Balance of
 Contracts Serviced (1).  $2,200,196  $2,477,595  $2,996,582  $4,630,659  $7,033,882  $8,428,660
Contract Liquidations
 (2)....................        2.79%       2.82%       2.75%       1.77%       1.44%        .73%
Net Losses:
  Dollars (3)...........  $   30,053  $   34,842  $   47,817  $   42,547    $ 42,402  $   25,304
  Percentage (4)........        1.37%       1.41%       1.60%        .92%        .60%        .30%
</TABLE>    
--------
(1) As of period end. Includes contracts already in repossession.
(2) As a percentage of the total number of contracts being serviced as of
    period end.
(3) The calculation of net loss includes unpaid interest to the date of
    repossession and all expenses of repossession and liquidation.
(4) As a percentage of the principal balance of contracts being serviced as of
    period end.
 
                                   THE TRUST
 
  The Issuer, Green Tree Securitized Net Interest Margin Trust 1995-A, is a
business trust formed under the laws of the State of Delaware pursuant to the
Trust Agreement for the transactions described in this Prospectus. Prior to the
issuance of the Finance I Note and the transfer of the Residual Assets to the
Trust, the Trust will have no assets or obligations. After its formation, the
Trust will not engage in any activity other than (i) acquiring and holding the
Trust Property and the proceeds therefrom, (ii) issuing the Certificates and
the Subordinated Certificates, (iii) making payments on the Certificates and
(iv) engaging in other activities that are necessary, suitable or convenient to
accomplish the foregoing or are incidental thereto or connected therewith.
 
  The Trust's principal offices are in Wilmington, Delaware, in care of
Wilmington Trust Company, as Trustee, at the address listed below under "The
Trustee."
 
THE TRUSTEE
 
  Wilmington Trust Company is the Trustee under the Trust Agreement. Wilmington
Trust Company is a Delaware banking corporation and its principal offices are
located at Rodney Square North, 1100 North Market Street, Wilmington, Delaware
19890-0001. Green Tree and its affiliates may maintain commercial banking
relations with the Trustee and its affiliates. The Trustee will perform limited
administrative functions under the Trust Agreement, including making
distributions from the Certificate Account. The Trustee's liability in
connection with the issuance and sale of the Certificates is limited solely to
the express obligations of the Trustee set forth in the Trust Agreement. The
Trustee may resign at any time, in which event the Subordinated
Certificateholders will be obligated to appoint a successor trustee. The
Subordinated Certificateholders may also remove the Trustee if the Trustee
ceases to be eligible to continue as Trustee under the Trust Agreement or if
the Trustee becomes insolvent. In such circumstances, the Subordinated
Certificateholders will be obligated to appoint a successor trustee. Any
resignation or removal of a Trustee and appointment of a successor trustee will
not become effective until acceptance of the appointment by the successor
trustee.
 
                                       13
<PAGE>
 
                              THE TRUST PROPERTY
   
  The Trust Property will consist primarily of the Finance I Note and the
Residual Assets. Finance I's obligation under the Finance I Note is limited to
paying all proceeds of the Guarantee Fees to the Trust until the Finance I
Note is paid in full. The Trust has no recourse against Finance I for a
default on the Finance I Note other than to foreclose upon and sell the
Guarantee Fees pledged to secure the Finance I Note, and Finance I thus has a
right of offset relative to the Guarantee Fees and the Finance I Note. The
Guarantee Fees and the Residual Assets represent the residual cashflow (net
interest margin) payable from the nine Securitized Pools. Each of the
Securitized Pools is described in greater detail in Appendix I to this
Prospectus. The table below identifies each of the Securitized Pools and the
Guarantee Fees and Residual Assets produced by it. All the statistical
information provided below and in Appendix I was derived from Green Tree's
financial books and records.     
 
                       NET INTEREST MARGIN SEGMENTATION
 
<TABLE>   
<CAPTION>
                          POOL PRINCIPAL  WEIGHTED AVERAGE  SERVICING
TRANSACTION                  BALANCE     INTEREST MARGIN(1)    FEE    GUARANTEE FEE  RESIDUAL ASSET
-----------               -------------- ------------------ --------- ------------- ----------------
<S>                       <C>            <C>                <C>       <C>           <C>
GTFC 1994-5.............  $  361,942,810        3.53%         0.50%       3.00%           (2)
GTFC 1994-6.............     441,276,510        3.47          0.50        3.00            (2)
GTFC 1994-7.............     338,813,186        3.11          0.50        3.00            (2)
GTFC 1994-8.............     503,850,685        2.97          0.50        3.00            (2)
GTFC 1995-1.............     368,042,889        3.57          0.50        3.00            (2)
GTFC 1995-2.............     323,874,791        4.21          0.50         N/A      Remaining Excess
GTFC 1995-3.............     499,817,558        4.51          0.50        3.00      Remaining Excess
GTFC 1995-4.............     319,783,607        4.43          0.50        3.00      Remaining Excess
GTFC 1995-5.............     451,233,973        3.94          0.50         N/A      Remaining Excess
                          --------------                      ----
 Total..................  $3,608,636,009                      0.50%
                          ==============                      ====
</TABLE>    
--------
(1) Represents the gross interest spread between the weighted average loan
    rate and the weighted average investor rate for each pool as of the Cut-
    off Date stated as a percentage of the outstanding pool balance before
    losses, servicing fee and other trust expenses.
(2) Indicates a Residual Asset which generally is not expected to receive
    significant amounts of net excess cash flow due to the existence of a
    Guarantee Fee which is expected to consume substantially all net excess
    cash flow.
   
  The estimated present value of each Guarantee Fee and each Residual Asset
was calculated based on a number of assumptions about the future performance
of the Contracts. Those assumptions were in turn based upon an extensive loan-
by-loan statistical analysis of the historical performance of Green Tree's
servicing portfolio of manufactured housing contracts since 1976. This
Prospectus first describes the characteristics of the Guarantee Fees and the
Residual Assets; it then describes the historical and base-case projected
prepayment, default and recovery experience of Green Tree's servicing
portfolio; finally, pages 25-26 disclose the projected performance of the
Certificates under Green Tree management's base-case projections of Contract
prepayment, default and recovery, and the performance of the Certificates
under a variety of alternative default and interest rate scenarios.     
 
  Additional information with respect to the Securitized Pools is included in
Appendix I.
 
THE GUARANTEE FEES
   
  The Finance I Note will have an initial principal amount of $227,500,000.
The Guarantee Fees have an aggregate estimated present value as of June 1,
1995 of approximately $293,271,431, but such estimate is based on a number of
assumptions about the future performance of the Guarantee Fee Securitized
Pools, as described below under "Yield, Average Life and Prepayment
Considerations."     
 
  For each Guarantee Fee Securitized Pool, Green Tree is obligated to pay the
amount, if any, by which the collected funds available to make the monthly
distribution of principal and interest on the related Class B-2 Certificates
sold to investors is less than the scheduled distribution amount for such
month. These Class B-2 Certificates are themselves subordinated to other
classes of securities issued by the related Guarantee Fee
 
                                      14
<PAGE>
 
   
Securitized Pool and sold to investors. Green Tree's guarantee with respect to
each such pool is not limited as to amount. As compensation for providing each
such guarantee, Green Tree is entitled to receive a Guarantee Fee equal to the
net excess cashflow produced by the related pool of contracts after payment of
principal and interest due investors, payment of Green Tree's servicing fee,
and payment of certain expenses of the related trust not otherwise paid by the
servicer, but in no event may the Guarantee Fee exceed one-twelth of 3.00% of
the outstanding balance of such pool. Because these Guarantee Fees are
determined only after all available funds have been applied to pay interest and
principal on the related investor securities, these Guarantee Fees are
adversely affected by delinquencies and liquidation losses on the related
contracts, and Green Tree will be obligated to make a payment under its
guarantee only when the related Guarantee Fee is zero (because all available
cashflow will have been used to pay investor principal and interest). With
respect to the 1995-2 Securitized Pool and the 1995-5 Securitized Pool, Green
Tree is obligated to provide a similar guarantee, but is not entitled to
receive a Guarantee Fee; Green Tree did, however, receive the Residual Asset in
each such pool. See "--The Residual Assets" below.     
 
  The Pooling and Servicing Agreements with respect to the Guarantee Fee
Securitized Pools provide that the Guarantee Fee continues to be payable to
Green Tree notwithstanding any failure by Green Tree to perform its guarantee
obligations.
 
  On the Closing Date, Green Tree will assign to Finance I the right to receive
all Guarantee Fees. Finance I will in turn pledge the right to receive all
Guarantee Fees to secure payments on the Finance I Note.
 
THE RESIDUAL ASSETS
   
  The Residual Assets have an aggregate estimated present value as of June 1,
1995 (or July 1, 1995, with respect to the 1995-5 Securitized Pool) (the "Cut-
off Date") (based on the assumptions described under "Yield, Average Life and
Prepayment Considerations" below) of $107,331,188. For each Securitized Pool,
an election was made to treat the related trust as a "Real Estate Mortgage
Investment Conduit" ("REMIC") for federal income tax purposes. The REMIC
regulations require that the REMIC issue a single class of "residual interest,"
in addition to one or more classes of "regular interests." The securities sold
by Green Tree to investors were "regular interests," and Green Tree or a
subsidiary retained the residual interest issued by each REMIC.     
   
  The Residual Assets with respect to the Guarantee Fee Securitized Pools
represent the right to receive all net excess cashflow each month after payment
of principal and interest due investors, payment of Green Tree's servicing fee,
payment of Green Tree's Guarantee Fee, and payment of certain expenses of the
related trust not otherwise paid by the servicer. Because of the existence of
the Guarantee Fees, the net interest margin payable with respect to each
Residual Asset issued by the Guarantee Fee Securitized Pools is not very large.
The Residual Assets with respect to the 1995-2 Securitized Pool and the 1995-5
Securitized Pool represent the right to receive all net excess cashflow each
month after payment of principal and interest due investors, payment of Green
Tree's servicing fee, and payment of certain expenses of the related trust not
otherwise paid by the servicer. The 1995-2 Securitized Pool and the 1995-5
Securitized Pool do not provide for the payment of a Guarantee Fee, and the
monthly cashflow payable to the holder of the related Residual Assets is
similar in character to the net excess cashflow payable as the Guarantee Fee
with respect to the Guarantee Fee Securitized Pools. The net interest margins
payable with respect to the 1995-2 Securitized Pool Residual Asset and the
1995-5 Securitized Pool Residual Asset are estimated to be 421 basis points and
394 basis points, respectively, before servicing fees, losses and expenses.
    
  On the Closing Date, Green Tree will assign the Residual Assets to Finance I
and Finance II. Finance I and Finance II will in turn assign the Residual
Assets to the Trust.
 
INSIDE REFINANCING PAYMENTS
 
  Obligors on existing Green Tree manufactured housing contracts sometimes
refinance their Contracts. When a customer inquires about a payoff balance for
the purpose of considering refinancing, Green Tree will
 
                                       15
<PAGE>
 
advise the customer of its current rates and terms for such a refinancing.
Green Tree may from time to time or under certain circumstances solicit
customers to refinance their Contracts. If the customer on a Contract for any
reason refinances his or her Contract with Green Tree, the consequence to the
Trust of such an "inside refinancing" is (i) a prepayment in full of the
Contract, with the resulting termination of the net excess cashflow being
generated by that Contract, and (ii) the origination of a new contract, which
Green Tree may sell in a future securitization, which would thereby generate
net excess cashflow that would be owned by Green Tree. To protect
Certificateholders against the effect of such prepayments, Green Tree has
agreed in the Assignments to pay an amount with respect to each Contract that
has been the subject of an inside refinancing (the "inside refinancing
payment") which is intended to equal the estimated present value of the net
excess cashflow that could have been generated by that Contract had it not been
refinanced. Such payment will be based on a precomputed factor with respect to
the related Securitized Pool, calculated for each Distribution Date as of the
Closing Date, multiplied by the remaining principal balance of such Contract.
Such payments will be remitted to the Trust on the Distribution Date following
the month in which the Contract was refinanced. Historically, approximately 50%
of the Contracts that Green Tree believes were prepaid as a result of voluntary
refinancings were refinanced through Green Tree.
 
  Green Tree, as servicer of the Contracts in the Securitized Pools, has the
right to repurchase the Contracts in any pool when the outstanding principal
balance of such pool has declined to 10% or less of its initial principal
balance. Any such repurchase would have the effect of a prepayment of all the
Contracts in that pool, and Green Tree has agreed to make a similar payment
with respect to any such repurchased Contracts. Green Tree has also agreed to
make a similar payment for any Contract which is repurchased by Green Tree
because of a breach of certain representations and warranties contained in the
applicable Pooling and Servicing Agreement.
   
RESERVE FUND     
   
  On the Closing Date, the Trust will retain $7,500,000 (the "Initial Deposit
Amount") of the proceeds from the sale of the Certificates and deposit such
amount into the Reserve Fund. On any Distribution Date, if the Amount Available
is not sufficient to pay the Certificateholders' Interest Distributable Amount
(as defined below), the Trustee will withdraw the amount of such deficiency (or
the amount of funds in the Reserve Fund, if less) from the Reserve Fund and
deposit such funds in the Certificate Account. If the funds on deposit in the
Certificate Account are insufficient to pay the outstanding principal amount of
the Certificates on the Distribution Date occurring in July 2005, or upon the
maturity of the Certificates following acceleration upon an Event of Default
(as described under "Description of the Certificates--Events of Default"), the
Trustee will withdraw the amount of such deficiency (or the amount of funds in
the Reserve Fund, if less) from the Reserve Fund and deposit such funds in the
Certificate Account.     
   
  The Subordinated Certificateholders may authorize the Trustee to invest the
funds in the Reserve Fund in Eligible Investments (as described in the Trust
Agreement). All investment earnings on funds in the Reserve Fund will be paid
to the Subordinated Certificateholders. Upon termination of the Trust, all
funds in the Reserve Fund will be released to the Subordinated
Certificateholders.     
 
                  HISTORICAL AND PROJECTED NET EXCESS CASHFLOW
   
  The following graphs depict the projected net excess cashflow and other items
for the Securitized Pools beginning in August 1994, based on a number of
assumptions about future performance of the Contracts as described in "Yield,
Average Life and Prepayment Considerations." Each of the Securitized Pools are
described in further detail in "The Trust Property" and in Appendix I hereto.
    
  The projected cashflow scenarios are provided by Green Tree to assist
potential investors in an evaluation of the Certificates offered hereby. These
projections are not to be viewed as fact and should not be relied upon as an
accurate representation of future results. Furthermore, because such
projections are based on estimates and assumptions about circumstances and
events that have not yet taken place and are subject to variations, the actual
circumstances and events may not be consistent with those assumed herein and
the differences between actual and projected results may be material.
 
                                       16
<PAGE>
 
 
                 [INSERT TABLE ON TOTAL SECURITIZED CASHFLOWS]
 
                                       17
<PAGE>
 
               YIELD, AVERAGE LIFE AND PREPAYMENT CONSIDERATIONS
 
GENERAL
 
  The yield, average life and expected maturity of the Certificates may be
affected by a number of factors that may affect the amounts and timing of the
distributions on the Trust Property. The two primary factors are defaults and
voluntary prepayments on the Contracts, which in turn are influenced by changes
in borrowers' housing needs, job transfers, unemployment and borrowers' net
equity in the manufactured homes. All the Contracts may be prepaid at any time
without penalty, and have due-on-sale clauses.
 
  An acceleration in the prepayment of the Contracts will generally result in
reduced cashflow to the Trust, resulting in slower payments of principal on the
Certificates. Conversely, if the rate of prepayments on the Contracts
decreases, the Trust generally would be expected to receive increased cashflow,
resulting in faster payments of principal on the Certificates. Moreover,
because the classes of investor securities in any Securitized Pool have
different interest rates, and because the lower-rate classes often are entitled
to receive principal distributions first, prepayments on the Contracts may
increase the weighted average interest rate on the investor securities,
reducing the net excess cashflow available to the Trust.
 
  If the purchaser of a Certificate offered at a discount from its initial
principal amount calculates its anticipated yield to maturity based on a rate
of principal payments on the Certificates that is faster than that actually
experienced, the actual yield to maturity will be lower than that so
calculated.
 
PORTFOLIO PREPAYMENT EXPERIENCE
   
  The following graph is provided by Green Tree and presents the historical
monthly prepayment experience (both defaults and voluntary prepayments) of
Green Tree's manufactured housing servicing portfolio, on a loan-by-loan basis,
from January 1984 through June 1995, expressed on a weighted average
conditional prepayment rate (CPR) basis.     
 
           WEIGHTED AVERAGE HISTORICAL MONTHLY PREPAYMENT RATES (CPR)
 
                                       18
<PAGE>
 
   
  The following graphs present Green Tree management's best estimate of the
weighted average projected CPR (both defaults and voluntary prepayments) of all
the Contracts included in the Securitized Pools, under varying interest rate
scenarios. The graphs depict the weighted average projected CPR curve, assuming
Contract defaults occur at 100% of the Manufactured Housing Projected Default
Assumption, for assumed immediate interest rate shifts of -300 basis points
through +300 basis points from the current Green Tree Contract Rate of 10.65%
with respect to conventional Contracts. The graphs also disclose in the legends
the constant CPR rate, which is equivalent to the average of such curve, for
each such interest rate scenario. Green Tree's estimate of future prepayments
is based on a detailed statistical analysis of historical voluntary
prepayments, defaults and recoveries on all conventional loans originated by
Green Tree from 1976 through December 1994, including voluntary prepayment
behavior during recent periods of dramatic interest rate declines. The
manufactured housing contracts in Green Tree's portfolio that were prepaid were
analyzed by a number of variables, including loan type (conventional),
seasoning, seasonality, collateral characteristics (new or used, single- or
multi-wide), refinancing incentive (the probability that obligors will
refinance as interest rates decline), prepayment burnout (pools of manufactured
housing loans that experience refinancing incentive for an extended period of
time show increasing prepayment activity in the beginning of the period but a
slowing of the prepayment rate over time), and a number of other factors. By
applying the results of the statistical analysis of voluntary prepayments,
defaults and recoveries to the Contracts on a loan-by-loan basis and
calculating the weighted average of all loans in the portfolio, Green Tree has
derived its estimate of future prepayments as depicted below.     
 
  The weighted average projected CPRs on the Contracts shown below present
Green Tree management's best estimate of future principal prepayments and
defaults on the Contracts, based on historical CPR experience as described
above. It is not likely that the Contracts will prepay at any constant CPR to
maturity or that all Contracts will prepay at the same rate.
 
 
                                       19
<PAGE>
 
               WEIGHTED AVERAGE PROJECTED PREPAYMENT RATES (CPR)
                       INCREASING INTEREST RATE SCENARIOS
 
 
 
 
 
               WEIGHTED AVERAGE PROJECTED PREPAYMENT RATES (CPR)
                       DECREASING INTEREST RATE SCENARIOS
 
 
 
 
                                [TO BE SUPPLIED]
 
 
 
                                       20
<PAGE>
 
      GREEN TREE MANUFACTURED HOUSING CONTRACT PREPAYMENT INFORMATION(1)
<TABLE>   
<CAPTION>
                                PERCENTAGE                                WEIGHTED   WEIGHTED
                       BOND        BOND         POOL                      AVERAGE    AVERAGE
                      VALUE       VALUE      PRINCIPAL      WAM           INVESTOR   INTEREST
TRANSACTION         AMOUNT(2)     AMOUNT      BALANCE     (MONTHS)  WAC   RATE(%)  MARGIN(%)(3)
-----------        ------------ ---------- -------------- -------- -----  -------- ------------
<S>                <C>          <C>        <C>            <C>      <C>    <C>      <C>
GTFC 1994-5.....   $ 36,408,186     9.09%  $  361,942,810   215    11.14%   7.61%      3.53%
GTFC 1994-6.....     40,119,371    10.01      441,276,510   209    11.45    7.98       3.47
GTFC 1994-7.....     25,604,422     6.39      338,813,186   216    11.42    8.31       3.11
GTFC 1994-8.....     38,815,723     9.69      503,850,685   220    11.53    8.56       2.97
GTFC 1995-1.....     37,633,522     9.39      368,042,889   236    11.86    8.29       3.57
GTFC 1995-2.....     40,608,888    10.14      323,874,791   244    12.04    7.83       4.21
GTFC 1995-3.....     73,506,763    18.35      499,817,558   249    11.61    7.10       4.51
GTFC 1995-4.....     49,056,115    12.25      319,783,607   255    11.13    6.70       4.43
GTFC 1995-5.....     58,849,629    14.69      451,233,973   267    10.65    6.71       3.94
                   ------------   ------   --------------
Total...........   $400,602,619   100.00%  $3,608,636,009
                   ============   ======   ==============
Weighted Average.                                           235    11.42%   7.68%      3.74%
                                                            ===    =====    ====       ====
<CAPTION>
                     LOAN-BY-LOAN PREPAYMENT PROJECTIONS
                                  (CPR%)(4)
                   ---------------------------------------
TRANSACTION        6 MTHS 12 MTHS 36 MTHS 60 MTHS 120 MTHS
-----------        ------ ------- ------- ------- --------
<S>                <C>    <C>     <C>     <C>     <C>
GTFC 1994-5.....    5.7%    6.3%    7.7%    7.9%     7.7%
GTFC 1994-6.....    6.1     6.7     8.9     9.3      9.1
GTFC 1994-7.....    5.9     6.6     9.0     9.5      9.4
GTFC 1994-8.....    5.7     6.3     9.2     9.8      9.8
GTFC 1995-1.....    5.6     6.3     9.6    10.5     10.6
GTFC 1995-2.....    5.5     6.2     9.9    11.1     11.3
GTFC 1995-3.....    4.7     5.3     8.3     9.4      9.6
GTFC 1995-4.....    3.7     4.3     6.7     7.6      7.8
GTFC 1995-5.....    3.5     4.1     6.5     7.2      7.5
Total...........
Weighted Average.
</TABLE>    
----
(1)As of the Cut-off Date.
(2)Represents the present value of the net interest margin cash flow for each
transaction, after servicing fees, projected losses and expenses.
(3)Before servicing fees, losses and expenses.
(4) Projected prepayment CPRs have been calculated and stated on a loan-by-
    loan basis, for each pool, taking into account the actual WAC and
    amortization schedule for each loan in the pool.
 
                          BOND VALUE SEGMENTATION(1)
 
<TABLE>   
<CAPTION>
                                                      WEIGHTED   WEIGHTED            BOND VALUE SEGMENTATION(3)
                            POOL                      AVERAGE    AVERAGE    ---------------------------------------------
                         PRINCIPAL      WAM           INVESTOR   INTEREST    GUARANTEE
TRANSACTION               BALANCE     (MONTHS)  WAC   RATE(%)  MARGIN(%)(2)     FEE      RESIDUAL ASSETS TOTAL BOND VALUE
-----------            -------------- -------- -----  -------- ------------ ------------ --------------- ----------------
<S>                    <C>            <C>      <C>    <C>      <C>          <C>          <C>             <C>
GTFC 1994-5........... $  361,942,810   215    11.14%   7.61%      3.53%     $36,408,186  $          0     $ 36,408,186
GTFC 1994-6...........    441,276,510   209    11.45    7.98       3.47       40,119,371             0       40,119,371
GTFC 1994-7...........    338,813,186   216    11.42    8.31       3.11       25,604,422             0       25,604,422
GTFC 1994-8...........    503,850,685   220    11.53    8.56       2.97       38,815,723             0       38,815,723
GTFC 1995-1...........    368,042,889   236    11.86    8.29       3.57       37,583,503        50,019       37,633,522
GTFC 1995-2...........    323,874,791   244    12.04    7.83       4.21              N/A    40,608,888       40,608,888
GTFC 1995-3...........    499,817,558   249    11.61    7.10       4.51       68,578,721     4,928,042       73,506,763
GTFC 1995-4...........    319,783,607   255    11.13    6.70       4.43       46,161,505     2,894,610       49,056,115
GTFC 1995-5...........    451,233,973   267    10.65    6.71       3.94              N/A    58,849,629       58,849,629
                       --------------                                       ------------  ------------     ------------
Total................. $3,608,636,009                                       $293,271,431  $107,331,188     $400,602,619
                       ==============                                       ============  ============     ============
Weighted Average......                  235    11.42%   7.68%      3.74%
                                        ===    =====    ====       ====
</TABLE>    
----
(1)As of the Cut-off Date.
(2)Before servicing fees, losses and expenses.
(3)Represents the present value of the Guarantee Fee, Residual Asset and net
interest margin cash flow for each transaction, after servicing fees,
projected losses and expenses.
 
                                       21
<PAGE>
 
MANUFACTURED HOUSING PROJECTED DEFAULT ASSUMPTION
   
  The following graph presents Green Tree management's best estimate of the
weighted average conditional default rate (CDR) of all the Contracts for each
month beginning in June 1995. The CDR for a Contract as of any month is the
estimated probability that the Contract, having reached that age, will default
sometime during the subsequent month. This projection was derived through a
loan-by-loan analysis employing detailed statistical processes, based on the
default experience of Green Tree's actual portfolio of manufactured housing
contracts originated between 1976 and December 1994. Each manufactured housing
contract in Green Tree's portfolio that defaulted was analyzed according to a
number of variables, including loan-to-value ratio at origination; original
term to maturity; year of origination; whether the financed manufactured home
was new or used at the date of origination; whether the contract was
conventional; the seasoning of the contract; the prevailing rate of
unemployment in that state; and a number of other factors. Based on this
historical default analysis of contracts with identical loan attributes, each
Contract was assigned a CDR for each month of its projected remaining life. The
individual CDRs for each Contract were then aggregated into a weighted average
for each month.     
 
  The following graph presents Green Tree management's best estimate of
weighted average projected defaults on the Contracts. There can be no assurance
that the actual default experience of the Contracts will not be substantially
worse than this estimate, and it is likely that the default experience of the
aggregate pool of Contracts in any given month will differ from the estimate
provided here.
 
                    WEIGHTED AVERAGE PROJECTED DEFAULT RATES
 
                                [TO BE SUPPLIED]
 
                                       22
<PAGE>
 
MANUFACTURED HOUSING PROJECTED RECOVERY ASSUMPTION
   
  The following graph presents Green Tree management's best estimate of the
weighted average recovery rate (expressed as a percentage of the estimated
defaults) of all the Contracts following a default for each month beginning in
June 1995. This projection was derived through a loan-by-loan analysis
employing detailed statistical processes, based on Green Tree's actual recovery
experience on its portfolio of manufactured housing contracts originated
between 1976 and December 1994. Each manufactured housing contract in Green
Tree's portfolio that defaulted was analyzed according to a number of
variables, including the seasoning of the contract; whether or not the contract
was conventional; the type of manufactured home financed (new or used, single-
or multi-wide); the location of the manufactured home; and a number of other
variables. Each Contract was assigned an estimated recovery rate for each month
of its life based on the historical recovery experience of contracts with
identical loan attributes. The individual recovery rates for each Contract were
then aggregated into a weighted average for each month.     
 
  The following graph presents Green Tree management's best estimate of
weighted average projected recovery rates on Contracts following a default.
There can be no assurance that the actual recovery rate experience of the
Contracts will not be substantially worse than this estimate, and it is likely
that the recovery rate experience of the aggregate pool of Contracts in any
given month will differ from the estimate provided here.
 
                   WEIGHTED AVERAGE PROJECTED RECOVERY RATES
 
                                [TO BE SUPPLIED]
 
                                       23
<PAGE>
 
CERTIFICATE PRINCIPAL AMORTIZATION TABLES
 
  The following tables present the weighted average life of the Certificates
under a range of assumed rates of default on the Contracts and a range of
assumed prevailing interest rates (expressed in terms of Green Tree's current
average Contract Rate, the interest rate on new manufactured housing contract
originations by Green Tree). The following information is given solely to
illustrate the effect of different assumed rates of default and different
prevailing interest rates on the projected weighted average life of the
Certificates under the numerous assumptions described in this Prospectus and is
not a prediction of the weighted average life that might actually be
experienced on the Certificates.
 
  The weighted average lives of the Certificates in the following tables, and
the graphs included in Appendix I, were determined using the following
assumptions and specifications:
 
    (i) no delinquencies are experienced on the Contracts;
 
    (ii) the Contracts have the characteristics described in Appendix I;
 
    (iii) each Contract's cash flow is applied under the related Securitized
  Pool in the manner described in Appendix I and the documents relating to
  such Securitized Pool and other features described therein and in "The
  Trust Property";
 
    (iv) all Contract balances, security balances and any related collateral
  balances were calculated as of June 1, 1995 (or July 1, 1995, with respect
  to the Contracts in the 1995-5 Securitized Pool);
 
    (v) Green Tree continues to service the Contracts and to perform all its
  obligations under the documents relating to each Securitized Pool;
          
    (vi) the Certificates bear an Interest Rate of  %;     
     
    (vii) the original principal amount of the Certificates is $308,000,000;
         
    (viii) Green Tree does not exercise its right to repurchase any of the
  Contracts held in the Securitized Pools, as described under "The Trust
  Property--Inside Refinancing Payments";     
     
    (ix) the Subordinated Certificateholders do not exercise their right to
  cause the Trust to redeem the Certificates;     
     
    (x) the Certificates are issued on June 15, 1995, and distributions are
  made on the Certificates on the 15th of each month, commencing July 15,
  1995;     
     
    (xi) there is no delay between a default on a Contract and final
  liquidation of the Contract; and     
     
    (xii) the recovery on each Contract following a default is equal to 100%
  of the Manufactured Housing Projected Recovery Assumption.     
 
  The first three tables presented below assume that 50% of all prepayments due
to refinancing of the Contracts are refinanced by Green Tree (with
corresponding inside refinancing payments made by Green Tree). The next three
tables below assume that 25% of all prepayments due to refinancing of the
Contracts are refinanced by Green Tree (with corresponding inside refinancing
payments made by Green Tree).
 
                                       24
<PAGE>
 
                 CERTIFICATE PRINCIPAL AMORTIZATION TABLE (1)
                  (WITH 50% INSIDE REFINANCING PAYMENTS (2))
 
<TABLE>   
<CAPTION>
                      100% OF DEFAULT ASSUMPTION                 125% OF DEFAULT ASSUMPTION
                  ----------------------------------------  -------------------------------------------
                       INTEREST RATE SHIFTS (3)                   INTEREST RATE SHIFTS (3)
                  ----------------------------------------  -------------------------------------------
                  -300  -200  -100   0    +100  +200  +300  -300  -200  -100   0    +100   +200   +300
                  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  -----  -----  -----
<S>               <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>    <C>
AT JUNE 15,
Initial Percent-
age.............   100%  100%  100%  100%  100%  100%  100%  100%  100%  100%  100%   100%   100%   100%
1996............    72    72    73    73    73    73    73    72    73    73    73     74     74     74
1997............    49    49    50    51    51    52    52    51    52    52    53     54     54     54
1998............    30    31    31    32    32    32    32    34    35    35    36     37     37     37
1999............    15    15    15    15    14    14    14    21    21    21    21     20     20     20
2000............     3     2     1     0     0     0     0    10     9     9     7      5      4      4
2001............     0     0     0     0     0     0     0     1     0     0     0      0      0      0
2002............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
2003............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
2004............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
2005............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
2006............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
2007............     0     0     0     0     0     0     0     0     0     0     0      0      0      0
Projected
CPR (4).........  15.6% 14.2% 12.4%  9.1%  6.4%  6.1%  6.1% 15.8% 14.4% 12.6%  9.3%   6.6%   6.3%   6.3%
Weighted Average
Life (in
years) (5)......  2.21  2.21  2.22  2.23  2.23  2.23  2.23  2.43  2.42  2.42  2.42   2.41   2.41   2.41
Expected Matu-
rity Date:        9/00  8/00  7/00  6/00  4/00  4/00  4/00  8/01  6/01  4/01  1/01  10/00  10/00  10/00
<CAPTION>
                      150% OF DEFAULT ASSUMPTION
                  ------------------------------------------
                       INTEREST RATE SHIFTS (3)
                  ------------------------------------------
                  -300  -200  -100    0    +100  +200  +300
                  ----- ----- ----- ------ ----- ----- -----
<S>               <C>   <C>   <C>   <C>    <C>   <C>   <C>
AT JUNE 15,
Initial Percent-
age.............   100%  100%  100%   100%  100%  100%  100%
1996............    73    73    73     74    74    74    74
1997............    53    54    54     55    56    56    56
1998............    39    39    39     40    41    41    41
1999............    27    27    27     27    27    27    27
2000............    17    17    16     15    13    13    13
2001............    10     8     7      4     0     0     0
2002............     3     1     0      0     0     0     0
2003............     0     0     0      0     0     0     0
2004............     0     0     0      0     0     0     0
2005............     0     0     0      0     0     0     0
2006............     0     0     0      0     0     0     0
2007............     0     0     0      0     0     0     0
Projected
CPR (4).........  16.0% 14.7% 12.8%   9.5%  6.8%  6.5%  6.5%
Weighted Average
Life (in
years) (5)......  2.74  2.71  2.69   2.67  2.64  2.63  2.63
Expected Matu-
rity Date:        2/03  9/02  5/02  11/01  6/01  6/01  6/01
</TABLE>    
 
----
(1) Stated as a percent of the original Certificate principal amount.
(2) Assumes Green Tree refinances 50% of all refinanced loans. See "The Trust
    Property--Inside Refinancing Payments."
   
(3) The Interest Rate Shifts represent shifts in Green Tree's average Contract
    Rate. Green Tree's current average Contract Rate is equal to 10.65%. Green
    Tree believes that, as an approximation for future movements in its
    average Contract Rate, investors can use as a reference changes in the 7-
    year Treasury Note rate.     
(4) The Projected CPR is the 120-month weighted average constant prepayment
    rate that would exist for the corresponding Interest Rate shift in Green
    Tree's average Contract Rate, rounded to the nearest whole number. A -100
    bps shift is equal to a 100 basis point decrease in Green Tree's average
    Contract Rate, which would indicate that current obligors could refinance
    if they chose to do so at 100 basis points below where they could have
    previously refinanced. Therefore the 100 basis point decrease in Contract
    Rate implies a higher incentive to refinance.
(5) The Weighted Average Life of a Certificate is determined by (i)
    multiplying the amount of each principal payment on such Certificate on
    each Distribution Date by the number of years from the date of issuance of
    such Certificate to such Distribution Date, (ii) adding the results, and
    (iii) dividing the sum by the initial principal amount of such
    Certificate.
 
                                       25
<PAGE>
 
   CERTIFICATE PRINCIPAL AMORTIZATION TABLE (1) (WITH 25% INSIDE REFINANCING
                                 PAYMENTS (2))
 
<TABLE>   
<CAPTION>
                       100% OF DEFAULT ASSUMPTION              125% OF DEFAULT ASSUMPTION
                  ------------------------------------- ----------------------------------------
                        INTEREST RATE SHIFTS (3)                INTEREST RATE SHIFTS (3)
                  ------------------------------------- ----------------------------------------
                  -300  -200  -100   0   +100 +200 +300 -300  -200  -100   0   +100  +200  +300
                  ----- ----- ----- ---- ---- ---- ---- ----- ----- ----- ---- ----- ----- -----
<S>               <C>   <C>   <C>   <C>  <C>  <C>  <C>  <C>   <C>   <C>   <C>  <C>   <C>   <C>
AT JUNE 15,
Initial Percent-
age.............   100%  100%  100% 100% 100% 100% 100%  100%  100%  100% 100%  100%  100%  100%
1996............    73    73    73   73   73   73   73    73    74    74   74    74    74    74
1997............    52    52    52   52   52   52   52    54    54    54   54    54    54    54
1998............    36    35    35   34   33   32   32    40    39    39   38    37    37    37
1999............    23    22    20   17   14   14   14    29    27    26   24    21    20    20
2000............    12    10     8    3    0    0    0    20    18    16   11     5     4     4
2001............     4     1     0    0    0    0    0    12     9     6    0     0     0     0
2002............     0     0     0    0    0    0    0     6     2     0    0     0     0     0
2003............     0     0     0    0    0    0    0     1     0     0    0     0     0     0
2004............     0     0     0    0    0    0    0     0     0     0    0     0     0     0
2005............     0     0     0    0    0    0    0     0     0     0    0     0     0     0
2006............     0     0     0    0    0    0    0     0     0     0    0     0     0     0
2007............     0     0     0    0    0    0    0     0     0     0    0     0     0     0
Projected
CPR (4).........  15.6% 14.2% 12.4% 9.1% 6.4% 6.1% 6.1% 15.8% 14.4% 12.6% 9.3%  6.6%  6.3%  6.3%
Weighted Average
Life (in
years) (5)......   2.51  2.45  2.40 2.31 2.24 2.23 2.23  2.88  2.76  2.67 2.52  2.42  2.41  2.41
Expected Matu-
rity Date:         1/02  7/01  3/01 9/00 4/00 4/00 4/00 11/03 11/02  4/02 5/01 11/00 10/00 10/00
<CAPTION>
                       150% OF DEFAULT ASSUMPTION
                  -------------------------------------
                        INTEREST RATE SHIFTS (3)
                  -------------------------------------
                  -300  -200  -100   0   +100 +200 +300
                  ----- ----- ----- ---- ---- ---- ----
<S>               <C>   <C>   <C>   <C>  <C>  <C>  <C>
AT JUNE 15,
Initial Percent-
age.............   100%  100%  100% 100% 100% 100% 100%
1996............    74    74    74   74   74   74   74
1997............    56    56    56   56   56   56   56
1998............    44    43    43   42   41   41   41
1999............    34    33    32   30   27   27   27
2000............    27    25    23   19   13   13   13
2001............    21    18    15    8    0    0    0
2002............    16    12     8    0    0    0    0
2003............    12     8     3    0    0    0    0
2004............     9     4     0    0    0    0    0
2005............     4     0     0    0    0    0    0
2006............     2     0     0    0    0    0    0
2007............     0     0     0    0    0    0    0
Projected
CPR (4).........  16.0% 14.7% 12.8% 9.5% 6.8% 6.5% 6.5%
Weighted Average
Life (in
years) (5)......   3.54  3.26  3.07 2.81 2.65 2.64 2.64
Expected Matu-
rity Date:         9/07  7/05 12/03 5/02 7/01 6/01 6/01
</TABLE>    
 
----
* Represents less than 0.5%
(1) Stated as a percent of the original Certificate principal amount.
(2) Assumes Green Tree refinances 25% of all refinanced loans. See "The Trust
    Property--Inside Refinancing Payments."
   
(3) The Interest Rate Shifts represent shifts in Green Tree's average Contract
    Rate. Green Tree's current average Contract Rate is equal to 10.65%. Green
    Tree believes that, as an approximation for future movements in its
    average Contract Rate, investors can use as a reference changes in the 7-
    year Treasury Note rate.     
(4) The Projected CPR is the 120-month weighted average constant prepayment
    rate that would exist for the corresponding Interest Rate shift in Green
    Tree's average Contract Rate, rounded to the nearest whole number. A -100
    bps shift is equal to a 100 basis point decrease in Green Tree's average
    Contract Rate, which would indicate that current obligors could refinance
    if they chose to do so at 100 basis points below where they could have
    previously refinanced. Therefore the 100 basis point decrease in Contract
    Rate implies a higher incentive to refinance.
(5) The Weighted Average Life of a Certificate is determined by (i)
    multiplying the amount of each principal payment on such Certificate on
    each Distribution Date by the number of years from the date of issuance of
    such Certificate to such Distribution Date, (ii) adding the results, and
    (iii) dividing the sum by the initial principal amount of such
    Certificate.
 
                                       26
<PAGE>
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
  The Certificates will be issued pursuant to the terms of the Trust Agreement,
a form of which has been filed as an exhibit to the Registration Statement. A
copy of the Trust Agreement will be filed with the Commission following the
issuance of the Certificates. Whenever provisions of the Trust Agreement are
referred to, such provisions are incorporated herein by reference.
 
DISTRIBUTIONS
   
  Distributions of interest and principal to Certificateholders will be made on
each Distribution Date in an amount equal to their respective Percentage
Interests multiplied by the Certificateholder's Interest Distributable Amount
and the Certificateholders' Principal Distributable Amount, if any.
Distributions will be applied first to the payment of interest and then to the
payment of principal from the Amount Available (as defined below). In the event
that the Amount Available in the Certificate Account, plus any funds in the
Reserve Fund, are not sufficient to make a full distribution to the
Certificateholders of the Certificateholders' Interest Distributable Amount,
the amount of the deficiency will be carried forward as an amount that the
Certificateholders are entitled to receive on the next Distribution Date. Any
amount carried forward will, to the extent legally permissible, bear interest
at the Interest Rate.     
 
  Each distribution with respect to a Book-Entry Certificate will be paid to
DTC, which will credit the amount of such distribution to the accounts of its
Participants in accordance with its normal procedures. Each Participant will be
responsible for disclosing such distribution to the Certificate Owners that it
represents and to each indirect participating brokerage firm (a "brokerage
firm" or "indirect participating firm") for which it acts as agent. Each
brokerage firm will be responsible for disbursing funds to the Certificate
Owners that it represents. All such credits and disbursements with respect to a
Book-Entry Certificate are to be made by DTC and the Participants in accordance
with DTC's rules.
 
  Green Tree, as servicer, will furnish to the Trustee, and the Trustee will
send with each distribution on a Distribution Date to each Certificateholder, a
statement setting forth, among other things, (i) the amount of such
distribution allocable to interest and (ii) the amount of such distribution
allocable to principal. Such amounts will be expressed as a dollar amount per
$1,000 of the original principal amount of the Certificates.
 
DISTRIBUTIONS OF INTEREST INCOME
 
  On each Distribution Date, commencing August 15, 1995, the Certificateholders
will be entitled to distributions in an amount equal to the amount of interest
accrued on the outstanding principal amount of the Certificates at the Interest
Rate (the "Certificateholders' Interest Distributable Amount"). Interest
distributable on a Distribution Date will accrue from the most recent
Distribution Date on which interest distributions have been made to but
excluding such Distribution Date and will be calculated on the basis of a 360-
day year consisting of twelve 30-day months. Interest distributions due for any
Distribution Date but not distributed on such Distribution Date will be due on
the next Distribution Date together with interest on such amount at the
Interest Rate (to the extent legally permissible). Interest distributions with
respect to the Certificates will be made from the Amount Available in the
Certificate Account before the payment of accrued and unpaid trustee's fees and
other administrative fees of the Trust. Finance I and Finance II will receive a
distribution of interest on August 15, 1995 equal to the interest accrued on
the initial principal amount of the Certificates at the Interest Rate from June
15, 1995 to the Closing Date. Certificateholders of record on August 14, 1995
will receive a distribution of interest on August 15, 1995 equal to the
interest accrued on the initial principal amount of the Certificates at the
Interest Rate from the Closing Date to August 15, 1995.
 
DISTRIBUTIONS OF PRINCIPAL PAYMENTS
 
  Certificateholders will be entitled to receive, as payments of principal, the
Certificateholders' Principal Distributable Amount to the extent of the
Remaining Amount Available (as defined below) in the Certificate Account on
each Distribution Date. Distributions with respect to principal payments will
be made from the
 
                                       27
<PAGE>
 
Amount Available in the Certificate Account after payment of the
Certificateholders' Interest Distributable Amount and any accrued and unpaid
Trustee's fees and other administrative fees of the Trust which Green Tree or
the Subordinated Certificateholders were obligated to pay but failed to pay
(the "Remaining Amount Available"). The distribution of principal on August 15,
1995 will represent collections on the Trust Property for July 15 and August
15, 1995.
 
REPORTS TO CERTIFICATEHOLDERS
 
  Green Tree will furnish to the Trustee, and the Trustee will include with
each distribution to a Certificateholder, a statement in respect of the related
Distribution Date setting forth, among other things:
 
    (a) the Certificateholders' Interest Distributable Amount;
 
    (b) the Certificateholders' Principal Distributable Amount;
 
    (c) the outstanding principal amount of the Certificates, after giving
  effect to all payments reported under (b) above on such date;
 
    (d) the present value of the projected remaining aggregate cashflow of
  the Trust Property;
 
    (e) the weighted average CPR of the Contracts for the prior month;
 
    (f) the weighted average conditional default rate of the Contracts for
  the prior month;
 
    (g) the annualized net loss percentage of the Contracts for the prior
  month; and
 
    (h) information regarding delinquent Contracts as of the prior month.
 
Each amount set forth pursuant to subclauses (a) and (b) will be expressed as a
dollar amount per $1,000 of the original principal amount of the Certificates.
 
  In addition, within a reasonable period of time after the end of each
calendar year, Green Tree, as servicer, will furnish a report to each
Certificateholder of record at any time during such calendar year as to
aggregate amounts reported pursuant to (a) and (b) above for such calendar
year.
 
  For the purposes hereof, the following terms shall have the following
meanings:
 
  "Amount Available" means, with respect to any Distribution Date, the sum of
the amounts contained in the Certificate Account for any Monthly Period.
 
  "Certificateholders' Interest Distributable Amount" means, with respect to
any Distribution Date (other than the first Distribution Date), one month's
interest at the Interest Rate on the outstanding principal amount of the
Certificates (computed on the basis of a 360-day year of twelve 30-day months),
plus any accrued and unpaid interest with respect to a prior Distribution Date
together (to the extent legally permissible) with interest thereon at the
Interest Rate.
 
  "Certificateholders' Principal Distributable Amount" means, with respect to
any Distribution Date, the Remaining Amount Available for such Distribution
Date; provided, however, that the Certificateholders' Principal Distributable
Amount shall not exceed the outstanding principal amount of the Certificates.
 
  "Remaining Amount Available" means, with respect to any Distribution Date,
the amount remaining in the Certificate Account after payment of the
Certificateholders' Interest Distributable Amount and payment to the Trustee of
any accrued and unpaid trustee fees, to the extent not paid by Green Tree or
the Subordinated Certificateholders.
 
LISTS OF CERTIFICATEHOLDERS
 
  At such time, if any, as Definitive Certificates (as defined below) have been
issued, the Trustee will, upon written request by three or more
Certificateholders or one or more holders of Certificates evidencing not less
 
                                       28
<PAGE>
 
than 25% of the outstanding principal balance of the Certificates, within five
Business Days after provision to the Trustee of a statement of the applicants'
desire to communicate with other Certificateholders about their rights under
the Trust Agreement or the Certificates and a copy of the communication that
the applicants propose to transmit, afford such Certificateholders access
during business hours to the current list of Certificateholders for purposes of
communicating with other Certificateholders with respect to their rights under
the Trust Agreement. The Trust Agreement will not provide for holding any
annual or other meetings of Certificateholders.
 
OPTIONAL PREPAYMENT
 
  If the Subordinated Certificateholders exercise their option to prepay the
Certificates when the aggregate outstanding principal amount of the
Certificates declines to 10% or less of the original principal amount of the
Certificates, Certificateholders will receive an amount in respect of the
Certificates equal to the aggregate outstanding principal amount of the
Certificates together with all accrued and unpaid interest, which distribution
will effect early retirement of the Certificates. See "Description of the Trust
Agreement--Termination."
 
RESTRICTIONS ON TRANSFER
 
  The Certificates will be subject to the following restrictions on transfer,
and each Certificate will contain a legend describing such restrictions.
   
  The Certificates may not be acquired by a "disqualified organization" or a
"foreign holder" (each as defined below). By acceptance of a Certificate, each
purchaser will be deemed to represent that it is not a disqualified
organization or a foreign holder. Accordingly, a purchase by a disqualified
organization or a foreign holder shall be void and of no effect. A
"disqualified organization" means (i) the United States, any State or political
subdivision thereof, any foreign government, any international organization, or
any agency or instrumentality of the foregoing (not including instrumentalities
described in Section 168(h)(2)(D) of the Code or the Federal Home Loan Mortgage
Corporation), (ii) any organization (other than a cooperative described in
Section 521 of the Code) that is exempt from federal income tax, unless it is
subject to the tax imposed by Section 511 of the Code or (iii) any organization
described in Section 1381(a)(2)(C) of the Code. A "foreign holder" means any
person who is not (i) a citizen or resident of the United States, (ii) a
domestic partnership, (iii) a domestic corporation or (iv) an estate or trust
all of the income of which is subject to taxation in the United States.     
 
  A pass-through entity may acquire Certificates. Such investors should be
aware, however, that if the Internal Revenue Service were successfully to
assert that the Certificates did not represent debt for federal income tax
purposes, a tax may be imposed on a pass-through entity which has (i) a
disqualified organization (as defined above) as a record holder of an interest
therein and (ii) excess inclusion income, as defined in the REMIC provisions of
the Code, as a result of its investment in the Certificates. For these
purposes, a "pass-through entity" means any regulated investment company, real
estate investment trust, trust, partnership or certain other entities described
in Section 860E(e)(6) of the Code. In addition, a person holding an interest in
a pass-through entity as a nominee for another person will, with respect to
such interest, be treated as a pass-through entity. Pass-through entities
considering an investment in Certificates are urged to consult with their own
tax advisor with respect to these matters.
 
  The Trust Agreement will provide that any attempted or purported transfer in
violation of these transfer restrictions will be null and void and will vest no
rights in any purported transferee.
 
REGISTRATION OF THE CERTIFICATES
 
  The Certificates will initially be registered in the name of Cede & Co., the
nominee of DTC. DTC is a limited-purpose trust company organized under the laws
of the State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
1934 Act. DTC accepts securities for deposit from its participating
organizations ("Participants") and facilitates the clearance and settlement of
securities transactions between Participants in such securities through
electronic book-entry
 
                                       29
<PAGE>
 
changes in accounts of Participants, thereby eliminating the need for physical
movement of certificates. Participants include securities brokers and dealers,
banks and trust companies and clearing corporations and may include certain
other organizations. Indirect access to the DTC system is also available to
others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a Participant, either directly or
indirectly ("indirect participants").
 
  Certificate Owners who are not Participants but desire to purchase, sell or
otherwise transfer ownership of the Certificates may do so only through
Participants (unless and until Definitive Certificates, as defined below, are
issued). In addition, Certificate Owners will receive all distributions of
principal of, and interest on, the Certificates from the Trustee through DTC
and Participants. Certificate Owners will not receive or be entitled to receive
certificates representing their respective interests in the Certificates,
except under the limited circumstances described below.
 
  Unless and until Definitive Certificates (as defined below) are issued, it is
anticipated that the only "Certificateholder" of the Certificates will be Cede
& Co., as nominee of DTC. Certificate Owners will not be recognized by the
Trustee as Certificateholders as that term is used in the Trust Agreement.
Certificate Owners are only permitted to exercise the rights of
Certificateholders indirectly through Participants and DTC.
 
  While Certificates are outstanding (except under the circumstances described
below), under the rules, regulations and procedures creating and affecting DTC
and its operations (the "Rules"), DTC is required to make book-entry transfers
among Participants on whose behalf it acts with respect to the Certificates and
is required to receive and transmit distributions of principal of, and interest
on, the Certificates. Participants with whom Certificate Owners have accounts
with respect to Certificates are similarly required to make book-entry
transfers and receive and transmit such distributions on behalf of their
respective Certificate Owners. Accordingly, although Certificate Owners will
not possess certificates, the Rules provide a mechanism by which Certificate
Owners will receive distributions and will be able to transfer their interests.
 
  Certificates will be issued in registered form to Certificate Owners, or
their nominees, rather than to DTC (such Certificates being referred to herein
as "Definitive Certificates"), only if (i) DTC, the Administrator or Finance I
advise the Trustee in writing that DTC is no longer willing or able to
discharge properly its responsibilities as nominee and depository with respect
to the Certificates and the Administrator Finance I is unable to locate a
qualified successor, (ii) Finance I at its sole option advises the Trustee in
writing that it elects to terminate the book-entry system through DTC or (iii)
if an Event of Default shall have occurred and be continuing, Certificate
Owners having a beneficial interest in the Certificates at least equal to a
majority of the aggregate outstanding principal amount of the Certificates
advise the Trustee, through DTC, that continuation of a book-entry system is no
longer in their best interests. Upon issuance of Definitive Certificates to
Certificate Owners, such Certificates will be transferable directly (and not
exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.
 
  DTC has advised Finance I that, unless and until Definitive Certificates are
issued, DTC will take any action permitted to be taken by a Certificateholder
under the Trust Agreement only at the direction of one or more Participants to
whose DTC accounts the Certificates are credited. DTC has advised Finance I
that DTC will take such action with respect to any fractional interest of the
Certificates only at the direction of and on behalf of such Participants
beneficially owning a corresponding fractional interest of the Certificates.
DTC may take actions, at the direction of the related Participants, with
respect to some Certificates which conflict with actions taken with respect to
other Certificates.
 
  Issuance of Certificates in book-entry form rather than as physical
certificates may adversely affect the liquidity of the Certificates in the
secondary market and the ability of Certificate Owners to pledge them. In
addition, since distributions on the Certificates will be made by the Trustee
to DTC and DTC will credit such distributions to the accounts of its
Participants, with the Participants further crediting such distributions to the
accounts of indirect participants or Certificate Owners, Certificate Owners may
experience delays in the receipt of such distributions.
 
                                       30
<PAGE>
 
                       DESCRIPTION OF THE TRUST DOCUMENTS
 
  The following summary describes certain terms of the Finance I Note, the
Trust Agreement, the Transfer Agreement and the Assignments (together, the
"Trust Documents"). Forms of the Trust Documents have been filed as exhibits to
the Registration Statement. Copies of the Trust Documents will be filed with
the Commission following the issuance of the Certificates.
 
CERTIFICATE ACCOUNT
 
  Pursuant to the Trust Agreement, the Trustee will establish and maintain an
account, in the name of the Trust, in which amounts available for distribution
to Certificateholders will be deposited and from which all distributions to
Certificateholders will be made (the "Certificate Account").
 
EVENTS OF DEFAULT
 
  Pursuant to the Trust Agreement, "Events of Default" will consist of (i) any
failure in the payment of the Certificateholders' Interest Distributable Amount
with respect to a Distribution Date, which failure has continued for a period
of 6 months after such Distribution Date or (ii) any failure to pay the full
principal amount of the Certificates on or before the Distribution Date
occurring in July 2005.
 
  Pursuant to the Finance I Note, "Events of Default" will consist of (i) any
failure to make timely installments of interest due thereunder, which failure
has continued for a period of 6 months after such Distribution Date, or (ii)
any failure to pay the full principal amount of the Finance I Note on or before
the Distribution Date occurring in July 2005.
 
  If an Event of Default with respect to the Certificates occurs and is
continuing, the Trustee or Certificate Owners beneficially owning at least 25%
in aggregate outstanding principal amount of the Certificates may declare the
entire principal amount of the Certificates to be due and payable immediately.
Such declaration may, under certain circumstances, be rescinded by a
Certificate Majority (as defined in the Trust Agreement).
 
  If the Certificates have been declared due and payable following an Event of
Default, the Trustee may liquidate all or any portion of the Trust Property, or
elect to maintain possession of the Trust Property and continue to apply
collections from the Trust Property as if there had been no declaration of
acceleration. The Trustee will be prohibited from selling the Trust Property
following an Event of Default, unless (i) the holders of all the outstanding
Certificates consent to such sale; or (ii) the proceeds of such sale are
sufficient to pay in full the principal of and the accrued interest on the
outstanding Certificates at the time of such sale; or (iii) the Trustee
determines that the collections on the Trust Property will not be sufficient on
an ongoing basis to make all payments of interest on the Certificates as such
payments become due and to pay the outstanding principal amount of the
Certificates at maturity, and the Trustee obtains the consent of the holders of
66 2/3% of the aggregate outstanding amount of the Certificates.
 
  The Trustee and the Certificate Owners will have similar rights to liquidate
the Guarantee Fees following an Event of Default under the Finance I Note.
 
AMENDMENT
 
  The Trust Agreement may be amended by the Subordinated Certificateholders and
the Trustee but without the consent of any of the Certificateholders, to cure
any ambiguity or to correct or supplement any provision therein, provided that
such action will not, in the opinion of counsel (which may be internal counsel
to the Subordinated Certificateholders) materially and adversely affect the
interests of any Certificateholder. The Trust Agreement may also be amended by
the Subordinated Certificateholders and the Trustee and a Certificate Majority
for the purpose of adding any provisions to or changing in any manner or
eliminating
 
                                       31
<PAGE>
 
any of the provisions of the Trust Agreement or of modifying, in any manner,
the rights of the Certificateholders. No such amendment may (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of, or
distributions that are required to be made on any Certificate or the Interest
Rate or (ii) reduce the percentage of the aggregate outstanding principal
amount of the Certificates required to consent to any such amendment, without
the consent of the holders of all Certificates then outstanding.
 
  The Transfer Agreement may be amended by all of the parties thereto; provided
that no amendment may materially and adversely affect the interests of the
Certificateholders.
 
TERMINATION
   
  The Trust and the respective obligations of the Subordinated
Certificateholders and the Trustee pursuant to the related Trust Documents will
terminate upon the latest of (i) the Distribution Date immediately following
the maturity of the Finance I Note or the retirement of the last Residual Asset
or other liquidation of the last item of Trust Property, (ii) the payment to
Certificateholders of all amounts required to be paid to them pursuant to the
related Trust Documents, (iii) following the payment in full of all principal
and accrued interest on the Certificates, by vote of all the Subordinated
Certificateholders, or (iv) the occurrence of a Dissolution Event (as defined
in the Trust Agreement) with respect to either Subordinated Certificateholder.
    
  In order to avoid excessive administrative expense, the Subordinated
Certificateholders will be permitted, at their option, to cause the Trust to
redeem the Certificates on any Distribution Date in which the aggregate
outstanding principal amount of the Certificates is equal to or less than 10%
of the original principal amount of the Certificates at a price equal to the
unpaid principal amount of the Certificates plus all accrued and unpaid
interest thereon.
       
  The Trustee will give written notice of the final distribution with respect
to the Certificates to each Certificateholder of record. The final distribution
to any Certificateholder will be made only upon surrender and cancellation of
such holder's Certificate at the office or agency of the Trustee with respect
to Certificates specified in the notice of termination. In the event that all
Certificateholders do not surrender their Certificates for cancellation within
6 months after the date specified in the notice of termination, the Trustee
shall give a second written notice to the remaining Certificateholders. If
within one year after the second written notice all Certificates have not been
surrendered for cancellation, the Trustee may take appropriate steps, or may
appoint an agent to take appropriate steps, to contact the remaining
Certificateholders concerning surrender of their Certificates. Any funds
remaining in the Trust, after the Trustee has taken such measures to locate any
remaining Certificateholders and such measures have failed, will be distributed
to The United Way and the Certificateholders, by acceptance of their
Certificates, will waive any rights with respect to such funds.
 
THE TRUSTEE
 
  The Trustee, in its individual capacity or otherwise, and any of its
affiliates may hold Certificates in their own names or as pledgee. In addition,
for the purpose of meeting the legal requirements of certain jurisdictions, the
Trustee and the Administrator, acting jointly, with the consent of Finance I,
shall have the power to appoint co-trustees or separate trustees of all or any
part of the Trust. In the event of such appointment, all rights, powers, duties
and obligations conferred or imposed upon the Trustee by the Trust Documents
will be conferred or imposed upon the Trustee and such separate trustee or co-
trustee jointly, or, in any jurisdiction where the Trustee is incompetent or
unqualified to perform certain acts, singly upon such separate trustee or co-
trustee who shall exercise and perform such rights, powers, duties and
obligations solely at the direction of the Trustee.
 
  The Trustee may resign at any time, in which event the Subordinated
Certificateholders will be obligated to appoint a successor trustee. The
Subordinated Certificateholders may also remove the Trustee, if the Trustee
ceases to be eligible to serve, becomes legally unable to act, is adjudged
insolvent or is placed in
 
                                       32
<PAGE>
 
receivership or similar proceedings. In such circumstances, the Subordinated
Certificateholders will be obligated to appoint a successor trustee. Any
resignation or removal of the Trustee and appointment of a successor trustee
will not become effective until acceptance of the appointment by the successor
trustee.
 
DUTIES OF THE TRUSTEE
 
  The Trustee will make no representation as to the validity or sufficiency of
any Trust Document, the Certificates (other than its execution of the
Certificates) or any related documents, and will not be accountable for the
use or application by Green Tree of any funds in respect of the Certificates
prior to deposit in the Certificate Account.
 
  The Trustee will be required to perform only those duties specifically
required of it under the Trust Agreement. Generally, those duties will be
limited to the receipt of the various certificates, reports or other
instruments required to be furnished by Green Tree to the Trustee under the
Trust Agreement, in which case it will only be required to examine such
certificates, reports or instruments to determine whether they conform
substantially to the requirements of the Trust Agreement.
 
  The Trustee will be under no obligation to exercise any of the rights or
powers vested in it by the Trust Agreement or to institute, conduct, or defend
any litigation thereunder or in relation thereto at the request, order or
direction of any Subordinated Certificateholders, unless such Subordinated
Certificateholders have offered the Trustee reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred therein or
thereby. No Certificate Owner will have any right under the Trust Documents to
institute any proceeding with respect to such Trust Documents, unless such
Certificate Owner has given the Trustee written notice of default and unless
Certificate Owners beneficially owning not less than 25% of the aggregate
principal balance of the Certificates then outstanding have made written
request to the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the
Trustee for 30 days after the receipt of such notice, request and offer to
indemnify has neglected or refused to institute any such proceedings.
 
                                USE OF PROCEEDS
   
  Approximately $227,500,000 of the net proceeds of the sale of the
Certificates will be loaned to Finance I in return for the Finance I Note, and
an additional $7,500,000 of the net proceeds will be deposited in the Reserve
Fund. The remaining net proceeds of the sale of the Certificates will be paid
to Finance I and Finance II, as the holders of the Subordinated Certificates.
Finance I and Finance II will in turn remit substantially all such proceeds to
Green Tree in the form of a dividend. Green Tree will use such funds for
general corporate purposes, including the origination of additional
manufactured housing contracts, the costs of carrying such contracts until
sold and other expenses of pooling and selling such contracts, and to fund
Green Tree's future growth.     
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
  The following is a general discussion of certain federal income tax
consequences relating to the purchase, ownership, and disposition of the
Certificates. The discussion is based upon the current provisions of the
Internal Revenue Code of 1986, as amended (the "Code"), the Treasury
Regulations promulgated thereunder and judicial or ruling authority, all of
which are subject to change, which change may be retroactive. The discussion
does not purport to deal with federal income tax consequences applicable to
all categories of investors, some of which may be subject to special rules.
Moreover, there are no cases or Internal Revenue Service (the "Service")
rulings on similar transactions involving the issuance of interests with terms
similar to those of the Certificates. As a result, the Service may disagree
with all or a part of the discussion below. INVESTORS SHOULD CONSULT THEIR OWN
TAX ADVISORS TO DETERMINE THE FEDERAL, STATE, LOCAL, AND ANY OTHER TAX
CONSEQUENCES OF THE PURCHASE, OWNERSHIP, AND DISPOSITION OF CERTIFICATES.
 
                                      33
<PAGE>
 
  The Trust will be provided with an opinion of Dorsey & Whitney P.L.L.P.,
counsel to Green Tree, regarding certain federal income tax matters discussed
below. Such an opinion, however, is not binding on the Service or the courts.
No ruling on any of the issues discussed below will be sought from the Service.
 
TAX CHARACTERIZATION OF THE TRUST
 
  The Subordinated Certificateholders and the Trustee will agree to treat the
Trust as a partnership for federal income tax purposes. Dorsey & Whitney
P.L.L.P. will deliver its opinion that the Trust will not be an association (or
publicly traded partnership) taxable as a corporation for federal income tax
purposes, with the result that the Trust itself will not be subject to federal
income tax. This opinion will be based on the assumption that the terms of the
Trust Agreement and related documents will be complied with, and on counsel's
conclusions that (1) the Trust will not have certain characteristics necessary
for a business trust to be classified as an association taxable as a
corporation and (2) the nature of the interests in and the income of the Trust,
including the status of the Finance I Note as debt for federal income tax
purposes, will exempt it from the rule that certain taxable mortgage pools or
publicly traded partnerships are taxable as corporations.
 
  If the Trust were taxable as a corporation for federal income tax purposes,
the Trust would be subject to corporate income tax on its taxable income. Any
such corporate income tax could materially reduce cash available to make
payments on the Certificates.
 
TAX CONSEQUENCES TO HOLDERS OF CERTIFICATES
   
  Treatment of Certificates as Indebtedness. The Trustee and the Subordinated
Certificateholders will agree, and the Certificateholders will agree by their
purchase of Certificates, to treat the Certificates as debt for federal income
tax purposes. Although there are no regulations, published rulings or judicial
decisions involving the characterization for federal income tax purposes of
interests with the same terms as the Certificates, and although the result is
not free from doubt in view of the treatment of this transaction by Green Tree
for purposes of its financial statements prepared in accordance with generally
accepted accounting principles, the equity capitalization of the Trust, and
certain other features of the Certificates, on balance, in the opinion of
Dorsey & Whitney P.L.L.P., the Certificates should be classified as debt for
federal income tax purposes. The discussion below assumes this characterization
of the Certificates is correct.     
   
  If the Certificates were not classified as debt for federal income tax
purposes, adverse tax consequences might result to certain Certificateholders.
See "--Possible Alternative Treatment of the Certificates" and "Description of
the Certificates--Restrictions on Transfer." Investors should consult their own
tax advisors with respect to the tax consequences to them of the purchase,
ownership and disposition of Certificates.     
 
  Interest Income on the Certificates. As a general rule, interest paid or
accrued on the Certificates, as well as market discount and original issue
discount, if any, will be treated as ordinary income to the holders thereof. A
Certificateholder using the accrual method of accounting for federal income tax
purposes is required to include interest paid or accrued on the Certificates in
ordinary income as such interest accrues, while a Certificateholder using the
cash receipts and disbursements method of accounting for federal income tax
purposes must include such interest in ordinary income when payments are
received (or made available for receipt) by such holder. It is anticipated that
the Certificates will not be issued with "original issue discount" ("OID")
within the meaning of Section 1273 of the Code, and that the Trust will not
take any OID deduction with respect thereto.
 
  Market Discount. The Certificates, whether or not issued with original issue
discount, will be subject to the "market discount rules" of section 1276 of the
Code. In general, these rules provide that if the holder of a Certificate
purchases it at a market discount (i.e., a discount from its original issue
price plus any accrued original issue discount) that exceeds a de minimis
amount specified in the Code, and thereafter recognizes gain upon a
disposition, the lesser of (i) such gain or (ii) the accrued market discount
will be taxed as ordinary interest income. Generally, the accrued market
discount will be the total market discount on the Certificate
 
                                       34
<PAGE>
 
multiplied by a fraction, the numerator of which is the number of days the
holder held the Certificate and the denominator of which is the number of days
from the date the holder acquired the Certificate until its maturity date. The
holder may elect, however, to determine accrued market discount under the
constant-yield method.
 
  Limitations imposed by the Code which are intended to match deductions with
the taxation of income may defer deductions for interest on indebtedness
incurred or continued, or short-sale expenses incurred, to purchase or carry a
Certificate with accrued market discount. A Certificateholder may elect to
include market discount in gross income as it accrues and, if such
Certificateholder makes such an election, is exempt from this rule. The
adjusted basis of a Certificate subject to such election will be increased to
reflect market discount included in gross income, thereby reducing any gain or
increasing any loss on a sale or taxable disposition.
 
  Amortizable Bond Premium. In general, if a Certificateholder purchases a
Certificate at a premium (i.e., an amount in excess of the amount payable upon
the maturity thereof), such Certificateholder will be considered to have
purchased such Certificate with "amortizable bond premium" equal to the amount
of such excess. Such Certificateholder may elect to deduct the amortizable bond
premium as it accrues under a constant-yield method over the remaining term of
the Certificate. Such Certificateholder's tax basis in the Certificate will be
reduced by the amount of the amortizable bond premium deducted. Any such
election shall apply to all debt instruments (other than instruments the
interest on which is excludible from gross income) held by the
Certificateholder at the beginning of the first taxable year to which the
election applies or thereafter acquired and is irrevocable without the consent
of the Service. Bond premium on a Certificate held by a Certificateholder who
does not elect to deduct the premium will decrease the gain or increase the
loss otherwise recognized on the disposition of the Certificate.
 
  Sale or Other Disposition. If a Certificateholder sells a Certificate, the
Certificateholder will recognize gain or loss in an amount equal to the
difference between the amount realized on the sale and the Certificateholder's
adjusted tax basis in the Certificate. The adjusted tax basis of a Certificate
to a particular Certificateholder generally will equal the Certificateholder's
cost for the Certificate, increased by any market discount, OID and gain
previously included by such Certificateholder in income with respect to the
Certificate and decreased by principal payments previously received by such
Certificateholder and the amount of bond premium previously amortized with
respect to the Certificate. Any such gain or loss will be capital gain or loss
if the Certificate was held as a capital asset, except for gain representing
accrued interest and accrued market discount not previously included in income,
and will be long-term capital gain or loss if the Certificate was held for more
than one year. Capital losses generally may be used only to offset capital
gains.
       
  Tax Administration and Reporting. The Trustee will furnish to each
Certificateholder with each distribution a statement setting forth the amount
of such distribution allocable to principal and to interest. Reports will be
made annually to the Service and to holders of record that are not excepted
from the reporting requirements regarding information as may be required with
respect to interest and original issue discount, if any, with respect to the
Certificates.
   
  Backup Withholding. Under certain circumstances, a Certificateholder may be
subject to "backup withholding" at a 31% rate. Backup withholding may apply to
a Certificateholder who is a United States person if the holder, among other
circumstances, fails to furnish such holder's Social Security number or other
taxpayer identification number to the Trustee. Backup withholding, however,
does not apply to payments on a Certificate made to certain exempt recipients,
such as corporations and tax-exempt organizations. Certificateholders should
consult their tax advisors for additional information concerning the potential
application of backup withholding to payments received by them with respect to
a Certificate.     
 
  Possible Alternative Treatment of the Certificates. If the Service were
successfully to assert that the Certificates did not represent debt for federal
income tax purposes, the Certificates would probably be treated as equity
interests in the Trust. If so treated, the Trust might be taxable as a
corporation with the adverse consequences described above (and the taxable
corporation would not be able to reduce its taxable income by
 
                                       35
<PAGE>
 
   
deductions for interest expense on Certificates recharacterized as equity).
Alternatively, based on the opinion of Dorsey & Whitney P.L.L.P., because the
Finance I Note will be treated as debt for federal income tax purposes, the
Trust would not be characterized as a publicly traded partnership and would
therefore continue to be treated as an entity that is not taxable as a
corporation. See "Tax Characterization of the Trust," above. Under these
circumstances, the Trust would report each Certificateholder's allocable share
of items of Trust income and expense to Certificateholders and the Service on
Schedule K-1. However, any such characterization of the Certificates as equity
interests is not expected to result in a materially different amount of
taxable income being realized by Certificateholders as compared to the amount
of income expected to be realized from treatment of the Certificates as
indebtedness of the Trust. Nonetheless, treatment of the Certificates as
equity interests in such a partnership could have adverse tax consequences to
certain holders. For example, (i) all or a portion of the income allocated to
pension, profit sharing or employee benefit plans or other Certificateholders
who are subject to the tax on unrelated business income imposed by Section 511
of the Code may be treated as unrelated business taxable income; (ii) a
portion of the income allocated to Certificateholders may not be offset by
other deductions on such holder's return, including net operating loss
carryforwards; and (iii) individual holders may be subject to certain
limitations on their ability to deduct their share of Trust expenses.     
 
  If the Certificates were treated as equity interests in a partnership, each
Certificateholder would be required to separately take into account such
holder's allocated share of income, gains, losses, deductions and credits of
the Trust. The Trust's income will consist primarily of interest income
attributable to the Finance I Note and income attributable to the Residual
Interests. The tax items of a partnership are allocable to its partners in
accordance with the Code, Treasury Regulations and the partnership agreement
(here, the Trust Agreement and related documents). The Trust Agreement will
provide, in general, that, if appropriate, the Certificateholders would be
allocated taxable income of the Trust for each month equal to the sum of (i)
the interest that accrues on the Certificates in accordance with their terms
for such month; and (ii) any other amounts of income payable to the
Certificateholders for such month. All remaining taxable income of the Trust
would be allocated to the Subordinated Certificateholders. Based on the
economic arrangement of the parties, this approach for allocating Trust income
should be permissible under applicable Treasury Regulations, although no
assurance can be given that the Service would not require a greater amount of
income to be allocated to Certificateholders. Moreover, even under the
foregoing method of allocation, Certificateholders may be allocated income
equal to the entire Interest Rate plus the other items described above even
though the Trust might not have sufficient cash to make current cash
distributions of such amount. Thus, cash basis holders will in effect be
required to report income from the Certificates on the accrual basis and
Certificateholders may become liable for taxes on Trust income even if they
have not received cash from the Trust to pay such taxes.
   
  Under this approach, a Certificateholder's allocated share of expenses of
the Trust (including fees to the Trustee but not interest expense) would be
miscellaneous itemized deductions. An individual, an estate, or a trust that
holds a Certificate either directly or through a pass-through entity would be
allowed to deduct such expenses under Section 212 of the Code only to the
extent that, in the aggregate and combined with certain other itemized
deductions, they exceed 2% of the adjusted gross income of the
Certificateholder. In addition, Section 68 of the Code provides that the
amount of itemized deductions (including those provided for in Section 212 of
the Code) otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds a threshold amount specified in the Code
($114,700 in 1995, in the case of a joint return) will be reduced by the
lesser of (i) 3% of the excess of adjusted gross income over the specified
threshold amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for such taxable year. To the extent that a Certificateholder is not
permitted to deduct servicing fees allocable to a Certificate, the taxable
income of the Certificateholder attributable to that Certificate would exceed
the net cash distributions related to such income.     
   
  If the Certificates were treated as equity interests in a partnership, the
Trust would allocate its taxable income to Certificateholders as described
above on a monthly basis in proportion to the principal amount of Certificates
owned by them as of the related Record Date. As a result, a Certificateholder
may be allocated     
 
                                      36
<PAGE>
 
   
tax items attributable to periods before the Certificateholder actually owns
the Certificate. The use of such a convention may not be permitted by existing
regulations, and different allocations may be required. In order to avoid
administrative complexities, the Trust will not make an election under Section
754 of the Code to adjust the tax basis of the Trust's assets in connection
with the purchase or sale of a Certificate. In addition, because the Trust may
not have the necessary data, the Trust will not comply with certain technical
requirements that may apply to a deemed termination of the Trust resulting from
the sale or exchange of 50% or more of the capital and profits interests in the
Trust within a 12-month period.     
 
  Other Tax Consequences. No advice has been received as to local income,
franchise, personal property, or other taxation in any state or locality, or as
to the tax effect of ownership of Certificates in any state or locality.
Certificateholders are advised to consult their own tax advisors with respect
to any state or local income, franchise, personal property, or other tax
consequences arising out of their ownership of Certificates.
 
  THE DISCUSSION OF CERTAIN FEDERAL INCOME TAX CONSEQUENCES SET FORTH ABOVE IS
INCLUDED FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON
A CERTIFICATEHOLDER'S PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE
PURCHASE, OWNERSHIP AND DISPOSITION OF CERTIFICATES, INCLUDING THE TAX
CONSEQUENCES UNDER STATE, LOCAL, FOREIGN, AND OTHER TAX LAWS AND THE POSSIBLE
EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.
 
                              ERISA CONSIDERATIONS
 
  The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose certain requirements on those employee benefit plans,
including individual Retirement Accounts and Individual Retirement Annuities
(collectively "IRAs"), to which they apply ("Plans") and on those persons who
are fiduciaries with respect to such Plans. In accordance with ERISA's general
fiduciary standards, before investing in the Certificates, a Plan fiduciary
should determine whether such an investment is permitted under the governing
Plan instruments and is appropriate for the Plan in view of its overall
investment policy and the composition and diversification of its portfolio.
Other provisions of ERISA and the Code prohibit certain transactions involving
the assets of a Plan and persons who have certain specified relationships to
the Plan ("parties in interest" within the meaning of ERISA or "disqualified
persons" within the meaning of the Code). Prohibited transactions may generate
excise taxes and other liabilities; prohibited transactions involving IRAs may
result in the disqualification of the IRAs. Thus, a Plan fiduciary considering
an investment in the Certificates should also consider whether such an
investment might constitute or give rise to a prohibited transaction under
ERISA or the Code.
 
  Certain transactions involved in the operation of the Trust might be deemed
to constitute prohibited transactions under ERISA and the Code, if assets of
the Trust were deemed to be assets of an investing Plan. ERISA and the Code do
not define "plan assets." The U.S. Department of Labor (the "DOL") has
published a regulation (the "Regulation") which took effect March 13, 1987,
concerning whether or not a Plan's assets will be deemed to include an interest
in the underlying assets of an entity (such as the Trust) for purposes of the
reporting and disclosure and fiduciary responsibility provisions of ERISA and
of the excise tax provisions related to prohibited transactions in the Code if
the Plan acquires an "equity interest" in such entity. The Regulation only
applies to the purchase by a Plan of an "equity interest" in an entity. An
equity interest is defined in the Regulation as an interest in an entity other
than an instrument which is treated as debt under applicable local law, has no
substantial equity features, and which is not a beneficial interest in a trust
or a profit interest in a partnership. If under ERISA the Certificates are not
deemed to be an "equity interest" in the Trust, the Trust's assets would not be
treated as Plan assets solely as a result of the purchase of the Certificates
by a Plan.
 
                                       37
<PAGE>
 
  The Regulation also contains an exception that provides that if a Plan
acquires a "publicly-offered security," the issuer of the security is not
deemed to hold Plan assets. A publicly-offered security is a security that is
(i) freely transferable, (ii) part of a class of securities that is owned by
100 or more investors independent of the issuer and of one another by the
conclusion of the offering and (iii) either is (A) part of a class of
securities registered under section 12(b) or 12(g) of the Securities Exchange
Act of 1934, or (B) sold to the Plan as part of an offering of securities to
the public pursuant to an effective registration statement under the Securities
Act of 1933 and the class of securities of which such security is a part is
registered under the Securities Exchange Act of 1934 within 120 days (or such
later time as may be allowed by the Securities and Exchange Commission) after
the end of the fiscal year of the issuer during which the offering of such
securities to the public occurred.
 
  It is anticipated that the Certificates will meet the criteria of publicly-
offered securities as set forth above. It is expected (although no assurance
can be given) that the Certificates will be held beneficially by 100
independent persons by the conclusion of the offering; there are no
restrictions imposed on the transfer of the Certificates (other than the
prohibition on transfers to certain "disqualified organizations," as described
under ("Description of the Certificates--Restrictions on Transfer") and the
Certificates will be sold as part of an offering pursuant to an effective
registration statement under the Securities Act of 1933, and they will be
timely registered under the Securities Exchange Act of 1934.
 
  If the Certificates were deemed to be an extension of credit for ERISA
purposes, the purchase of the Certificates by a Plan with respect to which
Green Tree or one of its affiliates is a "party in interest" or "disqualified
person" might be considered a prohibited extension of credit under Section 406
of ERISA and Section 4975 of the Code unless an exemption is applicable. There
are at least three prohibited transaction class exemptions issued by the DOL
that might apply, depending in part on who decided to acquire the Certificates
for the Plan: DOL Prohibited Transaction Exemption ("PTE") 84-14 (Class
Exemption for Plan Asset Transactions determined by Independent Qualified
Professional Asset Managers); PTE 91-38 (Class Exemption for Certain
Transactions Involving Bank Collective Investment Funds); and PTE 90-1 (Class
Exemption for Certain Transactions Involving Insurance Company Pooled Separate
Accounts).
 
  Moreover, whether the Certificates are debt or equity for ERISA purposes, a
possible violation of the prohibited transaction rules could occur if the
Certificates were purchased during the offering with assets of a Plan if Green
Tree, the Trustee, any Underwriter or any of their affiliates were a fiduciary
with respect to such Plan. Under ERISA and the Code, a person is a "fiduciary"
with respect to a Plan to the extent that such person (i) exercises any
discretionary authority or discretionary control respecting management of such
Plan or exercises any authority or control respecting management or disposition
of its assets, (ii) renders investment advice for a fee or other compensation,
direct or indirect, with respect to any moneys or other property of such Plan,
or has any authority or responsibility to do so, or (iii) has any discretionary
authority or discretionary responsibility in the administration of such Plan.
Accordingly, the fiduciaries of any Plan should not purchase the Certificates
during the offering with assets of any Plan if Green Tree, the Trustee, the
Underwriters or any of their affiliates is a fiduciary with respect to the
Plan.
 
  In light of the foregoing, fiduciaries of Plans, including insurance
companies (whether investing assets for their general or separate accounts),
considering the purchase of the Certificates should consult their own tax or
other appropriate counsel regarding the application of ERISA and the Code to
their purchase of the Certificates.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
  No representations or warranties are made concerning whether the Certificates
are legal investments under any federal or state law, regulation, rule or order
of any court. The Certificates do not constitute "mortgage related securities"
within the meaning of the Secondary Mortgage Market Enhancement Act of 1984, as
amended, which may adversely affect their liquidity.
 
                                       38
<PAGE>
 
  Prospective investors should consider the applicability of statutes, rules,
regulations, orders, guidelines or agreements generally governing investments
made by a particular investor including, but not limited to, "prudent investor"
provisions and percentage-of-assets limits. Investors should consult their own
legal advisors in determining whether and to what extent the Certificates
constitute legal investment for such investors.
 
                                  UNDERWRITING
 
  The Underwriters named below have severally agreed, subject to the terms and
conditions of the Underwriting Agreement, to purchase from the Trust the
respective principal amounts of the Certificates set forth opposite their names
below.
 
<TABLE>
<CAPTION>
                                                                     PRINCIPAL
                                                                     AMOUNT OF
                              UNDERWRITER                           CERTIFICATES
                              -----------                           ------------
     <S>                                                            <C>
     Lehman Brothers Inc. ......................................... $
     Merrill Lynch, Pierce, Fenner & Smith
              Incorporated......................................... $
                                                                    -----------
             Total................................................. $
                                                                    ===========
</TABLE>
 
  In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions set forth therein, to purchase all of the Certificates
offered hereby if any Certificates are purchased. In the event of default by an
Underwriter, the Underwriting Agreement provides that, in certain
circumstances, the Underwriting Agreement may be terminated.
 
  The Underwriters propose to offer the Certificates in part directly to
purchasers at the initial public offering price set forth on the cover page of
this Prospectus and in part to certain securities dealers at such prices less
concessions not to exceed   % of the original principal balance of the
Certificates. The Underwriters may allow, and such dealers may reallow,
concessions not to exceed   % of the original principal balance of the
Certificates to certain brokers and dealers. After the Certificates are
released for sale to the public, the offering price and other selling terms may
be varied by the Underwriters.
 
  The Underwriting Agreement provides that Green Tree will indemnify the
Underwriters against certain liabilities, including liabilities under the
Securities Act of 1933, or contribute to payments the Underwriters may be
required to make in respect thereof.
 
                                 LEGAL MATTERS
 
  Certain legal matters relating to the Certificates will be passed upon for
the Trust by Dorsey & Whitney P.L.L.P., Minneapolis, Minnesota, and for the
Underwriters by Brown & Wood, New York, New York. The material federal income
tax consequences of the Certificates will be passed upon for the Trust by
Dorsey & Whitney P.L.L.P.
 
                                       39
<PAGE>
 
                                  APPENDIX I
 
I. THE CONTRACTS
   
  Set forth below is a description of certain additional characteristics of
the Contracts as of June 1, 1995 (or July 1, 1995, with respect to certain
Contracts included in the 1995-4 and 1995-5 Securitized Pools) (or August 1,
1995, with respect to certain Contracts included in the 1995-5 Securitized
Pool) (the "Cut-off Date").     
 
                           GEOGRAPHICAL DISTRIBUTION
 
<TABLE>   
<CAPTION>
                         NUMBER OF
                         CONTRACTS      % OF ALL           AGGREGATE     % OF ALL CONTRACTS BY
                           AS OF   CONTRACTS BY NUMBER PRINCIPAL BALANCE OUTSTANDING PRINCIPAL
                         CUT- OFF    OF CONTRACTS AS   OUTSTANDING AS OF     BALANCE AS OF
                           DATE      OF CUT-OFF DATE     CUT-OFF DATE        CUT-OFF DATE
                         --------- ------------------- ----------------- ---------------------
<S>                      <C>       <C>                 <C>               <C>
Alabama.................    6,655          5.19%       $  171,438,272.41          4.75%
Alaska..................        7          0.01               310,585.13          0.01
Arizona.................    2,325          1.81            75,161,356.18          2.08
Arkansas................    2,881          2.25            70,547,827.65          1.95
California..............    1,589          1.24            48,085,593.03          1.33
Colorado................    3,076          2.40            91,502,255.43          2.54
Connecticut.............       42          0.03               967,719.73          0.03
Delaware................      427          0.33            11,911,031.16          0.33
District of Columbia....        7          0.01               175,010.50          0.01
Florida.................    7,933          6.19           243,563,102.77          6.75
Georgia.................    7,387          5.76           206,370,347.66          5.72
Hawaii..................        2          0.00*               48,709.12          0.00*
Idaho...................      793          0.62            26,153,050.17          0.72
Illinois................    1,870          1.46            45,853,747.22          1.27
Indiana.................    2,925          2.28            77,528,537.85          2.15
Iowa....................    1,840          1.44            47,310,404.34          1.31
Kansas..................    1,551          1.21            44,435,529.76          1.23
Kentucky................    3,641          2.84            88,236,543.55          2.45
Louisiana...............    2,893          2.26            67,899,674.58          1.88
Maine...................      743          0.58            21,161,545.77          0.59
Maryland................      711          0.55            18,959,867.36          0.53
Massachusetts...........       55          0.04             1,460,718.26          0.04
Michigan................    6,365          4.97           204,318,338.60          5.66
Minnesota...............    2,420          1.89            60,470,098.10          1.68
Mississippi.............    2,932          2.29            69,911,746.83          1.94
Missouri................    3,628          2.83            84,073,959.31          2.33
Montana.................    1,010          0.79            31,779,894.20          0.88
Nebraska................      625          0.49            16,407,131.20          0.45
Nevada..................    1,301          1.02            50,652,059.09          1.40
New Hampshire...........      434          0.34            10,926,643.37          0.30
New Jersey..............       58          0.05             1,828,003.38          0.05
New Mexico..............    3,102          2.42            94,387,997.88          2.62
New York................    1,901          1.48            46,326,555.72          1.28
North Carolina..........   11,209          8.75           336,482,194.94          9.32
North Dakota............      441          0.34            10,656,504.12          0.30
Ohio....................    3,094          2.41            79,698,921.83          2.21
Oklahoma................    2,714          2.12            71,127,947.81          1.97
Oregon..................    1,692          1.32            70,401,137.24          1.95
Pennsylvania............    1,862          1.45            46,673,187.20          1.29
Rhode Island............        8          0.01               149,375.00          0.00
South Carolina..........    6,720          5.24           200,066,760.91          5.55
South Dakota............      785          0.61            22,185,814.15          0.61
Tennessee...............    4,754          3.71           117,941,625.83          3.27
Texas...................   11,837          9.24           340,789,795.22          9.44
Utah....................      801          0.62            26,163,218.98          0.73
Vermont.................      228          0.18             6,577,984.59          0.18
Virginia................    1,890          1.47            44,437,585.75          1.23
Washington..............    2,198          1.71            85,376,969.53          2.37
West Virginia...........    2,176          1.70            50,000,278.39          1.39
Wisconsin...............    1,891          1.47            46,893,418.49          1.30
Wyoming.................      699          0.55            21,782,769.20          0.60
Non-U.S. based service
 personnel..............       36          0.03             1,066,660.74          0.03
                          -------        ------        -----------------        ------
 Total..................  128,164        100.00%       $3,608,636,007.23        100.00%
                          =======        ======        =================        ======
</TABLE>    
   
* Indicates an amount greater than zero but less than .005% of the Number of
  Contracts or Cut-off Date Pool Principal Balance.     
 
                                      40
<PAGE>
 
                                 CONTRACT TYPE
 
<TABLE>   
<CAPTION>
                                             AGGREGATE     % OF ALL CONTRACTS BY
                                         PRINCIPAL BALANCE OUTSTANDING PRINCIPAL
                                         OUTSTANDING AS OF     BALANCE AS OF
                                           CUT-OFF DATE        CUT-OFF DATE
                                         ----------------- ---------------------
<S>                                      <C>               <C>
Conventional ........................... $3,608,196,489.72         99.99%
FHA/VA..................................        439,517.51          0.01
                                         -----------------        ------
 Total.................................. $3,608,636,007.23        100.00%
                                         =================        ======
</TABLE>    
 
                        YEAR OF ORIGINATION OF CONTRACTS
 
<TABLE>   
<CAPTION>
                                     % OF ALL
                         NUMBER OF CONTRACTS BY
                         CONTRACTS  NUMBER OF       AGGREGATE     % OF ALL CONTRACTS BY
                           AS OF    CONTRACTS   PRINCIPAL BALANCE OUTSTANDING PRINCIPAL
                          CUT-OFF   AS OF CUT-  OUTSTANDING AS OF     BALANCE AS OF
YEAR OF ORIGINATION        DATE      OFF DATE     CUT-OFF DATE        CUT-OFF DATE
-------------------      --------- ------------ ----------------- ---------------------
<S>                      <C>       <C>          <C>               <C>
1980....................        1          0*%  $       13,134.20          0.00%*
1981....................        0          0                 0.00          0.00
1982....................        6          0*           34,682.99          0.00*
1983....................       11        .01           124,064.67          0.00*
1984....................       38        .03           452,956.17          0.02
1985....................       71        .06         1,011,227.74          0.03
1986....................       26        .02           388,902.53          0.01
1987....................       43        .03           656,853.64          0.02
1988....................       62        .05         1,119,215.57          0.03
1989....................      145        .11         2,764,620.43          0.08
1990....................      154        .12         2,985,439.40          0.08
1991....................      122        .10         2,275,465.21          0.06
1992....................       23        .02           429,983.65          0.01
1993....................       43        .03         1,807,948.88          0.05
1994....................   67,219      52.45     1,863,597,450.92         51.64
1995....................   60,200      46.97     1,730,974,061.23         47.97
                          -------     ------    -----------------        ------
   Total................  128,164     100.00%   $3,608,636,007.23        100.00%
                          =======     ======    =================        ======
</TABLE>    
   
* Indicates an amount greater than zero but less than .005% of the Number of
  Contracts or Cut-off Date Pool Principal Balance.     
 
                                       41
<PAGE>
 
                   DISTRIBUTION OF ORIGINAL CONTRACT AMOUNTS
 
<TABLE>   
<CAPTION>
                                                                 % OF ALL CONTRACTS BY
                                             AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
ORIGINAL CONTRACT        NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
AMOUNT (IN DOLLARS)(1)   AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
----------------------   ------------------- ------------------- ---------------------
<S>                      <C>                 <C>                 <C>
Less than  10,000.00....         8,322        $   62,179,776.47           1.72%
 10,000- 19,999.99......        32,981           494,761,281.68          13.71
 20,000- 29,999.99......        38,916           956,225,155.06          26.50
 30,000- 39,999.99......        22,952           786,272,875.89          21.79
 40,000- 49,999.99......        13,337           590,139,470.23          16.35
 50,000- 59,999.99......         6,544           354,199,987.88           9.82
 60,000- 69,999.99......         2,842           181,761,211.14           5.04
 70,000- 79,999.99......         1,342            99,316,927.23           2.75
 80,000- 89,999.99......           544            45,691,172.16           1.27
 90,000- 99,999.99......           278            26,289,500.81           0.73
100,000-109,999.99......            61             6,325,443.15           0.18
110,000-119,999.99......            24             2,715,671.24           0.07
120,000-129,999.99......            11             1,371,214.45           0.04
130,000-139,999.99......             6               813,783.51           0.02
140,000-149,999.99......             4               572,536.33           0.01
                               -------        -----------------         ------
    Total...............       128,164        $3,608,636,007.23         100.00%
                               =======        =================         ======
</TABLE>    
--------
   
(1) The largest original Contract amount is $144,818.07.     
 
                    DISTRIBUTION OF CURRENT CONTRACT AMOUNTS
 
<TABLE>   
<CAPTION>
                                                                 % OF ALL CONTRACTS BY
                                             AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
 CURRENT CONTRACT        NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
AMOUNT (IN DOLLARS)      AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
-------------------      ------------------- ------------------- ---------------------
<S>                      <C>                 <C>                 <C>
Less than 5,000.00......           604        $    2,544,497.33           0.07%
  5,000-  9,999.99......         8,948            71,075,429.55           1.97
 10,000- 14,999.99......        14,721           186,044,755.42           5.16
 15,000- 19,999.99......        18,128           318,300,758.41           8.82
 20,000- 24,999.99......        20,447           461,027,396.02          12.78
 25,000- 29,999.99......        18,152           496,933,793.02          13.77
 30,000- 34,999.99......        12,883           417,003,218.25          11.56
 35,000- 39,999.99......         9,743           364,371,125.35          10.10
 40,000- 44,999.99......         7,552           320,174,625.90           8.87
 45,000- 49,999.99......         5,616           266,198,384.65           7.38
 50,000- 54,999.99......         3,701           193,779,334.86           5.37
 55,000- 59,999.99......         2,693           154,338,218.08           4.28
 60,000- 64,999.99......         1,657           103,249,863.21           2.86
 65,000- 69,999.99......         1,103            74,220,504.97           2.06
 70,000- 74,999.99......           790            57,139,057.22           1.58
 75,000- 79,999.99......           524            40,517,594.76           1.12
 80,000- 84,999.99......           318            26,171,220.49           0.73
 85,000- 89,999.99......           211            18,441,693.83           0.51
 90,000- 94,999.99......           148            13,685,027.15           0.38
 95,000- 99,999.99......           124            12,119,536.56           0.33
100,000-104,999.99......            36             3,677,888.74           0.10
105,000-109,999.99......            23             2,476,411.47           0.07
110,000-119,999.99......            22             2,507,968.07           0.07
120,000-129,999.99......            10             1,251,384.08           0.03
130,000-139,999.99......             6               813,783.51           0.02
140,000-149,999.99......             4               572,536.33           0.01
                               -------        -----------------         ------
    Total...............       128,164        $3,608,636,007.23         100.00%
                               =======        =================         ======
</TABLE>    
 
                                       42
<PAGE>
 
                 DISTRIBUTION OF ORIGINAL LOAN-TO-VALUE RATIOS
 
<TABLE>   
<CAPTION>
                                                                 % OF ALL CONTRACTS BY
                                             AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
                         NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
LOAN-TO-VALUE RATIO(1)   AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
----------------------   ------------------- ------------------- ---------------------
<S>                      <C>                 <C>                 <C>
Less than 61.00%........         4,791        $   99,794,553.01           2.77%
  61.00%-65.00%.........         1,784            45,524,274.95           1.26
  66.00%-70.00%.........         2,522            68,723,453.88           1.90
  71.00%-75.00%.........         4,312           116,689,817.86           3.23
  76.00%-80.00%.........        10,354           264,099,337.03           7.32
  81.00%-85.00%.........        16,069           434,264,384.20          12.03
  86.00%-90.00%.........        47,510         1,306,315,017.17          36.20
  91.00%-95.00%.........        39,198         1,229,636,016.82          34.08
  Over 95.00%...........         1,624            43,589,152.31           1.21
                               -------        -----------------         ------
    Total...............       128,164        $3,608,636,007.23         100.00%
                               =======        =================         ======
</TABLE>    
--------
(1) Rounded to the nearest 1%. The method of calculating loan-to-value ratios
    is described under "Green Tree Financial Corporation--Contract
    Origination."
 
                                       43
<PAGE>
 
                          REMAINING MONTHS TO MATURITY
 
<TABLE>   
<CAPTION>
                                                                 % OF ALL CONTRACTS BY
                                             AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
MONTHS REMAINING         NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
AS OF CUT-OFF DATE       AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
------------------       ------------------- ------------------- ---------------------
<S>                      <C>                 <C>                 <C>
  0- 15.................            13        $       39,331.59           0.00*%
 16- 30.................           134               725,084.40           0.02
 31- 45.................           399             2,495,665.25           0.07
 46- 60.................         2,563            20,034,719.36           0.56
 61- 75.................         2,375            27,859,020.68           0.77
 76- 90.................         6,090            78,476,097.15           2.17
 91-105.................         1,080            12,206,255.08           0.34
106-120.................         9,894           143,169,557.77           3.97
121-135.................         1,183            19,834,396.02           0.55
136-150.................         4,134            68,551,352.59           1.90
151-165.................            50             1,267,344.05           0.04
166-180.................        31,357           682,193,498.18          18.90
181-195.................            66             1,835,641.38           0.05
196-210.................            96             2,823,157.96           0.08
211-225.................            75             2,208,126.52           0.06
226-240.................        47,063         1,531,336,208.28          42.44
241-255.................             1                38,847.59           0.00*
256-270.................             2                76,133.83           0.00*
271-285.................            26             1,434,111.05           0.04
286-300.................        12,782           596,299,374.31          16.52
301-315.................             1                34,000.00           0.00*
316-330.................             0                     0.00           0.00
331-345.................             0                     0.00           0.00
346-360.................         8,780           415,698,084.19          11.52
                               -------        -----------------         ------
    Total...............       128,164        $3,608,636,007.23         100.00%
                               =======        =================         ======
</TABLE>    
--------
   
* Indicates an amount greater than zero but less than .005% of the Cut-off Date
   Pool Principal Balance.     
 
                                   SEASONING
 
<TABLE>   
<CAPTION>
                                                          % OF ALL CONTRACTS BY
                                      AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
 MONTHS SINCE     NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
 ORIGINATION      AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
 ------------     ------------------- ------------------- ---------------------
 <S>              <C>                 <C>                 <C>
   0- 12.........       128,004        $3,602,071,921.13          99.82%
  13- 24.........           151             6,471,001.56           0.18
  25- 36.........             1                12,838.65           0.00*
  37- 48.........             3                47,843.50           0.00*
  49- 60.........             1                 5,750.61           0.00*
  61- 72.........             0                     0.00           0.00
  73- 84.........             0                     0.00           0.00
  85- 96.........             0                     0.00           0.00
  97-108.........             2                16,212.40           0.00*
 109-120.........             0                     0.00           0.00
 121-132.........             1                 2,024.69           0.00*
 133-144.........             1                 8,414.69           0.00*
                        -------        -----------------         ------
     Total.......       128,164        $3,608,636,007.23         100.00%
                        =======        =================         ======
</TABLE>    
--------
   
* Indicates an amount greater than zero but less than .005% of the Cut-off Date
   Pool Principal Balance.     
 
                                       44
<PAGE>
 
                                 ORIGINAL TERM
 
<TABLE>   
<CAPTION>
                                                                       % OF CONTRACTS BY
                                                 AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
                             NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
ORIGINAL TERM (MONTHS)       AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
----------------------       ------------------- ------------------- ---------------------
<S>                          <C>                 <C>                 <C>
 12- 24....................             43        $      174,036.74           0.00*%
 25- 36....................            208             1,224,304.38           0.03
 37- 48....................            470             3,012,938.80           0.08
 49- 60....................          2,330            18,308,952.34           0.51
 61- 72....................            801             7,149,259.16           0.20
 73- 84....................          6,975            91,857,503.98           2.55
 85- 96....................          1,529            16,158,265.11           0.45
 97-108....................            372             4,718,075.09           0.13
109-120....................          9,770           141,519,479.92           3.92
121-132....................            113             2,107,018.36           0.06
133-144....................          5,209            86,313,179.87           2.39
145-156....................             48               933,909.07           0.03
157-168....................             39               945,223.44           0.03
169-180....................         31,343           681,842,166.19          18.90
181-192....................             50             1,391,744.64           0.04
193-204....................             52             1,450,713.58           0.04
205-216....................            141             3,994,573.80           0.11
217-228....................              3                55,354.26           0.00
229-240....................         47,076         1,531,898,757.53          42.45
241-252....................              0                     0.00           0.00
253-264....................              2                82,466.04           0.00*
265-288....................              3                67,671.23           0.00*
289-300....................         12,806           597,698,329.51          16.56
301-313....................              1                34,000.00           0.00*
314-326....................              0                     0.00           0.00
327-339....................              0                     0.00           0.00
340-352....................              1                43,756.80           0.00*
353-360....................          8,779           415,654,327.39          11.52
                                   -------        -----------------         ------
    Total..................        128,164        $3,608,636,007.23         100.00%
                                   =======        =================         ======
--------
* Indicates an amount greater than zero but less than .005% of the Cut-off Date
   Pool Principal Balance.
 
                     ADDITIONAL COLLATERAL CHARACTERISTICS
<CAPTION>
                                                                       % OF CONTRACTS BY
                                                 AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
                             NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
WIDTH OF MANUFACTURED HOMES  AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
---------------------------  ------------------- ------------------- ---------------------
<S>                          <C>                 <C>                 <C>
Single Wide................         75,144        $1,506,150,452.88          41.74%
Multi Wide.................         53,020         2,102,485,554.35          58.26
                                   -------        -----------------         ------
    Total..................        128,164        $3,608,636,007.23         100.00%
                                   =======        =================         ======
<CAPTION>
                                                                       % OF CONTRACTS BY
                                                 AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
                             NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
LOCATION OF PROPERTY         AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
--------------------         ------------------- ------------------- ---------------------
<S>                          <C>                 <C>                 <C>
Park.......................         50,228        $1,149,812,284.13          31.86%
Private....................         77,936         2,458,823,723.10          68.14
                                   -------        -----------------         ------
    Total..................        128,164        $3,608,636,007.23         100.00%
                                   =======        =================         ======
<CAPTION>
                                                                       % OF CONTRACTS BY
                                                 AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
                             NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
NEW/USED UNITS               AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
--------------               ------------------- ------------------- ---------------------
<S>                          <C>                 <C>                 <C>
New........................         90,721        $2,979,979,019.89          82.58%
Used.......................         37,443           628,656,987.34          17.42
                                   -------        -----------------         ------
    Total..................        128,164        $3,608,636,007.23         100.00%
                                   =======        =================         ======
</TABLE>    
 
                                       45
<PAGE>
 
                                 CONTRACT RATE
 
<TABLE>   
<CAPTION>
                                                                  % OF CONTRACT POOL
        RANGE OF                             AGGREGATE PRINCIPAL OUTSTANDING PRINCIPAL
      CONTRACTS BY       NUMBER OF CONTRACTS BALANCE OUTSTANDING     BALANCE AS OF
     CONTRACT RATE       AS OF CUT-OFF DATE  AS OF CUT-OFF DATE      CUT-OFF DATE
     -------------       ------------------- ------------------- ---------------------
<S>                      <C>                 <C>                 <C>
Less than 8.00%.........           159        $    9,610,596.92           0.27%
8.00%-8.24%.............           131             6,619,970.19           0.18
8.25%-8.49%.............           169             9,781,931.78           0.27
8.50%-8.74%.............           250            12,141,131.48           0.34
8.75%-8.99%.............           434            20,701,698.91           0.57
9.00%-9.24%.............           793            38,201,685.29           1.06
9.25%-9.49%.............         1,081            53,552,524.15           1.48
9.50%-9.74%.............           995            46,955,566.37           1.30
9.75%-9.99%.............         1,420            69,238,068.08           1.92
10.00%-10.24%...........         3,216           125,874,816.73           3.49
10.25%-10.49%...........         3,957           172,997,445.72           4.79
10.50%-10.74%...........         3,049           120,850,344.60           3.35
10.75%-10.99%...........         4,762           174,293,884.52           4.83
11.00%-11.24%...........         8,392           297,341,090.26           8.24
11.25%-11.49%...........        13,483           476,994,969.41          13.22
11.50%-11.74%...........        13,041           380,777,843.89          10.55
11.75%-11.99%...........        19,113           494,700,736.99          13.71
12.00%-12.24%...........        13,356           336,623,752.60           9.33
12.25%-12.49%...........        10,785           253,056,985.31           7.01
12.50%-12.74%...........         8,330           167,741,852.31           4.65
12.75%-12.99%...........         8,438           162,401,037.16           4.50
13.00%-13.24%...........         3,922            58,825,373.10           1.63
13.25%-13.49%...........         3,569            53,573,311.04           1.49
13.50%-13.74%...........         1,532            22,736,979.61           0.63
13.75%-13.99%...........         1,484            20,925,091.42           0.58
14.00%-14.24%...........           403             5,651,578.18           0.16
14.25%-14.49%...........            98             1,280,498.45           0.04
14.50%-14.74%...........            13               172,280.67           0.00*
14.75%-14.99%...........            48               454,996.19           0.01
15.00%-15.24%...........            86               838,522.52           0.02
15.25%-15.49%...........            62               519,664.40           0.02
15.50%-15.74%...........           204             1,732,656.89           0.05
15.75%-15.99%...........           233             2,092,844.62           0.06
16.00%-16.24%...........           378             2,915,889.70           0.08
16.25%-16.49%...........           202             1,678,175.17           0.05
16.50%-16.74%...........           143             1,127,429.92           0.03
16.75%-16.99%...........           387             3,306,513.16           0.09
17.00%-17.24%...........            20               131,265.53           0.00*
17.25%-17.49%...........            11                88,176.63           0.00*
Greater than 17.49%                 15               126,827.36           0.00*
                               -------        -----------------         ------
    Total...............       128,164        $3,608,636,007.23         100.00%
                               =======        =================         ======
</TABLE>    
   
* Indicates an amount greater than zero but less than .005% of the Cut-off Date
  Pool Principal Balance.     
 
                                       46
<PAGE>
 
                           II. THE SECURITIZED POOLS
 
                     TOTAL SECURITIZED POOL INFORMATION(1)
 
<TABLE>   
<CAPTION>
                                                          ORIGINAL                 WEIGHTED AVERAGE WEIGHTED AVERAGE
                         POOL PRINCIPAL TOTAL CERTIFICATE   WAM      WAM     WAC    INVESTOR RATE   INTEREST MARGIN
      TRANSACTION           BALANCE          BALANCE      (MONTHS) (MONTHS)  (%)         (%)             (%)(2)
------------------------ -------------- ----------------- -------- -------- -----  ---------------- ----------------
<S>                      <C>            <C>               <C>      <C>      <C>    <C>              <C>
GTFC 1994-5............. $  361,942,810  $  361,942,810     225      215    11.14%       7.61%            3.53%
GTFC 1994-6.............    441,276,510     441,276,510     218      209    11.45        7.98             3.47
GTFC 1994-7.............    338,813,186     338,813,186     224      216    11.42        8.31             3.11
GTFC 1994-8.............    503,850,685     503,850,685     226      220    11.53        8.56             2.97
GTFC 1995-1.............    368,042,889     368,042,889     240      236    11.86        8.29             3.57
GTFC 1995-2.............    323,874,791     323,874,791     246      244    12.04        7.83             4.21
GTFC 1995-3.............    499,817,558     499,817,558     250      249    11.61        7.10             4.51
GTFC 1995-4.............    319,783,607     319,783,606     255      255    11.13        6.70             4.43
GTFC 1995-5.............    451,233,973     451,233,972     268      267    10.65        6.71             3.94
                         --------------  --------------
  Total................. $3,608,636,009  $3,608,636,007
                         ==============  ==============
  Weighted Average......                                    239      235    11.42%       7.68%            3.74%
                                                            ===      ===    =====        ====             ====
</TABLE>    
----
(1) As of the Cut-off Date.
(2) Before servicing fees, losses and expenses.
       
                       PREPAYMENT PROJECTIONS COMPARISON
 
<TABLE>   
<CAPTION>
                                 LOAN-BY-LOAN                   SINGLE LINE COLLATERAL POOL
                         PREPAY PROJECTIONS (CPR%)(1)          PREPAY PROJECTIONS (CPR%)(2)
                         -----------------------------------   -----------------------------------
 TRANSACTION             1 MO.    6 MO.    12 MO.    60 MO.    1 MO.    6 MO.    12 MO.    60 MO.
 -----------             ------   ------   -------   -------   ------   ------   -------   -------
<S>                      <C>      <C>      <C>       <C>       <C>      <C>      <C>       <C>
GTFC 1994-5.............     4.8%     5.7%     6.3%       7.9%     5.4%     6.3%     6.9%       8.7%
GTFC 1994-6.............     4.8      6.1      6.7        9.3      5.4      6.7      7.3       10.1
GTFC 1994-7.............     4.8      5.9      6.6        9.5      5.3      6.5      7.2       10.3
GTFC 1994-8.............     4.3      5.7      6.3        9.8      4.9      6.2      6.9       10.6
GTFC 1995-1.............     4.5      5.6      6.3       10.5      5.1      6.2      6.9       11.3
GTFC 1995-2.............     4.6      5.5      6.2       11.1      5.2      6.1      6.9       12.0
GTFC 1995-3.............     3.9      4.7      5.3        9.4      4.6      5.3      6.0       10.3
GTFC 1995-4.............     2.7      3.7      4.3        7.6      2.9      4.3      4.9        8.4
GTFC 1995-5.............     2.9      3.5      4.1        7.2      2.9      4.0      4.7        8.0
<CAPTION>
                          SINGLE LINE COLLATERAL POOL
                         PREPAY PROJECTIONS (MHP%)(3)
                         -------------------------------------
 TRANSACTION             1 MO.    6 MO.    12 MO.    60 MO.
 -----------             -------- -------- --------- ---------
<S>                      <C>      <C>      <C>       <C>
GTFC 1994-5.............   114.0%   127.9%   131.2%    149.2%
GTFC 1994-6.............   117.3    137.3    142.6     174.1
GTFC 1994-7.............   117.5    136.4    141.6     177.0
GTFC 1994-8.............   113.6    137.1    142.3     184.2
GTFC 1995-1.............   123.3    142.5    148.0     198.9
GTFC 1995-2.............   132.8    148.1    155.1     214.0
GTFC 1995-3.............   120.1    131.4    137.1     184.2
GTFC 1995-4.............    78.1    108.4    114.4     151.6
GTFC 1995-5.............    77.1     97.7    107.1     143.3
</TABLE>    
----
(1) The CPRs have been calculated and stated on a loan-by-loan basis, for each
    pool, taking into account the actual WAC and amortization schedule for
    each loan in the pool.
(2) The CPRs have been calculated assuming that each transaction pool consists
    of a single loan with characteristics equal to the weighted average WAM
    and WAC of the pool. The CPRs are calculated using the WAC and
    amortization schedule of such single loan, not the actual WAC and
    amortization schedule for each loan in the pool.
(3) Prepayments on the Contracts may be measured by a prepayment standard or
    model. The Manufactured Housing Prepayment Model ("MHP") is based on an
    assumed rate of prepayments each month of the then unpaid principal
    balance of a pool of new Contracts. A prepayment assumption of 100% MHP
    assumes constant prepayment rates of 3.7% per annum of the then unpaid
    principal balance of such Contracts in the first month of the life of the
    Contracts and an additional 0.1% per annum in each month thereafter until
    the 24th month. Beginning in the 24th month and in each month thereafter
    during the life of the Contracts, 100% MHP assumes a constant prepayment
    rate of 6.0% per annum each month.
 
                                       47
<PAGE>
 
                                  GTFC 1995-5
   
Issue Date: July 19, 1995.     
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                     Residual                             Total Bond
                                                       Asset                                 Value
                      ---                           -----------                           -----------
<S>                   <C>                           <C>                                   <C>
                                                    $58,849,629                           $58,849,629
</TABLE>    
 
<TABLE>   
<CAPTION>
                                         Pass-
Description of              Current     Through
Securities:                 Balance      Rate
--------------           -------------- -------
<S>                      <C>            <C>
  Class A-1; Senior      $55,000,000.00  5.95%
  Class A-2; Senior      $73,000,000.00  6.05%
  Class A-3; Senior      $50,000,000.00  6.25%
  Class A-4; Senior      $58,000,000.00  6.60%
  Class A-5; Senior      $55,000,000.00  6.90%
  Class A-6; Senior      $83,520,000.00  7.25%
  Class M-1; Subordinate $40,610,000.00  7.65%
  Class B-1; Subordinate $18,050,000.00  7.30%
  Class B-2; Subordinate $18,053,972.00  7.65%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject
                  to certain conditions, holders of the Class A Certificates
                  will receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates
                  will receive payments of principal sequentially, first to
                  the Class A-1 Certificateholders until the Class A-1
                  Principal Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been
                  reduced to zero. On each Remittance Date on or after the
                  date on which the Class A Principal Balance has been reduced
                  to zero, holders of the Class M-1 Certificates will be
                  entitled to receive the Class A Percentage of the Formula
                  Principal Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) August 1999
                  or (B) the first Remittance Date on which the Class B
                  Principal Balance represents 12% or more of the Pool
                  Scheduled Principal Balance. On each Remittance Date on or
                  after the Class B Cross-over Date and prior to the
                  Remittance Date on which the Class A Principal Balance and
                  the Class M-1 Principal Balance are reduced to zero, holders
                  of the Class B-1 and Class B-2 Certificates will be entitled
                  to distributions of principal only if all the Class B
                  Principal Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the Class
                  B Certificates, and the Class B-1 Certificates are supported
                  by the subordination of the Class B-2 Certificates. The
                  Class B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. Class C Certificate (Residual).
 
                                      48
<PAGE>
 
                            [GTFC 1995-5 CASHFLOWS]
 
                                       49
<PAGE>
 
                                  GTFC 1995-4
 
Issue Date: June 22, 1995.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                      Residual                      Total Bond
                   Guarantee Fee                       Asset                           Value
                   -------------                     ----------                     -----------
<S>                <C>                               <C>                            <C>
                    $46,161,505                      $2,894,610                     $49,056,115
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $47,000,000.00  6.05%
  Class A-2; Senior         $63,000,000.00  6.10%
  Class A-3; Senior         $31,000,000.00  6.30%
  Class A-4; Senior         $48,000,000.00  6.75%
  Class A-5; Senior         $40,000,000.00  6.95%
  Class A-6; Senior         $36,400,000.00  7.30%
  Class M-1; Subordinate    $28,780,000.00  7.60%
  Class B-1; Subordinate    $12,800,000.00  7.30%
  Class B-2; Subordinate    $12,803,606.00  7.70%
</TABLE>    
 
Principal Amortization:
 
                 Prior to the Class B Cross-over Date (as defined below),
                 holders of the Class A Certificates will receive 100% of the
                 Formula Principal Distribution Amount; thereafter, subject
                 to certain conditions, holders of the Class A Certificates
                 will receive the Class A Percentage of the Formula Principal
                 Distribution Amount. Holders of the Class A Certificates
                 will receive payments of principal sequentially, first to
                 the Class A-1 Certificateholders until the Class A-1
                 Principal Balance is reduced to zero, then to the Class A-2
                 Certificateholders until the Class A-2 Principal Balance is
                 reduced to zero, and so on until the Class A-6 Principal
                 Balance is reduced to zero.
 
                 Payments of principal on the Class M-1 Certificates will not
                 commence until the Class A Principal Balance has been
                 reduced to zero. On each Remittance Date on or after the
                 date on which the Class A Principal Balance has been reduced
                 to zero, holders of the Class M-1 Certificates will be
                 entitled to receive the Class A Percentage of the Formula
                 Principal Distribution Amount.
 
                 The Class B Cross-over Date is the later of (A) July 1999 or
                 (B) the first Remittance Date on which the Class B Principal
                 Balance represents 12% or more of the Pool Scheduled
                 Principal Balance. On each Remittance Date on or after the
                 Class B Cross-over Date and prior to the Remittance Date on
                 which the Class A Principal Balance and the Class M-1
                 Principal Balance are reduced to zero, holders of the Class
                 B-1 and Class B-2 Certificates will be entitled to
                 distributions of principal only if all the Class B Principal
                 Distribution Tests are satisfied. The Class B-2
                 Certificateholders are not entitled to any distributions of
                 principal until the Class B-1 Principal Balance has been
                 reduced to zero.
 
Credit Enhancement:
 
                 The Class A Certificates are supported by the subordination
                 of the Class M-1 and Class B Certificates, the Class M-1
                 Certificates are supported by the subordination of the Class
                 B Certificates, and the Class B-1 Certificates are supported
                 by the subordination of the Class B-2 Certificates. The
                 Class B-2 Certificateholders are entitled to a Green Tree
                 Guarantee. To the extent that funds in the Certificate
                 Account are insufficient to distribute the Class B-2 Formula
                 Distribution Amount, Green Tree is obligated to pay the
                 Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                 1. A Guarantee Fee equal to the lesser of Monthly Excess
                   Cashflow and 300 basis points.
 
                 2. Class C Certificate (Residual).
 
                                      50
<PAGE>
 
                            [GTFC 1995-4 CASHFLOWS]
 
                                       51
<PAGE>
 
                                  GTFC 1995-3
 
Issue Date: May 17, 1995.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                      Residual                      Total Bond
                   Guarantee Fee                       Asset                           Value
                   -------------                     ----------                     -----------
<S>                <C>                               <C>                            <C>
                    $68,578,721                      $4,928,042                     $73,506,763
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $60,631,157.76  6.25%
  Class A-2; Senior         $87,000,000.00  6.45%
  Class A-3; Senior         $52,000,000.00  6.65%
  Class A-4; Senior         $65,000,000.00  7.05%
  Class A-5; Senior         $71,000,000.00  7.30%
  Class A-6; Senior         $73,750,000.00  7.65%
  Class M-1; Subordinate    $45,200,000.00  7.95%
  Class B-1; Subordinate    $22,600,000.00  7.85%
  Class B-2; Subordinate    $22,636,400.00  8.10%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates will
                  receive payments of principal sequentially, first to the
                  Class A-1 Certificateholders until the Class A-1 Principal
                  Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) June 1999 or
                  (B) the first Remittance Date on which the Class B Principal
                  Balance represents 13.5% or more of the Pool Scheduled
                  Principal Balance. On each Remittance Date on or after the
                  Class B Cross-over Date and prior to the Remittance Date on
                  which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the Class
                  B Certificates, and the Class B-1 Certificates are supported
                  by the subordination of the Class B-2 Certificates. The Class
                  B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                  Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       52
<PAGE>
 
                            [GTFC 1995-3 CASHFLOWS]
 
                                       53
<PAGE>
 
                                  GTFC 1995-2
 
Issue Date: March 30, 1995.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                     Residual                             Total Bond
                                                       Asset                                 Value
                      ---                           -----------                           -----------
<S>                   <C>                           <C>                                   <C>
                                                    $40,608,888                           $40,608,888
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $34,618,179.37  6.80%
  Class A-2; Senior         $56,000,000.00  7.25%
  Class A-3; Senior         $35,000,000.00  7.45%
  Class A-4; Senior         $42,000,000.00  7.85%
  Class A-5; Senior         $48,000,000.00  8.00%
  Class A-6; Senior         $49,200,000.00  8.30%
  Class M-1; Subordinate    $29,500,000.00  8.65%
  Class B-1; Subordinate    $13,100,000.00  8.60%
  Class B-2; Subordinate    $16,456,612.00  8.80%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates will
                  receive payments of principal sequentially, first to the
                  Class A-1 Certificateholders until the Class A-1 Principal
                  Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) May 1999 or
                  (B) the first Remittance Date on which the Class B Principal
                  Balance represents 13.5% or more of the Pool Scheduled
                  Principal Balance. On each Remittance Date on or after the
                  Class B Cross-over Date and prior to the Remittance Date on
                  which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the Class
                  B Certificates, and the Class B-1 Certificates are supported
                  by the subordination of the Class B-2 Certificates. The Class
                  B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. Class C Certificate (Residual).
 
                                       54
<PAGE>
 
                            [GTFC 1995-2 CASHFLOWS]
 
                                       55
<PAGE>
 
                                  GTFC 1995-1
 
Issue Date: February 16, 1995.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                       Residual                       Total Bond
                   Guarantee Fee                        Asset                            Value
                   -------------                       --------                       -----------
<S>                <C>                                 <C>                            <C>
                    $37,583,503                        $50,019                        $37,633,522
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $36,703,067.06  7.25%
  Class A-2; Senior         $61,200,000.00  7.80%
  Class A-3; Senior         $40,000,000.00  7.95%
  Class A-4; Senior         $48,000,000.00  8.20%
  Class A-5; Senior         $51,000,000.00  8.40%
  Class A-6; Senior         $59,188,000.00  8.70%
  Class M-1; Subordinate    $34,082,000.00  9.05%
  Class B-1; Subordinate    $15,148,000.00  9.00%
  Class B-2; Subordinate    $22,721,822.00  9.20%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates will
                  receive payments of principal sequentially, first to the
                  Class A-1 Certificateholders until the Class A-1 Principal
                  Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) March 2000 or
                  (B) the first Remittance Date on which the Class B Principal
                  Balance represents 17.5% or more of the Pool Scheduled
                  Principal Balance. On each Remittance Date on or after the
                  Class B Cross-over Date and prior to the Remittance Date on
                  which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the
                  Class B Certificates, and the Class B-1 Certificates are
                  supported by the subordination of the Class B-2 Certificates.
                  The Class B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                    Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       56
<PAGE>
 
                            [GTFC 1995-1 CASHFLOWS]
 
                                       57
<PAGE>
 
                                  GTFC 1994-8
 
Issue Date: December 22, 1994.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                       Residual                         Total Bond
                 Guarantee Fee                          Asset                              Value
                 -------------                         --------                         -----------
<S>              <C>                                   <C>                              <C>
                  $38,815,723                             $0                            $38,815,723
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $50,662,685.34  7.75%
  Class A-2; Senior         $84,000,000.00  8.15%
  Class A-3; Senior         $73,000,000.00  8.25%
  Class A-4; Senior         $75,000,000.00  8.50%
  Class A-5; Senior         $30,000,000.00  8.60%
  Class A-6; Senior         $83,933,000.00  8.90%
  Class M-1; Subordinate    $47,087,000.00  9.25%
  Class B-1; Subordinate    $28,776,000.00  9.10%
  Class B-2; Subordinate    $31,392,000.00  9.40%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage (as defined in the Pooling and
                  Servicing Agreement) of the Formula Principal Distribution
                  Amount. Holders of the Class A Certificates will receive
                  payments of principal sequentially, first to the Class A-1
                  Certificateholders until the Class A-1 Principal Balance is
                  reduced to zero, then to the Class A-2 Certificateholders
                  until the Class A-2 Principal Balance is reduced to zero, and
                  so on until the Class A-6 Principal Balance is reduced to
                  zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) January 2000
                  or (B) the first Remittance Date on which the Class B
                  Principal Balance represents 23% or more of the Pool
                  Scheduled Principal Balance. On each Remittance Date on or
                  after the Class B Cross-over Date and prior to the Remittance
                  Date on which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the
                  Class B Certificates, and the Class B-1 Certificates are
                  supported by the subordination of the Class B-2 Certificates.
                  The Class B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                    Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       58
<PAGE>
 
                            [GTFC 1994-8 CASHFLOWS]
 
                                       59
<PAGE>
 
                                  GTFC 1994-7
 
Issue Date: November 3, 1994.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                        Residual                       Total Bond
                    Guarantee Fee                        Asset                            Value
                    -------------                       --------                       -----------
<S>                 <C>                                 <C>                            <C>
                     $25,604,422                           $0                          $25,604,422
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $32,320,827.61  6.70%
  Class A-2; Senior         $57,000,000.00  7.60%
  Class A-3; Senior         $49,000,000.00  8.00%
  Class A-4; Senior         $51,000,000.00  8.35%
  Class A-5; Senior         $20,000,000.00  8.55%
  Class A-6; Senior         $57,025,000.00  8.95%
  Class M-1; Subordinate    $31,815,000.00  9.25%
  Class B-1; Subordinate    $19,442,000.00  9.00%
  Class B-2; Subordinate    $21,210,358.00  9.35%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates will
                  receive payments of principal sequentially, first to the
                  Class A-1 Certificateholders until the Class A-1 Principal
                  Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) December 1999
                  or (B) the first Remittance Date on which the Class B
                  Principal Balance represents 23% or more of the Pool
                  Scheduled Principal Balance. On each Remittance Date on or
                  after the Class B Cross-over Date and prior to the Remittance
                  Date on which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the Class
                  B Certificates, and the Class B-1 Certificates are supported
                  by the subordination of the Class B-2 Certificates. The Class
                  B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                    Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       60
<PAGE>
 
                            [GTFC 1994-7 CASHFLOWS]
 
                                       61
<PAGE>
 
                                  GTFC 1994-6
 
Issue Date: September 29, 1994.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                        Residual                       Total Bond
                    Guarantee Fee                        Asset                            Value
                    -------------                       --------                       -----------
<S>                 <C>                                 <C>                            <C>
                     $40,119,371                           $0                          $40,119,371
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $42,391,443.50  6.35%
  Class A-2; Senior         $75,000,000.00  7.25%
  Class A-3; Senior         $65,000,000.00  7.70%
  Class A-4; Senior         $67,825,000.00  8.05%
  Class A-5; Senior         $24,000,000.00  8.25%
  Class A-6; Senior         $69,575,000.00  8.60%
  Class M-1; Subordinate    $41,800,000.00  8.90%
  Class B-1; Subordinate    $25,500,000.00  8.65%
  Class B-2; Subordinate    $30,185,066.00  9.00%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject to
                  certain conditions, holders of the Class A Certificates will
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates will
                  receive payments of principal sequentially, first to the
                  Class A-1 Certificateholders until the Class A-1 Principal
                  Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-6 Principal
                  Balance is reduced to zero.
 
                  Payments of principal on the Class M-1 Certificates will not
                  commence until the Class A Principal Balance has been reduced
                  to zero. On each Remittance Date on or after the date on
                  which the Class A Principal Balance has been reduced to zero,
                  holders of the Class M-1 Certificates will be entitled to
                  receive the Class A Percentage of the Formula Principal
                  Distribution Amount.
 
                  The Class B Cross-over Date is the later of (A) October 1999
                  or (B) the first Remittance Date on which the Class B
                  Principal Balance represents 24% or more of the Pool
                  Scheduled Principal Balance. On each Remittance Date on or
                  after the Class B Cross-over Date and prior to the Remittance
                  Date on which the Class A Principal Balance and the Class M-1
                  Principal Balance are reduced to zero, holders of the Class
                  B-1 and Class B-2 Certificates will be entitled to
                  distributions of principal only if all the Class B Principal
                  Distribution Tests are satisfied. The Class B-2
                  Certificateholders are not entitled to any distributions of
                  principal until the Class B-1 Principal Balance has been
                  reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class M-1 and Class B Certificates, the Class M-1
                  Certificates are supported by the subordination of the Class
                  B Certificates, and the Class B-1 Certificates are supported
                  by the subordination of the Class B-2 Certificates. The Class
                  B-2 Certificateholders are entitled to a Green Tree
                  Guarantee. To the extent that funds in the Certificate
                  Account are insufficient to distribute the Class B-2 Formula
                  Distribution Amount, Green Tree is obligated to pay the
                  Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                    Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       62
<PAGE>
 
                            [GTFC 1994-6 CASHFLOWS]
 
                                       63
<PAGE>
 
                                  GTFC 1994-5
 
Issue Date: August 11, 1994.
 
                            Bond Value Segmentation
 
<TABLE>   
<CAPTION>
                                                        Residual                       Total Bond
                    Guarantee Fee                        Asset                            Value
                    -------------                       --------                       -----------
<S>                 <C>                                 <C>                            <C>
                     $36,408,186                           $0                          $36,408,186
</TABLE>    
 
<TABLE>   
<CAPTION>
                                            Pass-
                               Current     Through
Description of Securities:     Balance      Rate
--------------------------  -------------- -------
<S>                         <C>            <C>
  Class A-1; Senior         $86,999,869.54  6.60%
  Class A-2; Senior         $55,000,000.00  7.30%
  Class A-3; Senior         $45,000,000.00  7.60%
  Class A-4; Senior         $62,000,000.00  7.95%
  Class A-5; Senior         $72,523,932.00  8.30%
  Class B-1; Subordinate    $15,397,718.00  8.25%
  Class B-2; Subordinate    $25,021,290.00  8.55%
</TABLE>    
 
Principal Amortization:
 
                  Prior to the Class B Cross-over Date (as defined below),
                  holders of the Class A Certificates will receive 100% of the
                  Formula Principal Distribution Amount; thereafter, subject
                  to certain conditions, holders of the Class A Certificates
                  will receive the Class A Percentage of the Formula Principal
                  Distribution Amount. Holders of the Class A Certificates
                  will receive payments of principal sequentially, first to
                  the Class A-1 Certificateholders until the Class A-1
                  Principal Balance is reduced to zero, then to the Class A-2
                  Certificateholders until the Class A-2 Principal Balance is
                  reduced to zero, and so on until the Class A-5 Principal
                  Balance is reduced to zero.
 
                  The Class B Cross-over Date is the later of (A) September
                  1999 or (B) the first Remittance Date on which the Class B
                  Principal Balance represents 21% or more of the Pool
                  Scheduled Principal Balance. On each Remittance Date on or
                  after the Class B Cross-over Date and prior to the
                  Remittance Date on which the Class A Principal Balance is
                  reduced to zero, holders of the Class B-1 and Class B-2
                  Certificates will be entitled to distributions of principal
                  only if all the Class B Principal Distribution Tests are
                  satisfied. The Class B-2 Certificateholders are not entitled
                  to any distributions of principal until the Class B-1
                  Principal Balance has been reduced to zero.
 
Credit Enhancement:
 
                  The Class A Certificates are supported by the subordination
                  of the Class B Certificates, and the Class B-1 Certificates
                  are supported by the subordination of the Class B-2
                  Certificates. The Class B-2 Certificateholders are entitled
                  to a Green Tree Guarantee. To the extent that funds in the
                  Certificate Account are insufficient to distribute the Class
                  B-2 Formula Distribution Amount, Green Tree is obligated to
                  pay the Guarantee Payment.
 
Nature of Net Excess Cashflow:
 
                  1. A Guarantee Fee equal to the lesser of Monthly Excess
                    Cashflow and 300 basis points.
 
                  2. Class C Certificate (Residual).
 
                                       64
<PAGE>
 
                            [GTFC 1994-5 CASHFLOWS]
 
                                       65
<PAGE>
 
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
 
  NO DEALER, SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS IN
CONNECTION WITH THE OFFERING COVERED BY THIS PROSPECTUS. IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AU-
THORIZED BY THE TRUST OR THE UNDERWRITERS. THIS PROSPECTUS DOES NOT CONSTITUTE
AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE CERTIFICATES IN
ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM, IT IS UNLAWFUL TO MAKE SUCH
OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT
THERE HAS NOT BEEN ANY CHANGE IN THE FACTS SET FORTH IN THIS PROSPECTUS OR IN
AFFAIRS OF THE TRUST SINCE THE DATE HEREOF.
 
                                ---------------
 
                               TABLE OF CONTENTS
 
                                  PROSPECTUS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
Reports to Certificateholders..............................................   2
Additional Information.....................................................   2
Summary of Terms...........................................................   3
Risk Factors...............................................................   8
Summary of Transaction.....................................................   9
Green Tree Financial Corporation...........................................  11
The Trust..................................................................  13
The Trust Property.........................................................  14
Historical and Projected Net Excess Cashflow...............................  16
Yield, Average Life and Prepayment Considerations..........................  18
Description of the Certificates............................................  27
Description of the Trust Documents.........................................  31
Use of Proceeds............................................................  33
Certain Federal Income Tax Consequences....................................  33
ERISA Considerations.......................................................  37
Legal Investment Considerations............................................  38
Underwriting...............................................................  39
Legal Matters..............................................................  39
Appendix I.................................................................  40
</TABLE>
 
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
                                  
                               $308,000,000     
 
                                     LOGO
            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
 
                 % SECURITIZED NET INTEREST MARGIN CERTIFICATES
 
                                ---------------
 
                                  PROSPECTUS
                                
                             August   , 1995     
 
                                ---------------
 
                                LEHMAN BROTHERS
 
                              MERRILL LYNCH & CO.
 
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
<PAGE>
 
A diagram entitled "Structural Diagram" shows the legal structure of the
transfer of the Guarantee Fees and the Residual Assets and the creation of the
Trust. Using a combination of boxes and arrows, the diagram illustrates the
transfer by Green Tree to its subsidiaries of the Guarantee Fees and the
Residual Assets, the transfer of the Residual Assets to the Trust and the
issuance of the Finance 1 Note to the Trust, and the issuance by the Trust of
the Certificates and the Subordinated Certificates.

A graph entitled "Total Securitized Cashflows" shows 3 factors with respect
to Total Securitized Cashflows:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses

These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning August 1994 through August 2025.

A graph entitled "Weighted Average Historical Monthly Prepayment Rates (CPR)" 
shows the historical monthly prepayment experience of Green Tree's 
manufactured housing servicing portfolio, plotted on the graph as a weighted 
average conditional prepayment rate for each month from January 1984 through 
January 1995.

A graph entitled "Weighted Average Projected Prepayment Rated (CPR), Increasing
Interest Rate Scenarios" shows 4 different projected prepayment rates for all of
the Contracts, assuming 4 "Interest Rate Shifts":

(1) the Base Case (average CPR=9.1%)
(2) -100 basis points (average CPR=6.4%)
(3) -200 basis points (average CPR=6.1%)
(4) -300 basis points (average CPR=6.1%)

These 4 projected prepayment rates are plotted on the graph as annualized
constant prepayment rates (CPRs) for each year beginning in June 1995.

A graph entitled "Weighted Average Projected Prepayment Rates (CPR), Decreasing
Interest Rate Scenarios" shows 4 different prepayment rates for all of the
Contracts, assuming 4 "Interest Rate Shifts":

(1) the Base Case (average CPR=9.1%)
(2) -100 basis points (average CPR=12.4%)
(3) -200 basis points (average CPR=14.2%)
(4) -300 basis points (average CPR=15.6%)

These 4 projected prepayment rates are plotted on the graph as annualized
constant prepayment rates (CPRs) for each year beginning in June 1995.

A graph entitled "Weighted Average Projected Default Rates" shows the
weighted average projected conditional default rate (CDR) for the Contracts. The
projected default rate is plotted on the graph for each year beginning in
June 1995.


A graph entitled "Weighted Average Projected Recovery Rate" shows the weighted
average projected rate of recovery for all the Contracts.  The projected
recovery percentage is plotted on the graph for each year beginning in June
1995.


<PAGE>

A graph entitled "GTFC 1995-5 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1995-5:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses

These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning June 1995 through June 2025.



A graph entitled "GTFC 1995-4 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1995-4:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses

These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning June 1995 through June 2025.



A graph entitled "GTFC 1995-3 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1995-3:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses

These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning May 1995 through May 2025.

A graph entitled "GTFC 1995-2 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1995-2:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning April 1995 through April 2025

A graph entitled "GTFC 1995-1 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1995-1:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning February 1995 through February 2025.


A graph entitled "GTFC 1994-8 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1994-8:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning December 1994 through December 2025


A graph entitled "GTFC 1994-7 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1994-7:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning November 1994 through November 2024


A graph entitled "GTFC 1994-6 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1994-6:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning September 1994 through September 2025



A graph entitled "GTFC 1994-5 Cashflows" shows 3 factors with respect to
Securitized Pool GTFC 1994-5:
(1) Net Interest Margin
(2) Normal Servicing Fee
(3) Liquidation Losses


These 3 factors are plotted on the graph as aggregate dollar amounts for each
month beginning August 1994 through August 2025


                                     -2-

<PAGE>
 
                                    PART II.
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
<TABLE>     
   <S>                                                              <C>
   SEC registration fee............................................ $106,206.90
   Blue Sky fees and expenses......................................   10,000.00
   Accountant's fees and expenses..................................  500,000.00*
   Attorney's fees and expenses....................................   50,000.00*
   Trustee's fees and expenses.....................................   15,000.00*
   Printing and engraving expenses.................................  150,000.00*
   Rating Agency fees..............................................  150,000.00*
   Miscellaneous...................................................      793.10*
                                                                    -----------
     Total......................................................... $   982,000
                                                                    ===========
</TABLE>    
--------
* Estimated
 
ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
  Green Tree Financial Corporation ("Green Tree") and Green Tree Manufactured
Housing Net Interest Margin Finance Corp. I ("Finance I") are incorporated
under the laws of Delaware. Section 145 of the Delaware General Corporation Law
provides that a Delaware corporation may indemnify any persons, including
officers and directors, who are, or are threatened to be made, parties to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative (other than an action by or in the
right of such corporation, by reason of the fact that such person was an
officer, director, employee or agent of such corporation, or is or was serving
at the request of such corporation as a director, officer, employee or agent of
another corporation or enterprise). The indemnity may include expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by such person in connection with such action,
suit or proceeding, provided such person acted in good faith and in a manner he
reasonably believed to be in or not opposed to the corporation's best interests
and, for criminal proceedings, had no reasonable cause to believe that his
conduct was illegal. A Delaware corporation may indemnify officers and
directors in an action by or in the right of the corporation under the same
conditions, except that no indemnification is permitted without judicial
approval if the officer or director is adjudged to be liable to the
corporation. Where an officer or director is successful on the merits or
otherwise in the defense of any action referred to above, the corporation must
indemnify him against the expenses which such officer or director actually and
reasonably incurred.
 
  The Certificate of Incorporation and Bylaws of Green Tree and Finance I each
provide, in effect, that, subject to certain limited exceptions, such
corporation will indemnify its officers and directors to the extent permitted
by the Delaware General Corporation Law.
 
  Green Tree maintains a directors' and officers' insurance policy.
 
  Pursuant to the form of Underwriting Agreement, a copy of which is included
as Exhibit 1.1 hereto, the Underwriters will agree, subject to certain
conditions, to indemnify Green Tree and Finance I, each of their directors,
certain of their officers and any persons who control Green Tree or Finance I
within the meaning of the Securities Act of 1933, as amended (the "Securities
Act"), against certain liabilities.
 
                                      II-1
<PAGE>
 
 
ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES
 
  Listed below are the unregistered securities sold by Green Tree since June
1992. These Certificates were distributed by the underwriters listed below and
privately placed by such underwriters with institutional investors in
transactions exempt from the registration provisions of the Securities Act of
1933, as amended. In the table below, the Series entitled "RV" refers to
Recreational Vehicle Asset Backed Certificates, "MC" refers to Certificates for
Motorcycle Contracts and "HI" refers to Certificates for FHA Title I Home
Improvement Loans.
 
<TABLE>
<CAPTION>
                                  PRINCIPAL AMOUNT       UNDERWRITERS AND
  SERIES             ISSUE DATE   OF CERTIFICATES        OTHER PURCHASERS
  ------             ----------   ----------------       ----------------
<S>                <C>            <C>              <C>
 1.MC 1992-1...... June 12, 1992    $14,007,114    The First Boston Corporation
 2.HI 1992-A...... June 18, 1992     32,489,932    The First Boston Corporation
 3.RV 1992-2...... June 19, 1992     14,858,272    Lehman Brothers
 4.HI 1992-B...... Sept. 17, 1992    21,135,359    The First Boston Corporation
 5.MC 1992-2...... Oct. 9, 1992      10,542,200    The First Boston Corporation
 6.HI 1992-C...... Dec. 15, 1992     18,720,675    The First Boston Corporation
 7.MC 1992-3...... Dec. 17, 1992      7,461,646    The First Boston Corporation
 8.HI 1993-A...... March 30, 1993    14,428,655    Merrill Lynch & Co.
 9.HI 1993-B...... June 29, 1993     28,416,577    Merrill Lynch & Co.
</TABLE>
 
                                      II-2
<PAGE>
 
 
ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
  (a) Exhibits:
 
<TABLE>     
   <C>     <S>
      1.1  Proposed form of Underwriting Agreement
     *3.1  Certificate of Incorporation of Green Tree Financial Corporation
     *3.1c Certificate of Merger of Incorporation of Green Tree Financial
            Corporation, as filed with the Delaware Secretary of State on June
            30, 1995
     *3.2  Bylaws of Green Tree Financial Corporation
      3.3  Certificate of Amendment to Certificate of Incorporation of Green
            Tree Manufactured Housing Net Interest Margin Finance Corp. I
      3.4  Amendment to Bylaws of Green Tree Manufactured Housing Net Interest
            Margin Finance Corp. I
      4.1  Form of Trust Agreement
      4.2  Form of Assignment made by Green Tree Financial Corporation in favor
            of Finance I
      4.3  Form of Assignment made by Green Tree Financial Corporation in favor
            of Finance I and Finance II
      4.4  Form of Transfer Agreement among Finance I, Finance II and the Trust
      4.5  Form of Finance I Note
      4.6  Form of Servicing Agreement between Green Tree Financial Corporation
            and the Trust
      4.7  Form of Security Agreement between Finance I and the Trust
      4.8  Form of Administration Agreement among the Trust, the Administrator
            and the Trustee
      5.1  Opinion and consent of Dorsey & Whitney P.L.L.P. as to legality
      8.1  Opinion of Dorsey & Whitney P.L.L.P. as to tax matters
   **21.1  Subsidiaries of the Registrant
     23.1  Consent of Dorsey & Whitney P.L.L.P. (included as part of Exhibit
            5.1)
    *24.1  Power of attorney from officers and directors of the Registrants
            signed by an attorney-in-fact (included on page II-4)
</TABLE>    
  --------
     
    * Previously filed.     
         
   ** Incorporated by reference to Exhibit 21.1 of Green Tree's Annual Report
      on Form 10-K for the year ended December 31, 1994.
 
  (b) Financial Statements:
 
    Not Applicable
 
ITEM 17. UNDERTAKINGS
 
  Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers, and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrants
have been advised that, in the opinion of the Securities and Exchange
Commission, such indemnification is against public policy as expressed in the
Act and is, therefore, unenforceable. In the event that a claim for
indemnification against liabilities (other than the payment by the registrants
of expenses incurred or paid by a director, officer or controlling person of
the registrants in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with the
securities being registered, the registrants will, unless in the opinion of
their counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question whether such indemnification by
them is against public policy as expressed in the Act and will be governed by
the final adjudication of such issue.
 
                                      II-3
<PAGE>
 
  The undersigned registrants hereby undertake that:
 
    (1) For purposes of determining any liability under the Securities Act of
  1933, the information omitted from the form of prospectus filed as a part
  of this registration statement in reliance upon Rule 430A and contained in
  a form of prospectus filed by the registrants pursuant to Rule 424(b)(1) or
  (4) or 497(h) under the Securities Act shall be deemed to be part of this
  registration statement as of the time it was declared effective.
 
    (2) For the purpose of determining any liability under the Securities Act
  of 1933, each post-effective amendment that contains a form of prospectus
  shall be deemed to be a new registration statement relating to the
  securities offered therein, and the offering of such securities at that
  time shall be deemed to be the initial bona fide offering thereof.
 
  The undersigned registrants hereby undertake that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act
of 1934) that is incorporated by reference in the registration statement shall
be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.
 
                                      II-4
<PAGE>
 
                                   SIGNATURES
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL OF THE
REQUIREMENTS FOR FILING ON FORM S-1 AND HAS DULY CAUSED THIS AMENDMENT NO. 1 TO
THE REGISTRATION STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED,
THEREUNTO DULY AUTHORIZED, IN THE CITY OF SAINT PAUL, STATE OF MINNESOTA ON
JULY  , 1995.     
 
                                          Green Tree Financial Corporation
                                                     
                                                  /s/ John W. Brink     
                                          By: _________________________________
                                                       
                                                    JOHN W. BRINK     
                                                  
                                                 EXECUTIVE VICE PRESIDENT,
                                               TREASURER AND CHIEF FINANCIAL
                                                       OFFICER     
 
                               POWER OF ATTORNEY
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THIS AMENDMENT NO. 1 TO
THE REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE
CAPACITIES AND ON THE DATE INDICATED.     
 
              SIGNATURE                         TITLE                DATE
 
                                        Chairman of the          
    
   
               *                         Board and Chief         July  , 1995
-------------------------------------    Executive Officer           [/R]
          LAWRENCE M. COSS               (Principal
                                         Executive Officer)
                                         and Director
 
                                        President and            
    
   
               *                         Director                July  , 1995
-------------------------------------                                [/R]
           ROBERT D. POTTS
 
          /s/ John W. Brink             Executive Vice              
-------------------------------------    President,              July  , 1995
            JOHN W. BRINK                Treasurer and Chief             
                                         Financial Officer
                                         (Principal
                                         Financial Officer)
 
                                        Vice President and       
    
   
               *                         Controller              July  , 1995
-------------------------------------    (Principal                  [/R]
           ROBLEY D. EVANS               Accounting Officer)
 
                                        Director                 
    
   
               *                                                 July  , 1995
-------------------------------------                                [/R]
          RICHARD G. EVANS
 
                                        Director                 
    
   
               *                                                 July  , 1995
-------------------------------------                                [/R]
           TANIA A. MODIC
 
                                        Director                 
    
   
               *                                                 July  , 1995
-------------------------------------                                [/R]
            W. MAX MCGEE
 
                                        Director                 
    
   
               *                                                 July  , 1995
-------------------------------------                                [/R]
         ROBERT S. NICKOLOFF
 
                                      II-5
<PAGE>
 
                                   SIGNATURES
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL OF THE
REQUIREMENTS FOR FILING ON FORM S-1 AND HAS DULY CAUSED THIS AMENDMENT NO. 1 TO
THE REGISTRATION STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED,
THEREUNTO DULY AUTHORIZED, IN THE CITY OF SAINT PAUL, STATE OF MINNESOTA ON
JULY  , 1995.     
 
                                         Green Tree Manufactured Housing Net
                                          Interest Margin Finance Corp. I
                                                     
                                                  /s/ John W. Brink     
                                         By: __________________________________
                                                      
                                                   JOHN W. BRINK     
                                              
                                           VICE PRESIDENT AND TREASURER     
 
                               POWER OF ATTORNEY
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THIS AMENDMENT NO. 1 TO
THE REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE
CAPACITIES AND ON THE DATE INDICATED.     
 
             SIGNATURE                       TITLE                 DATE
 
                                      Chairman of the          
    
   
               *                       Board and               July  , 1995
------------------------------------   President                   [/R]
          LAWRENCE M. COSS             (Principal
                                       Executive Officer)
 
         /s/ John W. Brink            Vice President and          
------------------------------------   Treasurer               July  , 1995
           JOHN W. BRINK               (Principal                      
                                       Financial Officer)
                                       and Director
 
                                      Director                 
    
   
               *                                               July  , 1995
------------------------------------                               [/R]
          RICHARD G. EVANS
 
                                      Director                 
    
   
               *                                               July  , 1995
------------------------------------                               [/R]
         WILLIAM B. DOEPKE
 
                                      Director                 
    
   
               *                                               July  , 1995
------------------------------------                               [/R]
        THEODORE P. JANULIS
 
                                      II-6
<PAGE>
 
                                  
                               EXHIBIT INDEX     
 
<TABLE>   
<CAPTION>
                                                                     SEQUENTIAL
  EXHIBIT                                                               PAGE
  NUMBER                     DOCUMENT DESCRIPTION                      NUMBER
  -------                    --------------------                    ----------
 <C>       <S>                                                       <C>
    1.1    Proposed form of Underwriting Agreement
   *3.1    Certificate of Incorporation of Green Tree Financial
           Corporation
   *3.1c   Certificate of Merger of Incorporation of Green Tree
            Financial Corporation, as filed with the Delaware Sec-
            retary of State on June 30, 1995
   *3.2    Bylaws of Green Tree Financial Corporation
    3.3    Certificate of Amendment to Certificate of Incorpora-
            tion of Green Tree Manufactured Housing Net Interest
            Margin Finance Corp. I
    3.4    Amendment to bylaws of Green Tree Manufactured Housing
            Net Interest Margin Finance Corp. I
    4.1    Form of Trust Agreement
    4.2    Form of Assignment made by Green Tree Financial Corpo-
           ration in favor of Finance I
    4.3    Form of Assignment made by Green Tree Financial Corpo-
            ration in favor of Finance I and Finance II
    4.4    Form of Transfer Agreement among Finance I, Finance II
           and the Trust
    4.5    Form of Finance I Note
    4.6    Form of Servicing Agreement between Green Tree Finan-
            cial Corporation and the Trust
    4.7    Form of Security Agreement between Finance I and the
           Trust
    4.8    Form of Administration Agreement among the Trust, the
            Administrator and the Trustee
    5.1    Opinion and consent of Dorsey & Whitney P.L.L.P. as to
           legality
    8.1    Opinion of Dorsey & Whitney P.L.L.P. as to tax matters
 **21.1    Subsidiaries of the Registrant
   23.1    Consent of Dorsey & Whitney P.L.L.P. (included as part
           of Exhibit 5.1)
  *24.1    Power of attorney from officers and directors of the
            Registrants signed by an attorney-in-fact (included on
            page II-4)
</TABLE>    
--------
   
 * Previously filed.     
       
** Incorporated by reference to Exhibit 21.1 of Green Tree's Annual Report on
   Form 10-K for the year ended December 31, 1994.

<PAGE>
 
                   GREEN TREE SECURITIZED NET INTEREST MARGIN
                                 CERTIFICATES,
                                 SERIES 1995-A


                             UNDERWRITING AGREEMENT
                             ----------------------



                                                                 August __, 1995


LEHMAN BROTHERS INC.
Three World Financial Center
New York, New York 10285

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
World Financial Center
North Tower
New York, New York 10281

Dear Sirs:

     Green Tree Financial Corporation (the "Company") is a Delaware corporation
with its principal place of business in Saint Paul, Minnesota.  The Company and
Green Tree Manufactured Housing Net Interest Margin Finance Corp. I, a wholly
owned subsidiary of the Company ("Finance I") (together, the "Registrants") have
filed a Registration Statement relating to the issuance and sale of $308,000,000
(approximate) principal amount of ____% Securitized Net Interest Margin
Certificates (the "Certificates") evidencing interests in Green Tree Securitized
Net Interest Margin Trust 1995-A (the "Trust").  The Certificates will be issued
pursuant to a trust agreement (the "Trust Agreement") dated as of June 1, 1995
among Finance I, Green Tree Manufactured Housing Net Interest Margin Finance
Corp. II ("Finance II"),  and Wilmington Trust Company, a Delaware banking
corporation, as Trustee.  The Trust will issue $308,000,000 aggregate principal
amount of the Certificates.  The assets of the Trust will consist of (i) the
residual cash flow from nine real estate mortgage investment conduits
("REMICs"), whose assets consist of pools of manufactured housing contracts sold
by or on behalf of the Company to investors between August 1994 and July 1995
(collectively, the "Securitized Pools"), (ii) a limited recourse note (the
"Finance I Note") issued by Finance I, (iii) a
<PAGE>
 
reserve fund for the benefit of Certificateholders (the "Reserve Fund") and (iv)
certain related property (as described herein).  The Finance I Note will be
secured by, and will be payable solely from, the Guarantee Fees payable with
respect to seven of the Securitized Pools and certain related property (as
described herein).  The Company, Finance I and Finance II will be referred to
collectively herein as the "Green Tree Parties".  The form of the Trust
Agreement has been filed as an exhibit to the Registration Statement
(hereinafter defined).

     The Certificates are more fully described in a Registration Statement that
the Registrants have furnished to you.  Capitalized terms used but not defined
herein shall have the meanings given to them in the Finance I Note, the
Assignment Agreements, the Transfer Agreement, the Servicing Agreement, the
Security Agreement and the Trust Agreement (together, the "Trust Documents").
The term "you" as used herein, unless the context otherwise requires, shall mean
you and such persons as are named as co-managers in the Terms Agreement (defined
below).

     The offering of Certificates pursuant to this Agreement will be made
through you or through an underwriting syndicate managed by you.  When the
Company determines to make an offering of Certificates, it will enter into an
agreement (the "Terms Agreement") providing for the sale of such Certificates
to, and the purchase and offering thereof by, you and such other underwriters,
if any, selected by you as have authorized you to enter into such Terms
Agreement on their behalf (the "Underwriters", which term shall include you
whether acting alone in the sale of Certificates or as a member of an
underwriting syndicate).  The Terms Agreement relating to the offering of
Certificates shall specify, among other things, the price or prices at which the
Certificates are to be purchased by the Underwriters from the Trust and the
initial public offering price or prices or the method by which the price or
prices at which such Certificates are to be sold will be determined.  A Terms
Agreement, which shall be substantially in the form of Exhibit A hereto, may
take the form of an exchange of any standard form of written telecommunication
between you and the Company.  The offering of Certificates will be governed by
this Agreement, as supplemented by the Terms Agreement, and this Agreement and
such Terms Agreement shall inure to the benefit of and be binding upon the
Underwriters participating in the offering of such Certificates.

     The Registrants have filed with the Securities and Exchange Commission (the
"Commission") a registration statement on Form S-1 (No. 33-60869) and a related
preliminary prospectus for the registration of the Certificates under the
Securities Act of 1933 (the "1933 Act"), and have filed, and propose to file,
such amendments thereto as may have been required to the date hereof pursuant to
the 1933 Act and the rules of the Commission

                                       2
<PAGE>
 
thereunder (the "Regulations").  Such registration statement, as amended at the
time when it became effective under the 1933 Act, and the prospectus relating to
the sale of Certificates by the Company constituting a part thereof, as from
time to time each is amended or supplemented pursuant to the 1933 Act or
otherwise, are referred to herein as the "Registration Statement" and the
"Prospectus", respectively.

     The Company understands that you propose to make a public offering of the
Certificates as soon as you deem advisable after the Terms Agreement has been
executed and delivered.

     SECTION 1.  Representations and Warranties.  Each of the Green Tree Parties
represents and warrants to you as of the date hereof, and to the Underwriters
named in the Terms Agreement, all as of the date of such Terms Agreement (in
each case, the "Representation Date") as follows:

          (a)  The Registration Statement and the Prospectus, at the time the
     Registration Statement became effective did, and as of the Representation
     Date will, comply in all material respects with the requirements of the
     1933 Act and the Regulations.  The Registration Statement, at the time it
     became effective did not, and as of the Representation Date will not,
     contain any untrue statement of a material fact or omit to state any
     material fact required to be stated therein or necessary to make the
     statements therein not misleading.  The Prospectus, as amended or
     supplemented at the time the Registration Statement became effective did
     not, and as amended or supplemented as of the Representation Date will not,
     contain any untrue statement of a material fact or omit to state a material
     fact necessary in order to make the statements therein not misleading;
     provided, however, that the representations and warranties in this
     subsection shall not apply to statements in, or omissions from, the
     Registration Statement or Prospectus made in reliance upon and in
     conformity with information furnished to the Registrants in writing by you
     expressly for use in the Registration Statement or Prospectus.  There are
     no contracts or documents of any Green Tree Party which are required to be
     filed as exhibits to the Registration Statement pursuant to the 1933 Act or
     the Regulations which have not been so filed or incorporated by reference.

          (b)  Each of the Green Tree Parties has been duly incorporated and is
     validly existing as a corporation in good standing under the laws of the
     state of incorporation, with corporate power and authority to own, lease
     and operate its properties and conduct its business as described in the
     Prospectus and to enter into and perform its obligations under this
     Agreement, the Trust Documents and the Terms Agreement as such Green Tree
     Party may be a party to; and

                                       3
<PAGE>
 
     each of the Green Tree Parties is duly qualified as a foreign corporation
     to transact business and is in good standing in each jurisdiction in which
     the ownership or lease of its properties or the conduct of its business
     under the Trust Documents requires such qualification.

          (c)  Each of the Green Tree Parties is not in violation of its
     certificate of incorporation, as applicable, or by-laws or in default in
     the performance or observance of any material obligation, agreement,
     covenant or condition contained in any contract, indenture, mortgage, loan
     agreement, note, lease or other instrument to which it is a party or by
     which it or its properties may be bound, which default might result in any
     material adverse change in the financial condition, earnings, affairs or
     business of any of the Green Tree Parties or which might materially and
     adversely affect the properties or assets thereof.

          (d)  The execution and delivery by the Green Tree Parties of this
     Agreement and the Terms Agreement and the execution and delivery of any
     Trust Document by a Green Tree Party are within the corporate power of the
     related Green Tree Party and have been duly authorized by all necessary
     corporate action on the part of the related Green Tree Party; and neither
     the issuance and sale of the Certificates to the Underwriters, nor the
     execution and delivery by the Company of this Agreement and the Terms
     Agreement, nor the execution and delivery of any Trust Document by a Green
     Tree Party, nor the consummation by any of the Green Tree Parties of any of
     the transactions therein contemplated, nor compliance by any of the Green
     Tree Parties with the provisions hereof or thereof, will materially
     conflict with or result in a material breach of, or constitute a material
     default under, any of the provisions of any law, governmental rule,
     regulation, judgment, decree or order binding on any of the Green Tree
     Parties or its properties or the certificate of incorporation, as
     applicable, or by-laws of any of the Green Tree Parties, or any of the
     provisions of any indenture, mortgage, contract or other instrument to
     which any Green Tree Party is a party or by which it is bound or result in
     the creation or imposition of any lien, charge or encumbrance upon any of
     its property pursuant to the terms of any such indenture, mortgage,
     contract or other instrument.

          (e)  This Agreement has been, and the Terms Agreement when executed
     and delivered as contemplated hereby and thereby will have been, duly
     authorized, executed and delivered by the Green Tree Parties, and each
     constitutes, or will constitute when so executed and delivered, a legal,
     valid and binding instrument enforceable against the Green Tree Parties in
     accordance with its terms, subject (i) to

                                       4
<PAGE>
 
     applicable bankruptcy, reorganization, insolvency, moratorium or other
     similar laws affecting creditors rights generally, (ii) as to
     enforceability, to general principles of equity (regardless of whether
     enforcement is sought in a proceeding in equity or at law) and (iii) as to
     enforceability with respect to rights of indemnity thereunder, to
     limitations of public policy under securities laws.

          (f)  The Trust Documents when executed and delivered as contemplated
     hereby and thereby will have been duly authorized, executed and delivered
     by each such Green Tree Party which is a party thereto, and will constitute
     when so executed and delivered, a legal, valid and binding instrument
     enforceable against any Green Tree Party which is a party thereto in
     accordance with its terms, subject (i) to applicable bankruptcy,
     reorganization, insolvency, moratorium or other similar laws affecting
     creditors' rights generally and (ii) as to enforceability, to general
     principles of equity (regardless of whether enforcement is sought in a
     proceeding in equity or at law).

          (g)  As of the Closing Time (as defined below), the Certificates will
     have been duly and validly authorized, and, when executed and authenticated
     as specified in the Trust Agreement, will be validly issued and outstanding
     and will be entitled to the benefits of the Trust Agreement, and will be
     binding obligations of the Trust to the extent provided in the Trust
     Agreement.

          (h)  No filing or registration with, notice to or consent, approval,
     authorization or order of any court or governmental authority or agency is
     required for the consummation by any of the Green Tree Parties of the
     transactions contemplated by this Agreement, any of the Trust Documents or
     the Terms Agreement, except such as may be required under the 1933 Act, the
     Regulations, or state securities or Blue Sky laws.

          (i)  Each of the Green Tree Parties possesses all material licenses,
     certificates, authorities or permits issued by the appropriate state,
     federal or foreign regulatory agencies or bodies necessary to conduct the
     business now operated by it and as described in the Prospectus and has
     received no notice of proceedings relating to the revocation or
     modification of any such license, certificate, authority or permit which,
     singly or in the aggregate, if the subject of an unfavorable decision,
     ruling or finding, would materially and adversely affect the conduct of the
     business, operations, financial condition or income of any of the Green
     Tree Parties.

                                       5
<PAGE>
 
          (j)  As of the Closing Time, the Guarantee Fees will have been
     transferred to Finance I in accordance with the Guarantee Fee Assignment,
     the Residual Assets will have been transferred to Finance I and Finance II
     in accordance with the Residual Assets Assignment, the Guarantee Fees will
     have been pledged by Finance I to the Trust to secure the Finance I Note
     and the Residual Assets will have been transferred to the Trust in
     accordance with the Transfer Agreement.

          (k)  None of the Green Tree Parties nor the Trust created by the Trust
     Agreement will be subject to registration as an "investment company" under
     the Investment Company Act of 1940, as amended (the "1940 Act").

          (l)  The Certificates and the Trust Documents conform in all material
     respects to the descriptions thereof contained in the Prospectus.

          (m)  At the Closing Time, the Certificates shall have received the
     certificate ratings specified in the Terms Agreement.

          (n)  At the Closing Time, each of the representations and warranties
     of the Green Tree Parties set forth in any of the Transaction Documents
     will be true and correct.

     SECTION 2.  Purchase and Sale.  The commitment of the Underwriters to
purchase Certificates pursuant to the Terms Agreement shall be deemed to have
been made on the basis of the representations and warranties herein contained
and shall be subject to the terms and conditions herein set forth.

     Payment of the purchase price for, and delivery of, any Certificates to be
purchased by you shall be made at the office of Brown & Wood, One World Trade
Center, New York, New York 10048, or at such other place as shall be agreed upon
by you and the Company, at such time or date as shall be agreed upon by you and
the Company in the Terms Agreement (each such time and date being referred to as
the "Closing Time").  Payment shall be made to the Trust, in immediately
available Federal funds wired to such bank as may be designated by the Trust.
The Certificates shall be in such denominations and registered in such names as
the Underwriters may request in writing at least two business days prior to the
Closing Time.  The Certificates, which may be in temporary form, will be made
available for examination and packaging by you no later than 12:00 noon on the
first business day prior to the Closing Time.

     SECTION 3.  Covenants of the Registrants.  The Company covenants with you
as follows:

                                       6
<PAGE>
 
          (a)  Immediately following the execution of the Terms Agreement, the
     Registrants will prepare the Prospectus setting forth the principal amount
     of the Certificates, the price at which the Certificates are to be
     purchased by you, either the initial public offering price or the method by
     which the price by which the Certificates are to be sold will be
     determined, the selling concession(s) and reallowance(s), if any, and such
     other information as you and the Company deem appropriate in connection
     with the offering of the Certificates.  The Registrants will promptly
     transmit copies of the Prospectus to the Commission for filing pursuant to
     Rule 424 under the 1933 Act and will furnish to you as many copies of the
     Prospectus as you shall reasonably request.

          (b)  If at any time when the Prospectus is required by the 1933 Act to
     be delivered in connection with sales of the Certificates by you or the
     Underwriters, any event shall occur or condition exist as a result of which
     it is necessary, in the opinion of your counsel, counsel for the
     Registrants, or otherwise, to further amend or supplement the Prospectus in
     order that the Prospectus will not include an untrue statement of a
     material fact or omit to state any material fact necessary to make the
     statements therein, in the light of circumstances existing at the time it
     is delivered to a purchaser, not misleading or if it shall be necessary, in
     the opinion of any such counsel or otherwise, at any such time to amend or
     supplement the Registration Statement or the Prospectus in order to comply
     with the requirements of the 1933 Act or the Regulations thereunder, the
     Registrants will promptly prepare and file with the Commission such
     amendment or supplement as may be necessary to correct such untrue
     statement or omission or to make the Registration Statement comply with
     such requirements, and within two business days will furnish to you as many
     copies of the Prospectus, as so amended or supplemented, as you shall
     reasonably request.

          (c)  The Registrants will give you reasonable notice of its intention
     to file any amendment to the Registration Statement or any amendment or
     supplement to the Prospectus, whether pursuant to the 1933 Act or otherwise
     (other than reports to be filed pursuant to the Securities Exchange Act of
     1934, as amended (the "1934 Act")), will furnish you with copies of any
     such amendment or supplement or other documents proposed to be filed a
     reasonable time in advance of filing, and will not file any such amendment
     or supplement or other documents in a form to which you or your counsel
     shall object.

          (d)  The Registrants will notify you immediately, and confirm the
     notice in writing, (i) of the effectiveness of

                                       7
<PAGE>
 
     any amendment to the Registration Statement, (ii) of the mailing or the
     delivery to the Commission for filing of any supplement to the Prospectus
     or any document, other than reports to be filed pursuant to the 1934 Act,
     (iii) of the receipt of any comments from the Commission with respect to
     the Registration Statement or the Prospectus, (iv) of any request by the
     Commission for any amendment to the Registration Statement or any amendment
     or supplement to the Prospectus or for additional information, and (v) of
     the issuance by the Commission of any stop order suspending the
     effectiveness of the Registration Statement or suspension of the
     qualification of the Certificates or the initiation of any proceedings for
     that purpose.  The Registrants will make every reasonable effort to prevent
     the issuance of any such stop order and, if any such stop order is issued,
     to obtain the lifting thereof at the earliest possible moment.

          (e)  The Company will deliver to you as many signed and as many
     conformed copies of the Registration Statement (as ordinarily filed) and of
     each amendment thereto (including exhibits filed therewith or incorporated
     by reference therein and documents incorporated by reference in the
     Prospectus) as you may reasonably request.

          (f)  The Registrants will endeavor, in cooperation with you, to
     qualify the Certificates for offering and sale under the applicable
     securities laws of such states and other jurisdictions of the United States
     as you may designate, and will maintain or cause to be maintained such
     qualifications in effect for as long as may be required for the
     distribution of the Certificates.  The Registrants will file or cause the
     filing of such statements and reports as may be required by the laws of
     each jurisdiction in which the Certificates have been qualified as above
     provided.

     SECTION 4.  Conditions of Underwriter's Obligations.  The obligations of
the Underwriters to purchase Certificates pursuant to the Terms Agreement are
subject to the accuracy of the representations and warranties on the part of the
Green Tree Parties herein contained, to the accuracy of the statements of the
Green Tree Parties' officers made pursuant hereto, to the performance by the
Green Tree Parties of all of its obligations hereunder and to the following
further conditions:

     (a)  At the Closing Time (i) no stop order suspending the effectiveness of
the Registration Statement shall have been issued or proceedings therefor
initiated or threatened by the Commission, (ii) the Certificates shall have
received the ratings specified in the Terms Agreement, and (iii) there shall not
have come to your attention any facts that would cause you to believe that the
Prospectus, at the time it was required to be delivered to a purchaser of the
Certificates, contained an untrue statement

                                       8
<PAGE>
 
of a material fact or omitted to state a material fact necessary in order to
make the statements therein, in light of the circumstances existing at such
time, not misleading.

     (b)  At or prior to the Closing Time you shall have received:

     (1)  The favorable opinion, dated as of the Closing Time, of Dorsey &
Whitney, special counsel and general counsel for the Green Tree Parties (the
"Underwriter Opinion").

     Such counsel shall state that it has participated in  conferences with
officers and other representatives of the Registrants, your counsel,
representatives of the independent accountants for the Registrants and you at
which the contents of the Registration Statement and the Prospectus were
discussed and, although such counsel is not passing upon and does not assume
responsibility for, the factual accuracy, completeness or fairness of the
statements contained in the Registration Statement or the Prospectus (except as
stated in paragraphs (10) and (12) of the Underwriter Opinion) and has made no
independent check or verification thereof for the purpose of rendering this
opinion, on the basis of the foregoing (relying as to materiality to a large
extent upon the certificates of officers and other representatives of the
Registrants), nothing has come to their attention that leads such counsel to
believe that the Registration Statement, when it became effective, contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein not misleading
or that the Registration Statement and the Prospectus on the date of the Terms
Agreement contained, and the Prospectus on the date hereof contains, any untrue
statement of a material fact or omitted or omits to state a material fact
necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading, except that such
counsel need express no view with respect to the financial statements, schedules
and other financial, statistical and numerical data included in or incorporated
by reference into the Registration Statement or the Prospectus.

     Said counsel may state that they are admitted to practice only in the State
of Minnesota, that they are not admitted to the Bar in any other State and are
not experts in the law of any other State and to the extent that the foregoing
opinions concern the laws of any other State such counsel may rely upon the
opinion of counsel satisfactory to you and admitted to practice in such
jurisdiction.  Any opinions relied upon by such counsel as aforesaid shall be
addressed to you and shall be delivered together with the opinion of such
counsel, which shall state that such counsel believes that their reliance
thereon is justified.

                                       9
<PAGE>
 
          (2)  The favorable opinion of counsel to the Trustee, dated as of the
     Closing Time, addressed to you and in form and scope satisfactory to your
     counsel, to the effect that:

               (i)  The Trust Agreement has been duly authorized, executed and
          delivered by the Trustee and is enforceable against the Trustee in
          accordance with its terms, subject to customary and usual exceptions.

              (ii)  The Trustee has full power and authority to execute and
          deliver the Trust Agreement and to perform its obligations thereunder.

             (iii)  To the best of such counsel's knowledge, there are no
          actions, proceedings or investigations pending or threatened against
          or affecting the Trustee before or by any court, arbitrator,
          administrative agency or other governmental authority which, if
          adversely decided, would materially and adversely affect the ability
          of the Trustee to carry out the transactions contemplated in the Trust
          Agreement.

              (iv)  No consent, approval or authorization of, or registration,
          declaration or filing with, any court or governmental agency or body
          of the jurisdiction of incorporation of the Trustee is required for
          the execution, delivery or performance by the Trustee of the Trust
          Agreement.

     In rendering such opinion, such counsel may rely, as to
matters of fact, to the extent deemed proper and stated therein, on certificates
of responsible officers of the Trustee or public officials.

          (3)  The favorable opinion or opinions, dated as of the Closing Time,
     of counsel for the Underwriters with respect to the issue and sale of the
     Certificates, the Registration Statement, this Agreement, the Prospectus
     and other related matters as you may require.

     (c)  At the Closing Time you shall have received a certificate of the
President or a Vice President of each of the Green Tree Parties, dated as of
such Closing Time, to the effect that the representations and warranties of each
of the Green Tree Parties contained in Section 1 are true and correct with the
same force and effect as though such Closing Time were the Representation Date.

     (d)  You shall have received from KPMG Peat Marwick, or other independent
certified public accountants acceptable to you, a letter, dated as of the Terms
Agreement, or as soon thereafter

                                       10
<PAGE>
 
as is practicable, and as of the Closing Time, delivered at such times, in the
form heretofore agreed to.

     (e)  At the Closing Time you shall have received, addressed to you, any
additional opinions delivered by counsel pursuant to the request of the Rating
Agencies rating the Certificates.

     (f)  At the Closing Time, counsel for the Underwriters shall have been
furnished with such documents and opinions as they reasonably may require for
the purpose of enabling them to pass upon the issuance and sale of the
Certificates as herein contemplated and related proceedings or in order to
evidence the accuracy and completeness of any of the representations and
warranties, or the fulfillment of any of the conditions, herein contained; and
all proceedings taken by the Company in connection with the issuance and sale of
the Certificates as herein contemplated shall be satisfactory in form and
substance to you and counsel for the Underwriters.

     (g)  As of the Closing Time, each of the Trust Documents will have been
duly authorized, executed and delivered by, and will constitute a legal, valid
and binding obligation of, and will be enforceable against each of the Green
Tree Parties which is a party thereto, in accordance with its terms, subject to
applicable bankruptcy, reorganization, insolvency, moratorium or other similar
laws affecting creditors' rights generally and as to enforceability, to general
principles of equity (regardless whether enforcement is sought in a proceeding
in equity or at law).

     (h)  At the Closing Time,  Fitch Investors Service, Inc. will have
delivered a letter to the Company stating that the Certificates are rated "BBB+"
and Moody's Investor Service, Inc. will have delivered a letter to the Company
stating that the Certificates are rated "Baa3".

     If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, the Terms Agreement may be terminated by
you by notice to the Company at any time at or prior to the Closing Time, and
such termination shall be without liability of any party to any other party
except as provided in Section 5.

     SECTION 5.  Payment of Expenses.  The Company will pay all expenses
incident to the performance of its obligations under this Agreement, including
without limitation those related to (i) the filing of the Registration Statement
and all amendments thereto, (ii) the printing and delivery to the Underwriters,
in such quantities as you may reasonably request, of copies of this Agreement,
each Terms Agreement, any agreements among underwriters and selling agreements
and the Underwriters' questionnaires and powers of attorney, (iii) the
preparation,

                                       11
<PAGE>
 
issuance and delivery of the Certificates to the Underwriters, (iv) the fees and
disbursements of the Company's counsel and accountants, (v) the qualification of
the Certificates under securities and Blue Sky laws and the determination of the
eligibility of the Certificates for investment in accordance with the provisions
of Section 3(g), including filing fees, and the fees and disbursements of your
counsel in connection therewith and in connection with the preparation of any
Blue Sky Survey and Legal Investment Survey, (vi) the printing and delivery to
the Underwriters, in such quantities as you may reasonably request, hereinafter
stated, of copies of the Registration Statement and Prospectus and all
amendments and supplements thereto, and of any Blue Sky Survey and Legal
Investment Survey, (vii) the printing and delivery to the Underwriters, in such
quantities as you may reasonably request, of copies of the Trust Agreement,
(viii) the fees charged by investment rating agencies for rating the
Certificates, (ix) the fees and expenses incurred in connection with the listing
of the Certificates on any national securities exchange, (x) the fees and
expenses, if any, incurred with respect to the National Association of
Securities Dealers, Inc., including the fees and disbursements of counsel for
you in connection therewith and (xi) the fees and expenses of the Trustee and
its counsel.

     If the Terms Agreement is terminated by you in accordance with the
provisions of Section 4 or Section 9(i) hereof, the Company shall reimburse you
for all reasonable out-of-pocket expenses, including the reasonable fees and
disbursements of counsel for the Underwriter.

     SECTION 6.  Indemnification.  (a)  The Company agrees to indemnify and hold
harmless you and each person, if any, who controls you within the meaning of
Section 15 of the 1933 Act as follows:

          (i)  against any and all loss, liability, claim, damage and expense
whatsoever arising out of any untrue statement or alleged untrue statement of a
material fact contained in the Registration Statement (or any amendment
thereto), or the omission or alleged omission therefrom of a material fact
required to be stated therein or necessary to make the statements therein not
misleading or arising out of any untrue statement or alleged untrue statement of
a material fact contained in the Prospectus (or any amendment or supplement
thereto) or the omission or alleged omission therefrom of a material fact
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading, unless such untrue statement or
omission or alleged untrue statement or omission.was made in reliance upon and
in conformity with written information furnished to either of the Registrants by
the Underwriters expressly for use in the Registration Statement (or any
amendment

                                       12
<PAGE>
 
thereto) or the Prospectus (or any amendment or supplement thereto);

         (ii)  against any and all loss, liability, claim, damage and expense
whatsoever to the extent of the aggregate amount paid in settlement of any
litigation, or investigation or proceeding by any governmental agency or body,
commenced or threatened, or of any claim whatsoever based upon any such untrue
statement or omission, (A) if such settlement is effected with the written
consent of the Company or (B) if such settlement is effected without the written
consent of the Company more than 30 days after receipt by the Company of a
notice from the Underwriters, substantially reflecting the proposed terms of
such settlement, to which the Company has not responded prior to the date such
settlement is effected; and

        (iii)  against any and all expense whatsoever (including the fees and
disbursements of counsel chosen by you), reasonably incurred in investigating,
preparing to defend or defending against any litigation, or investigation or
proceeding by any governmental agency or body, commenced or threatened, or any
claim whatsoever based upon any such untrue statement or omission, to the extent
that any such expense is not paid under (i) or (ii) above, which expenses shall
be reimbursed as they are incurred.

     This indemnity agreement will be in addition to any liability which either
of the Registrants may otherwise have.  Insofar as this indemnity may permit
indemnification for liabilities under the 1933 Act of any person who is a
partner of the Underwriters entitled to indemnity hereby or who controls the
Underwriters within the meaning of Section 15 of the 1933 Act and who, at the
date of this Agreement is a director, officer or controlling person of either of
the Registrants, such indemnity agreement is subject to the undertaking of
either of the Registrants in the Registration Statement.

     (b)  Each Underwriter severally agrees to indemnify and hold harmless each
of the Registrants, each of the Registrants' directors, each of the
Registrants's officers who signed the Registration Statement, and each person,
if any, who controls either of the Registrants within the meaning of Section 15
of the 1933 Act against any and all loss, liability, claim, damage and expense
described in the indemnity contained in subsection (a) of this Section, but only
with respect to untrue statements or omissions or alleged untrue statements or
omissions, made in the Registration Statement (or any amendment thereto) or the
Prospectus (or any amendment or supplement thereto) in reliance upon and in
conformity with written information furnished to either of the Registrants by
you expressly for use in the Registration Statement (or any amendment thereto)
or the Prospectus (or any amendment or supplement thereto).  This

                                       13
<PAGE>
 
indemnity agreement will be in addition to any liability that such Underwriter
may otherwise have.

     (c)  Each indemnified party shall give prompt notice to each indemnifying
party of any action commenced against it with respect to which indemnity may be
sought hereunder but failure to so notify an indemnifying party shall not
relieve it from any liability that it may have otherwise than on account of this
indemnity agreement.  An indemnifying party may participate at its own expense
in the defense of such action.  In no event shall the indemnifying parties be
liable for the fees and expenses of more than one counsel (in addition to local
counsel) for all indemnified parties in connection with any one action or
separate but similar or related actions in the same jurisdiction arising out of
the same general allegations or circumstances.

     SECTION 7.  Contribution.  In order to provide for just and equitable
contribution in circumstances in which the indemnity agreement provided for in
Section 6 hereof is for any reason held to be unenforceable by the indemnified
parties although applicable in accordance with its terms, the Company on the one
hand, and the Underwriters, on the other, shall contribute to the aggregate
losses, liabilities, claims, damages and expenses of the nature contemplated by
said indemnity agreement incurred by the Company and one or more of the
Underwriters (i) in such proportion as shall be appropriate to reflect the
relative benefit received by the Underwriters, as represented by the percentage
that the Underwriting discount or discounts on the cover of such Prospectus
bears to the initial public offering price or prices as set forth thereon, and
the Company shall be responsible for the balance; or (ii) if the allocation
provided by clause (i) above is not permitted by applicable law, in such
proportion as is appropriate to reflect not only the benefit referred to in
clause (i) above but also the relative fault of the Company on the one hand and
the Underwriters on the other with respect to statements or omissions which
resulted in such loss, claim, damage or liability, or action in respect thereof,
as well as any other relevant equitable considerations; provided, however, that
no person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the 1933 Act) shall be entitled to contribution from any person who was
not guilty of such fraudulent misrepresentation and, provided further, no
Underwriter shall be required to contribute any amount in excess of the amount
by which the total price of the Certificates purchased by such Underwriter
pursuant to the Terms Agreement exceeds the amount of any damages which such
Underwriter has otherwise paid or become liable to pay by reason of any untrue
or alleged untrue statement or omission or alleged omission.  For purposes of
this Section, each person, if any, who controls the Underwriters within the
meaning of Section 15 of the 1933 Act shall have the same rights to contribution
as the Underwriters and each director of the Company, each officer of either of
the

                                       14
<PAGE>
 
Registrants who signed the Registration Statement, and each person, if any, who
controls either of the Registrants within the meaning of Section 15 of the 1933
Act shall have the same rights to contribution as each of the Registrants.

     SECTION 8.  Representations, Warranties and Agreements to survive Delivery.
All representations, warranties and agreements contained in this Agreement, or
contained in certificates of Officers of any of the Green Tree Parties submitted
pursuant hereto, shall remain operative and in full force and effect, regardless
of any termination of this Agreement, or any investigation made by or on behalf
of the Underwriters or controlling person thereof, or by or on behalf of any of
the Green Tree Parties and shall survive delivery of any Certificates to the
Underwriters.

     SECTION 9.  Termination of Agreement.  This Agreement may be terminated for
any reason at any time by either the Company or you upon the giving of thirty
days' written notice of such termination to the other party hereto.  You, as
Representative of the Underwriters named in the Terms Agreement, may also
terminate the Terms Agreement, immediately upon notice to the Company, at any
time at or prior to the Closing Time (i) if there has been, since the date of
such Terms Agreement or since the respective dates as of which information is
given in the Registration Statement or Prospectus any change, or any development
involving a prospective change in, or affecting, the condition, financial or
otherwise, earnings, affairs or business of the Company whether or not arising
in the ordinary course of business, which in your judgment would materially
impair the market for, or the investment quality of, the Certificates, or (ii)
if there has occurred any outbreak of hostilities or other calamity or crisis
the effect of which on the financial markets of the United States is such as to
make it, in your judgment, impracticable to market the Certificates or enforce
contracts for the sale of the Certificates, or (iii) if trading generally on
either the New York Stock Exchange or the American Stock Exchange has been
suspended, or minimum or maximum prices for securities have been required, by
either of said exchanges or by order of the Commission or any other governmental
authority, or if a banking moratorium has been declared by either Federal,
Minnesota or New York authorities.  In the event of any such termination, (A)
the covenants set forth in Section 3 with respect to any offering of
Certificates shall remain in effect so long as the Underwriters own any such
Certificates purchased from the Company pursuant to the Terms Agreement and (B)
the covenant set forth in Section 3(c), the provisions of Section 5, the
indemnity agreement set forth in Section 6, and the contribution provisions set
forth in Section 7, and the provisions of Sections 8 and 13 shall remain in
effect.

                                       15
<PAGE>
 
     SECTION 10.  Default by One or More of the Underwriters.  If one or more of
the Underwriters participating in an offering of Certificates shall fail at the
Closing Time to purchase the Certificates which it or they are obligated to
purchase hereunder and under the Terms Agreement (the "Defaulted Certificates"),
then such of you as are named therein shall have the right, within 24 hours
thereafter, to make arrangements for one or more of the non-defaulting
Underwriters, or any other underwriters, to purchase all, but not less than all,
of the Defaulted Certificates in such amounts as may be agreed upon and upon the
terms herein set forth.  If, however, you have not completed such arrangements
within such 24-hour period, then:

          (1)  if the aggregate principal amount of Defaulted Certificates does
     not exceed 10% of the aggregate principal amount of the Certificates to be
     purchased pursuant to such Terms Agreement, the non-defaulting Underwriters
     named in such Terms Agreement shall be obligated to purchase the full
     amount thereof in the proportions that their respective underwriting
     obligations hereunder bear to the underwriting obligations of all such non-
     defaulting Underwriters, or

          (2)  if the aggregate principal amount of Defaulted Certificates
     exceeds 10% of the aggregate principal amount of the Certificates to be
     purchased pursuant to such Terms Agreement, the Terms Agreement shall
     terminate, without any liability on the part of any non-defaulting
     Underwriters.

     No action taken pursuant to this Section shall relieve any defaulting
Underwriters from liability with respect to any default of such Underwriters
under this Agreement and the Terms Agreement.

     In the event of a default by any Underwriters as set forth in this Section,
either you or the Company shall have the right to postpone the Closing Time for
a period of time not exceeding seven days in order that any required changes in
the Registration Statement or Prospectus or in any other documents or
arrangements may be effected.

     SECTION 11.  Notices.  All notices and other communications hereunder shall
be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication.  Notices to the
Underwriter shall be directed to you at the address set forth on the first page
hereof, attention of the Syndicate Department.  Notices to the Company shall be
directed to Green Tree Financial Corporation, 1100 Landmark Towers, 345 St.
Peter Street, Saint Paul, Minnesota 55102-1639, attention of the Secretary, with
a copy to the Treasurer.

                                       16
<PAGE>
 
     SECTION 12.  Parties.  This Agreement shall inure to the benefit of and be
binding upon you and each of the Green Tree Parties and any Terms Agreement
shall inure to the benefit of and be binding upon each of the Green Tree Parties
and any Underwriter who becomes a party to a Terms Agreement, and their
respective successors.  Nothing expressed or mentioned in this Agreement or a
Terms Agreement is intended or shall be construed to give any person, firm or
corporation, other than the parties hereto or thereto and their respective
successors and the controlling persons and officers and directors referred to in
Sections 6 and 7 and their heirs and legal representatives any legal or
equitable right, remedy or claim under or with respect to this Agreement or the
Terms Agreement or any provision herein or therein contained.  This Agreement
and the Terms Agreement and all conditions and provisions hereof or thereof are
intended to be for the sole and exclusive benefit of the parties and their
respective successors and said controlling persons and officers and directors
and their heirs and legal representatives (to the extent of their rights as
specified herein and therein) and for the benefit of no other person, firm or
corporation.  No purchaser of Certificates from any Underwriter shall be deemed
to be a successor by reason merely of such purchase.

     SECTION 13.  Governing Law and Time.  This Agreement and each Terms
Agreement shall be governed by the laws of the State of New York.  Specified
times of day refer to New York City time.

     SECTION 14.  Counterparts.  This Agreement and the Terms Agreement may be
executed in counterparts, each of which shall constitute an original of any
party whose signature appears on it, and all of which shall together constitute
a single instrument.

                                       17
<PAGE>
 
     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to us a counterpart hereof, whereupon this instrument
along with all counterparts will become a binding agreement between you and the
Company in accordance with its terms.

                              Very truly yours,

                              GREEN TREE FINANCIAL CORPORATION


                              By______________________________
                                Name:
                                Title:

                              GREEN TREE MANUFACTURED HOUSING NET
                              INTEREST MARGIN FINANCE CORP. I


                              By______________________________
                                Name:
                                Title:

                              GREEN TREE MANUFACTURED HOUSING NET
                              INTEREST MARGIN FINANCE CORP. II


                              By______________________________
                                Name:
                                Title:

CONFIRMED AND ACCEPTED, as of
  the date first above written:

LEHMAN BROTHERS INC.


By___________________________
  Name:
  Title:

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH
            INCORPORATED


By___________________________
  Name:
  Title:

                                       18
<PAGE>
 
                                                                       EXHIBIT A


                   GREEN TREE SECURITIZED NET INTEREST MARGIN
                                  CERTIFICATES
                                 SERIES 1995-A



                            FORM OF TERMS AGREEMENT
                            -----------------------



                                                        Dated:  August ___, 1995



To:  Green Tree Financial Corporation, (the "Company"),
     Green Tree Manufactured Housing Net Interest Margin
     Finance Corp. I ("Finance I") and Green Tree Manufactured
     Housing Net Interest Margin Finance Corp. II ("Finance II")

Re:  Underwriting Agreement dated August __, 1995


Series Designation:  Green Tree Securitized Net Interest Margin
------------------   Certificates, Series 1995-A

Co-managers:
----------- 

Lehman Brothers Inc. ("Lehman Brothers")
Merrill Lynch & Co.
Merrill Lynch, Pierce, Fenner & Smith Incorporated
("Merrill Lynch")

Terms of the Certificates:
------------------------- 

Original
Principal                 Certificate Interest
  Amount                          Rate
---------                 --------------------

$308,000,000                      ___%

Certificate Ratings:

   "BBB+" by Fitch Investors Service, Inc.
   "Baa3" by Moody's Investors Service, Inc.

Servicer:
-------- 

   Green Tree Financial Corporation (in such capacity, the "Servicer")

                                      A-1
<PAGE>
 
 Trust:
 ----- 

          The Trust shall include (i) the residual cashflow from nine real
estate mortgage investment conduits ("REMICs"), whose assets consist of pools of
manufactured housing contracts sold by or on behalf of the Company to investors
between August 1994 and July 1995 (collectively, the "Securitized Pools"), (ii)
a limited recourse note (the "Finance I Note") issued by Finance I, (iii) a
reserve fund for the benefit of the Certificateholders (the "Reserve Fund"), and
(iv)  certain related property (as described herein).  The Finance I Note will
be secured by, and will be payable solely from, the Guarantee Fees payable with
respect to seven of the Securitized Pools and certain related property (as
described herein).

Credit Enhancement:
------------------ 

          Subordination of Subordinated Certificates to Securitized Net 
Interest Margin Certificates.

Payment Dates:
------------- 

          The 15th day (or if such day is not a business day, the next
succeeding business day) of each month commencing on August 15, 1995.

Purchase Price:
-------------- 

          Subject to the terms of the following paragraph, the purchase price
payable by the Underwriters for the Certificates is _________% of the principal
amount of the Certificates plus accrued interest, if any, at the Certificate
Interest Rate (____%) from August __, 1995.

          Any allocation of the Certificates among Lehman Brothers and Merrill
Lynch will be governed by the Agreement Among Underwriters.

Underwriting Commission:
----------------------- 

          Notwithstanding anything to the contrary in the Underwriting
Agreement, no additional underwriting commission shall be payable by the Company
to the Underwriters in connection with the purchase of the Certificates.

          Public Offering price and/or method of determining price at which the 
Underwriters will sell the Certificates:

                               ____________%

Closing Date and Location:
------------------------- 

          On or about August __, 1995, offices of Brown & Wood, One World Trade 
Center, New York, New York.

                                      A-2
<PAGE>
 
                         LEHMAN BROTHERS INC.

                         By:__________________________________
                            Name:
                            Title:


                         MERRILL LYNCH, PIERCE, FENNER & SMITH
                                      INCORPORATED

                         By:__________________________________
                            Name:
                            Title:


ACCEPTED:

GREEN TREE FINANCIAL CORPORATION

By:_______________________________
   Name:
   Title:

GREEN TREE MANUFACTURED HOUSING
NET INTEREST MARGIN FINANCE CORP. I

By:_______________________________
   Name:
   Title:

GREEN TREE MANUFACTURED HOUSING
NET INTEREST MARGIN FINANCE CORP. II

By:_______________________________
   Name:
   Title:

                                      A-3

<PAGE>

                                                                     Exhibit 3.3

 
                           CERTIFICATE OF AMENDMENT
                                      TO
                         CERTIFICATE OF INCORPORATION

     The undersigned, John W. Brink and Drew S. Backstrand, the Vice President
and Treasurer and the Assistant Secretary, respectively, of Green Tree
Manufactured Housing Net Interest Margin Finance Corp. I, a Delaware corporation
(the "Corporation"), certify that the amendment to the Corporation's Certificate
of Incorporation set forth below was duly adopted in accordance with the
provisions of Section 242 of Delaware Corporation Law by unanimous written
consents of the Stockholder and of all the Directors of the Corporation:

     RESOLVED, that in accordance with Section 242 of the General Corporation 
Law of the State of Delaware and Article XVI of the Corporation's Certificate of
Incorporation, Article III of the Corporation's Certificate of Incorporation
shall be amended in its entirety to read as follows:

     Article III. Purpose. The nature of the business or purpose to be conducted
or promoted by the Corporation is to engage exclusively in the following 
business and financial activities:

     (a)  to receive from Green Tree Financial Corporation ("Green Tree") and to
hold, sell, transfer or pledge the right to receive guarantee fees (the 
"Guarantee Fees") and excess servicing fees (the "Excess Servicing Fees") 
related to pools of manufactured housing contracts originated and sold by Green 
Tree;

     (b)  to receive from Green Tree and to hold, sell, transfer or pledge 
excess servicing fees (the "GNMA Excess Servicing Fees") for servicing pools of 
manufactured housing contracts servicing GNMA Certificates issued and sold by 
Green Tree;

     (c)  to receive from Green Tree and to hold, sell, transfer or pledge 
residual assets (the "Residual Assets") evidencing interests in pools of 
manufactured housing contracts originated and sold by Green Tree;

     (d)  to enter into any agreements providing for the pledge of the Guarantee
Fees, the Excess Servicing Fees and/or the GNMA Excess Servicing Fees to trusts 
(the "Trusts") that may be established from time to time by the Corporation 
and/or Green Tree and/or other parties, and to transfer the Residual Assets to 
such Trusts;

     (e)  to issue limited recourse notes to the Trusts, and to secure them with
pledges of the Guarantee Fees, the Excess Servicing Fees and/or the GNMA Excess 
Servicing Fees;

     (f)  to acquire and hold certificates issued by the Trusts representing 
subordinated interests in the Trusts;
<PAGE>
 
     (g)  to sell securities issued by the Trusts; and

     (h)  to engage in any lawful act or activity and to exercise any powers 
permitted to corporations organized under the General Corporation Law of the 
State of Delaware that are incidental to and necessary or suitable for the 
accomplishment of the purposes specified in clauses (a) through (g) above.

     IN WITNESS WHEREOF, we have set our hands this 25th day of July, 1994.

                                       /s/ John W. Brink
                                       ------------------------
                                       John W. Brink
                                       Vice President

Attest:

/s/ Drew S. Backstrand
------------------------
Drew S. Backstrand
Assistant Secretary 



                                      -2-

<PAGE>
 
                                                                     Exhibit 3.4


                                   AMENDMENT
                                      TO
                                    BY-LAWS
                                      OF
                        GREEN TREE MANUFACTURED HOUSING
                      NET INTEREST MARGIN FINANCE CORP. I


     Pursuant to Section 109 of the Delaware General Corporation Law, and in 
accordance with the Certificate of Incorporation of the Corporation, as amended,
the Bylaws are hereby amended as follows:

     ARTICLE VII, Dividends. The following sentence shall be added to the end of
the section:

     "Provided, however, that the Corporation may declare and pay dividends only
in the event that the Corporation has paid off in full all of its future 
liabilities."

     This amendment shall be effective immediately.



Dated: March 23, 1994                  /s/ Drew S. Backstrand
                                       ---------------------------
                                       Drew S. Backstrand
                                       Assistant Secretary

<PAGE>
                                                                     Exhibit 4.1
 
                                TRUST AGREEMENT

                           Dated as of June 1, 1995

                                     among

                        GREEN TREE MANUFACTURED HOUSING
                     NET INTEREST MARGIN FINANCE CORP. I,


                        GREEN TREE MANUFACTURED HOUSING
                     NET INTEREST MARGIN FINANCE CORP. II,


                                      and

                           WILMINGTON TRUST COMPANY
                                    Trustee



            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                <C>                                                       <C>
 
INTRODUCTION.................................................................  1
 
ARTICLE I          DEFINITIONS..............................................   1
  Section 1.1.     Definitions..............................................   1
  Section 1.2.     Usage of Terms...........................................   9
  Section 1.3.     Calculations.............................................   9
  Section 1.4.     Section References.......................................   9
  Section 1.5.     Action by or Consent of Certificateholders...............   9
 
ARTICLE II         CREATION OF TRUST........................................  10
  Section 2.1.     Creation of Trust........................................  10
  Section 2.2.     Office...................................................  10
  Section 2.3.     Purposes and Powers......................................  10
  Section 2.4.     Appointment of Trustee...................................  11
  Section 2.5.     Initial Capital Contribution of Trust Estate.............  11
  Section 2.6.     Declaration of Trust.....................................  11
  Section 2.7.     Liability of the Certificateholders......................  12
  Section 2.8.     Title to Trust Property..................................  12
  Section 2.9.     Situs of Trust...........................................  12
  Section 2.10.    Representations and Warranties of Finance I
                   and Finance II...........................................  12
  Section 2.11.    Federal Income Tax Allocations...........................  14
  Section 2.12.    Covenants of the Subordinated Certificateholders.........  14
  Section 2.13.    Covenants of the Certificate Owners......................  16
 
ARTICLE III        THE CERTIFICATES.........................................  16
  Section 3.1.     Initial Ownership........................................  16
  Section 3.2      Conditions to Issuance of the Certificates...............  16
  Section 3.3.     The Certificates.........................................  17
  Section 3.4.     Unconditional Rights of Senior Certificateholders
                   to Receive Principal and Interest........................  18
  Section 3.5.     Authentication of Certificates...........................  18
  Section 3.6.     Registration of Transfer and Exchange of
                   Senior Certificates......................................  18
  Section 3.7.     Mutilated, Destroyed, Lost or Stolen Certificates........  21
  Section 3.8.     Persons Deemed Certificate Owners........................  22
  Section 3.9.     Access to List of Certificateholders' Names and
                   Addresses................................................  22
  Section 3.10.    Maintenance of Office or Agency..........................  22
  Section 3.11.    Appointment of Paying Agent..............................  22
</TABLE>

                                      -i-
<PAGE>
 
<TABLE>
<S>               <C>                                                        <C>
ARTICLE IV         ACTIONS BY CERTIFICATEHOLDERS............................  23
  Section 4.1.     Restriction on Power of Certificate Owners...............  23
  Section 4.2.     Restrictions on Certificate Owners' Power................  23
 
ARTICLE V          APPLICATION OF TRUST FUNDS; CERTAIN DUTIES...............  24
  Section 5.1.     Certificate Account......................................  24
  Section 5.2.     Distribution of Funds in Certificate Account.............  25
  Section 5.3.     Method of Payment........................................  28
  Section 5.4.     No Segregation of Monies; No Interest....................  28
  Section 5.5.     Accounting; Reports; Tax Returns.........................  28
  Section 5.6.     Prepayment of Senior Certificates; Final Payment
                   on Senior Certificates...................................  29
  Section 5.7.     Payment of Reserve Draw Accounts.........................  30
  Section 5.8.     Reserve Fund.............................................  30
 
ARTICLE VI         AUTHORITY AND DUTIES OF TRUSTEE..........................  31
  Section 6.1.     General Authority........................................  31
  Section 6.2.     General Duties...........................................  31
  Section 6.3.     Action upon Instruction..................................  31
  Section 6.4.     No Duties Except as Specified in this Agreement
                   or in Instructions.......................................  32
  Section 6.5.     No Action Except under Specified Documents
                   or Instructions..........................................  32
  Section 6.6.     Restrictions.............................................  33
  Section 6.7.     Administration Agreement.................................  33
 
ARTICLE VII        CONCERNING THE TRUSTEE...................................  34
  Section 7.1.     Acceptance of Trustee and Duties.........................  34
  Section 7.2.     Furnishing of Documents..................................  35
  Section 7.3.     Representations and Warranties...........................  35
  Section 7.4.     Reliance; Advice of Counsel..............................  36
  Section 7.5.     Not Acting in Individual Capacity........................  36
  Section 7.6.     Trustee Not Liable for Certificates or
                   Related Documents........................................  37
  Section 7.7.     Trustee May Own Senior Certificates......................  37
  Section 7.8.     Doing Business in Other Jurisdictions....................  37
 
ARTICLE VIII       COMPENSATION OF TRUSTEE AND ADMINISTRATION...............  38
  Section 8.1.     Trustee's and Administrator's Fees and Expenses..........  38
  Section 8.2.     Non-recourse Obligations.................................  38
 
ARTICLE IX         DEFAULT..................................................  38
  Section 9.1.     Events of Default........................................  38
  Section 9.2.     Rights upon an Event of Default..........................  38
  Section 9.3.     Distributions............................................  38
</TABLE>

                                     -ii-
<PAGE>
 
<TABLE>
<S>                <C>                                                      <C> 
ARTICLE X          TERMINATION..............................................  40
  Section 10.1.    Termination of the Trust.................................  40
  Section 10.2.    Dissolution Events with respect to the
                   Subordinated Certificateholders..........................  41
 
ARTICLE XI         SUCCESSOR TRUSTEES AND ADDITIONAL TRUSTEES...............  41
  Section 11.1.    Eligibility Requirements for Trustee.....................  41
  Section 11.2.    Resignation or Removal of Trustee........................  42
  Section 11.3.    Successor Trustee........................................  43
  Section 11.4.    Merger or Consolidation of Trustee.......................  43
  Section 11.5.    Appointment of Co-Trustee or Separate Trustee............  43
 
ARTICLE XII        MISCELLANEOUS PROVISIONS.................................  45
  Section 12.1.    Amendment................................................  45
  Section 12.2.    No Recourse..............................................  46
  Section 12.3.    Governing Law............................................  46
  Section 12.4.    Severability of Provisions...............................  46
  Section 12.5.    Third-Party Beneficiaries................................  46
  Section 12.6.    Counterparts.............................................  46
  Section 12.7.    Notices..................................................  47
</TABLE>
EXHIBITS


FORM OF CERTIFICATE OF TRUST                             EXHIBIT A

FORM OF SENIOR CERTIFICATE                               EXHIBIT B

FORM OF SUBORDINATED CERTIFICATE                         EXHIBIT C

FORM OF DEPOSITORY AGREEMENT                             EXHIBIT D

FORM OF TRANSFER AGREEMENT                               EXHIBIT E

FORM OF FINANCE I NOTE                                   EXHIBIT F

FORM OF SECURITY AGREEMENT                               EXHIBIT G

FORM OF SERVICING AGREEMENT                              EXHIBIT H

                                     -iii-
<PAGE>
 
          THIS TRUST AGREEMENT, dated as of June 1, 1995, is made among Green
Tree Manufactured Housing Net Interest Margin Finance Corp. I, a Delaware
corporation ("Finance I"), Green Tree Manufactured Housing Net Interest Margin
Finance Corp. II, a Delaware corporation ("Finance II"), and Wilmington Trust
Company, a Delaware banking corporation, as Trustee (in such capacity, the
"Trustee").

          In consideration of the mutual agreements herein contained, and of
other good and valuable consideration, the receipt and adequacy of which are
hereby acknowledged, the parties agree as follows:


                                   ARTICLE I
                                  DEFINITIONS

          Section 1.1.  Definitions.  All terms defined in the Assignment
Agreements, the Finance I Note, the Security Agreement, the Servicing Agreement
or the Transfer Agreement (each as defined below) shall have the same meaning in
this Agreement.  Whenever capitalized and used in this Agreement, the following
words and phrases, unless otherwise specified, shall have the following
meanings:

     Administration Agreement:  The Administration Agreement dated as of June 1,
1995, among the Administrator, the Trust and the Trustee, as the same may be
amended and supplemented from time to time.

     Administrator: First Trust National Association, or any successor
Administrator under the Administration Agreement.

     Agreement or "this Agreement":  This Trust Agreement, all amendments and
supplements thereto and all exhibits and schedules to any of the foregoing.

     Amount Available:  With respect to any Distribution Date, the amount
contained in the Certificate Account on such Distribution Date.

     Assignment Agreements:  Each of (i) the Guarantee Fee Assignment, dated as
of June 1, 1995, between Green Tree and Finance I; and (ii) the Residual Assets
Assignment, dated as of June 1, 1995, among Green Tree, Finance I and Finance
II.

     Authentication Agent:  First Trust National Association, or its successor
in interest, and any successor authentication agent appointed as provided in
this Agreement.

     Book-Entry Certificate:  Any Senior Certificate registered in the name of
the Depository or its nominee, ownership of which is reflected on the books of
the Depository or on the books of a person maintaining an account with such
<PAGE>
 
Depository (directly or as an indirect participant in accordance with the rules
of such Depository).

     Business Day:  Any day other than (a) a Saturday or a Sunday, or (b)
another day on which banking institutions in the city in which a person is
taking action hereunder are authorized or obligated by law, executive order, or
governmental decree to be closed.

     Business Trust Statute:  Chapter 38 of Title 12 of the Delaware Code, 12
Del. Code (S) 3801 et seq., as the same may be amended from time to time.

     Certificate:  A Senior Certificate or a Subordinated Certificate, as
applicable.

     Certificate Account:  The account designated as the Certificate Account in,
and which is established and maintained pursuant to, Section 5.1.

     Certificate Balance:  $308,000,000.

     Certificate Majority:  With respect to any date of determination, (i) with
respect to the Senior Certificates, Certificate Owners owning not less than a
majority of the aggregate outstanding principal amount of the Senior
Certificates, or (ii) with respect to the Subordinated Certificates, the Holders
of not less than a majority of the aggregate outstanding principal amount of the
Subordinated Certificates.

     Certificate Owner:  With respect to any Book-Entry Certificate, the
beneficial owner of such Book-Entry Certificate; and with respect to any
Definitive Certificate, the Certificateholder.

     Certificate Register and Certificate Registrar:  The register maintained
and the registrar appointed pursuant to Section 3.6.

     Certificate of Trust:  The Certificate of Trust in the form of Exhibit A
hereto filed for the Trust pursuant to Section 3810(a) of the Business Trust
Statute.

     Certificateholder or Holder:  A Person in whose name a Certificate is
registered in the Certificate Register.

     Closing Date:  August __, 1995.

     Code:  The Internal Revenue Code of 1986, as amended.

     Corporate Trust Office:  The principal office of the Trustee at which at
any particular time its corporate trust business shall be administered, which
office at the Closing Date is located at Rodney Square North, 1100 North Market
Street, Wilmington, Delaware 19890-0001, Attention:  Corporate Trust
Administration; the   

                                      -2-
<PAGE>
 
telecopy number for the Corporate Trust Office on the date of the execution of
this Agreement is (302) 651-8882.

     Cut-Off Date:  June 1, 1995 (or July 1, 1995, with respect to certain
Contracts included in the 1995-4 and 1995-5 Securitized Pools) (or August 1,
1995, with respect to certain Contracts included in the 1995-5 Securitized
Pool).

     Definitive Certificate:  The meaning specified in Section 3.6(h).

     Demand Note:  The Demand Note, dated August __, 1995, issued by Green Tree
to Finance II, and any demand notes issued in replacement thereof.

     Depositor:  Finance I in its capacity as depositor hereunder.

     Depository:  The initial Depository, The Depository Trust Company, the
nominee of which is Cede & Co., as the registered Holder of $308,000,000
aggregate principal amount of the Senior Certificates as of the Closing Date,
and any permitted successor depository.  The Depository shall at all times be a
"clearing corporation" as defined in Section 8-102(3) of the Uniform Commercial
Code of the State of New York.

     Depository Agreement:  The agreement among the Trust, the Administrator and
The Depository Trust Company, as the initial Depository, dated as of the Closing
Date, relating to the Senior Certificates, substantially in the form attached as
Exhibit D.

     Depository Participant:  A broker, dealer, bank or other financial
institution or other Person for whom from time to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     Determination Date:  The meaning assigned to such term in the Pooling and
Servicing Agreements relating to the Securitized Pools.

     Dissolution Event:  With respect to any Subordinated Certificateholder, a
Dissolution Event means the withdrawal or expulsion of such Person as a
Subordinated Certificateholder of the Trust or the termination or dissolution of
such Person, or the occurrence of an Insolvency Event with respect to such
Person.

     Distribution Date:  The fifteenth day of each calendar month during the
term of this Agreement, or if such day is not a Business Day, the next
succeeding business day.

     Eligible Account:  An account which is any of the following:  (i) an
account maintained with an Eligible Institution; (ii) an account or accounts the
deposits in which are fully insured by either the Bank Insurance Fund or the
Savings Association Insurance Fund of the FDIC; (iii) a trust account (which
shall be a 
  
                                      -3-
<PAGE>
 
"segregated trust account") maintained with the corporate trust department of a
federal or state chartered depository institution or trust company with trust
powers and acting in its fiduciary capacity for the benefit of the Trustee
hereunder, which depository institution or trust company shall have capital and
surplus of not less than $50,000,000 and the securities of such depository
institution (or, if such depository institution is a subsidiary of a bank
holding company system and such depository institution's securities are not
rated, the securities of the bank holding company) shall have a credit rating
from each of Fitch (if rated by Fitch) and Moody's in one of its generic credit
rating categories which signifies investment grade; or (iv) an account that will
not cause either of [the Rating Agencies] to downgrade or withdraw its then-
current rating assigned to the Certificates, as evidenced in writing by [the
Rating Agencies].

     Eligible Institution:  Any depository institution (which may be the Trustee
or an Affiliate of the Trustee) organized under the laws of the United States or
any State, the deposits of which are insured to the full extent permitted by law
by the Bank Insurance Fund (currently administered by the Federal Deposit
Insurance Corporation), which is subject to supervision and examination by
federal or state authorities and whose short-term have been rated F-1 or higher
by Fitch (if rated by Fitch) and P-1 or higher by Moody's, in the case of short-
term securities, or whose unsecured long-term debt has been rated one of the
three highest categories by Fitch (if rated by Fitch) and in one of the two
highest rating categories by Moody's, in the case of unsecured long-term debt.

     Eligible Investments:  "Eligible Investments" means any of the following:

          (i) direct obligations of, and obligations fully guaranteed by, the
     United States of America, the Federal Home Loan Mortgage Corporation, the
     Federal National Mortgage Association, or any agency or instrumentality of
     the United States of America the obligations of which are backed by the
     full faith and credit of the United States of America and which are
     noncallable;

          (ii) (A) demand and time deposits in, certificates of deposit of,
     bankers' acceptances issued by, or federal funds sold by any depository
     institution or trust company (including the Trustee or any Affiliate of the
     Trustee, acting in its commercial capacity) incorporated under the laws of
     the United States of America or any state thereof and subject to
     supervision and examination by federal and/or state authorities, so long
     as, at the time of such investment or contractual commitment providing for
     such investment, the commercial paper or other short-term deposits of such
     depository institution or trust company (or, in the case of a depository
     institution which is the principal subsidiary of a holding company, the
     commercial paper or other short-term obligations of such holding company)
     are rated at least F-1 by Fitch (if rated by Fitch) and at least P-1 by
     Moody's and (B) any other demand or time deposit or certificate of deposit
     which is fully insured by the Federal Deposit Insurance Corporation;
  
                                      -4-
<PAGE>
 
          (iii) shares of an investment company registered under the
     Investment Company Act of 1940, whose shares are registered under the
     Securities Act of 1933 and have the highest credit rating then available
     from Fitch (if rated by Fitch) and Moody's, and whose only investments are
     in securities described in clauses (i) and (ii) above;

          (iv) repurchase obligations with respect to (A) any security described
     in clause (i) above or (B) any other security issued or guaranteed by an
     agency or instrumentality of the United States of America, in either case
     entered into with any institution whose debt is rated by Fitch (if rated by
     Fitch) and Moody's in one of its two highest long-term debt rating
     categories or whose commercial paper is rated F-1 or higher by Fitch (if
     rated by Fitch) and P-1 by Moody's;

          (v) securities bearing interest or sold at a discount issued by any
     corporation incorporated under the laws of the United States of America or
     any State thereof which have a credit rating and in one of the three
     highest rating categories from Fitch (if rated by Fitch) and a credit
     rating of at least Aa from Moody's at the time of such investment;
     provided, however, that securities issued by any particular corporation
     will not be Eligible Investments to the extent that investment therein will
     cause the then outstanding principal amount of securities issued by such
     corporation and held as part of the corpus of the Trust to exceed 10% of
     amounts held in the Certificate Account; and

          (vi) commercial paper having a rating of F-1 from Fitch (if rated by
     Fitch) and at least P-1 from Moody's at the time of such investment or
     pledge as a security.

     The Trustee may trade with itself or an Affiliate in the purchase or sale
of such Eligible Investments.

     ERISA:  The meaning assigned to such term in Section 3.5(j).

     Event of Default:  The meaning assigned to such term in Section 9.1.

     Expenses:  The meaning assigned to such term in Section 8.2.

     Finance I Note:  The limited recourse note dated July __, 1995, issued by
Finance I to the Trust.

     Fitch:  Fitch Investors Services, L.P., or its successor in interest.

     Green Tree:  Green Tree Financial Corporation, a Delaware corporation, and
its successors in interest.
  
                                      -5-
<PAGE>
 
     Insolvency Event: With respect to each of the Subordinated
Certificateholders, (a) the filing of a decree or order for relief by a court
having jurisdiction in the premises in respect of such Person or any substantial
part of its property in an involuntary case under any applicable Federal or
state bankruptcy, insolvency or other similar law now or hereafter in effect, or
appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator or
similar official for such person or for any substantial part of its property, or
ordering the winding-up or liquidation of such Person's affairs, and such decree
or order shall remain unstayed and in effect for a period of 60 consecutive
days; or (b) the commencement by such Person of a voluntary case under any
applicable Federal or state bankruptcy, insolvency or other similar law now or
hereafter in effect, or the consent by such Person to the entry of an order for
relief in an involuntary case under any such law, or the consent by such Person
to the appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing.

     Insolvency Proceeds:  The meaning assigned to such term in Section 10.2.

     Interest Rate:  ___% per annum, payable monthly at one-twelfth of the
annual rate (calculated on the basis of a 360-day year of 30-day months).

     Minimum Net Worth:  At any time of determination, $16,741,559.

     Moody's:  Moody's Investors Services, Inc., or its successor in interest.

     Paying Agent:  Any paying agent or co-paying agent appointed pursuant to
Section 3.10, which initially shall be the Administrator.

     Percentage Interest:  With respect to any Subordinated Certificate, the
percentage evidenced on such Subordinated Certificate.  The aggregate Percentage
Interest of all of the Subordinated Certificates shall equal 100%.

     Person:  Any individual, corporation, partnership, joint venture,
association, joint stock company, trust (including any beneficiary thereof),
unincorporated organization or government or any agency or political subdivision
thereof.

     Rating Agency:  Each of Fitch and Moody's, so long as such rating agencies
maintain a rating on the Senior Certificates; and if either Fitch or Moody's no
longer maintains a rating on the Senior Certificates, such other nationally
recognized statistical rating organization selected by Finance I.
  
                                      -6-
<PAGE>
 
     Record Date:  With respect to any Distribution Date, the close of business
on the Business Day immediately preceding such Distribution Date.

     Related Documents:  The Certificates, the Assignment Agreements, the
Transfer Agreement, the Finance I Note, the Administration Agreement, the
Security Agreement, the Servicing Agreement, the Depository Agreement, and the
Underwriting Agreement between Green Tree, Finance I, Finance II, and the
underwriters of the Senior Certificates.  The Related Documents executed by any
party are referred to herein as "such party's Related Documents," "its Related
Documents" or by a similar expression.

     Remaining Amount Available:  With respect to any Distribution Date, other
than the first Distribution Date, the amount remaining in the Certificate
Account after payment of the Senior Certificateholders' Interest Distributable
Amount to the holders of the Senior Certificates and (to the extent not paid by
Green Tree or the Subordinated Certificateholders) payment to the Trustee or the
Administrator of any accrued and unpaid fees, pursuant to Section 5.2.  With
respect to the first Distribution Date, the Remaining Amount Available shall be
reduced by $________ [__ days' accrued interest], which amount shall be paid to
the Subordinated Certificateholders.

     Reserve Draw Amount:  (a) With respect to any Distribution Date, an amount
equal to the Senior Certificateholders' Interest Shortfall, and (b) with respect
to the Distribution Date occurring in July 2005 or upon the maturity of the
Senior Certificates following an "Event of Default," the amount, if any, by
which the outstanding principal amount of the Senior Certificates on such date,
plus all accrued and unpaid interest thereon, exceeds the funds on deposit in
the Certificate Account.

     Reserve Fund:  The separate trust account established and maintained in the
name of the Trust pursuant to Section 5.8, for the benefit of the Senior
Certificateholders.

     Responsible Officer:  With respect to the Trustee, any officer of the
Trustee assigned by the Trustee to administer its corporate trust affairs
relating to the Trust.

     Secretary of State:  The Secretary of State of the State of Delaware.

     Securitized Pools:  The nine pools of manufactured housing contracts sold
by or on behalf of Green Tree to investors between August 1994 and July 1995.

     Security Agreement:  The Security Agreement, dated as of July __, 1995,
between Finance I and the Trust.
  
                                      -7-
<PAGE>
   
     Senior Certificate:  A Securitized Net Interest Margin Certificate executed
by the Trustee and authenticated by or on behalf of the Trustee, substantially
in the form attached hereto as Exhibit B.

     Senior Certificateholder:  A Person in whose name a Senior Certificate is
registered.

     Senior Certificateholders' Interest Distributable Amount:  With respect to
any Distribution Date, other than the Distribution Date occurring in August
1995, one month's interest at the Interest Rate on the outstanding principal
amount of the Senior Certificates (computed on the basis of a 360-day year of
twelve 30-day months), plus any Senior Certificateholders' Interest Shortfall
with respect to prior Distribution Dates together (to the extent legally
permissible) with interest thereon at the Interest Rate.  With respect to the
Distribution Date occurring on August 15, 1995, interest shall accrue from the
Closing Date to but not including August 15, 1995.

     Senior Certificateholders' Interest Shortfall:  With respect to any
Distribution Date, the amount, if any, by which the amount distributed to the
Senior Certificateholders on such Distribution Date is less than the Senior
Certificateholders' Interest Distributable Amount.

     Senior Certificateholders' Principal Distributable Amount:  With respect to
any Distribution Date, the Remaining Amount Available for such Distribution
Date; provided, however, that the Senior Certificateholders' Principal
Distributable Amount shall not exceed the outstanding principal amount of the
Senior Certificates.

     Servicer:  Green Tree Financial Corporation, in its capacity as Servicer
pursuant to the Servicing Agreement and any successor Servicer appointed
pursuant to such agreement.

     Servicing Agreement:  The Servicing Agreement, dated as of June 1, 1995,
between the Trust and Green Tree, as Servicer, as the same may be amended and
supplemented from time to time.

     Subordinated Certificate:  A certificate executed by the Trustee and
authenticated by or on behalf of the Trustee evidencing a fractional undivided
interest in the Trust, substantially in the form attached hereto as Exhibit C.

     Subordinated Certificateholder:  A Person in whose name a Subordinated
Certificate is registered.

     Transfer Agreement:  The Transfer Agreement, dated as of June 1, 1995,
among Finance I, Finance II and the Trust.
    
                                      -8-
<PAGE>
 
     Trust:  The trust created by this Agreement, the estate of which consists
of the Trust Property.

     Trust Property:  The property and proceeds of every description conveyed
pursuant to Sections 2.5 and 3.2 hereof, Section 1.01 of the Transfer Agreement,
the Finance I Note and the collateral securing such Note, together with the
Certificate Account and the Reserve Fund (including all Eligible Investments
therein and all proceeds therefrom).

     Trustee:  Wilmington Trust Company, or its successor in interest, acting
not individually but solely as trustee, and any successor trustee appointed as
provided in this Agreement.

          Section 1.2.  Usage of Terms.  With respect to all terms used in this
Agreement, the singular includes the plural and the plural the singular; words
importing any gender include the other genders; references to "writing" include
printing, typing, lithography, and other means of reproducing words in a visible
form; references to agreements and other contractual instruments include all
subsequent amendments thereto or changes therein entered into in accordance with
their respective terms and not prohibited by this Agreement; references to
Persons include their permitted successors and assigns; and the terms "include"
or "including" mean "include without limitation" or "including without
limitation."  To the extent that definitions are contained in this Agreement, or
in any such certificate or other document, such definitions shall control.

          Section 1.3.  Calculations.  All calculations of the amount of
interest accrued on the Senior Certificates shall be made on the basis of a 360-
day year consisting of twelve 30-day months.

          Section 1.4.  Section References.  All references to Articles,
Sections, paragraphs, subsections, exhibits and schedules shall be to such
portions of this Agreement unless otherwise specified.

          Section 1.5.  Action by or Consent of Certificateholders.

          (a) Except as expressly provided herein, any action that may be taken
by the Certificateholders under this Agreement may be taken by a Certificate
Majority of each of the Senior Certificateholders and the Subordinated
Certificateholders voting separately as a class, unless the action proposed
affects only one class or unless this Agreement provides that the vote with
respect to the matter may be taken by only one class, in which case only the
vote of the affected class shall be required.  Except as expressly provided
herein, any written notice or consent by the Senior Certificateholders or of the
Subordinated Certificateholders delivered pursuant to this Agreement shall be
effective for such class if signed by Holders of Senior Certificates or
Subordinated Certificates, as the case may be, evidencing not 
  
                                      -9-
<PAGE>
 
less than a Certificate Majority with respect to such class, at the time of the
delivery of such notice.

          (b) Whenever any provision of this Agreement refers to action to be
taken, or consented to, by Certificateholders, such provision shall be deemed to
refer to Certificateholders or Certificate Owners (as applicable) of record as
of the Record Date immediately preceding the date on which such action is to be
taken, or consent given, by Certificateholders.  Solely for the purposes of any
action to be taken, or consented to, by Senior Certificateholders, any Senior
Certificate registered in the name of Green Tree, Finance I and Finance II or
any Affiliate thereof shall be deemed not to be outstanding and the aggregate
principal balance of such Senior Certificates represented thereby shall not be
taken into account in determining whether the requisite aggregate principal
balance of such Senior Certificates necessary to effect any such action or
consent has been obtained; provided, however, that, solely for the purpose of
determining whether the Trustee is entitled to rely upon any such action or
consent, only Senior Certificates which the Trustee knows to be so owned shall
be so disregarded.


                                  ARTICLE II
                               CREATION OF TRUST

          Section 2.1.  Creation of Trust.  There is hereby formed a trust to be
known as "Green Tree Securitized Net Interest Margin Trust 1995-A," in which
name the Trust may conduct business, make and execute contracts and other
instruments and sue and be sued.

          Section 2.2.  Office.  The office of the Trust shall be in care of the
Trustee at the Corporate Trust Office or at such other address in Delaware as
the Trustee may designate by written notice to the Certificateholders and the
Depositor.

          Section 2.3.  Purposes and Powers.  The purpose of the Trust is, and
the Trust shall have the power and authority, to engage in the following
activities:

          (i) to issue the Certificates pursuant to this Agreement and to sell
     the Certificates;

          (ii) with the proceeds of the sale of the Certificates, to pay the
     organizational, start-up and transactional expenses of the Trust, to the
     extent not paid by the Depositor or Green Tree, to loan $227,500,000 of the
     proceeds from the sale of the Certificates to Finance I (upon delivery of
     the Finance I Note and the Security Agreement), to retain $7,500,000 of the
     proceeds from the sale of the Certificates and deposit such amount into the
     Reserve Fund, and to pay the balance of such proceeds to Finance I and
     Finance II;

                                     -10-
<PAGE>
 
          (iii) to enter into and perform its obligations under the Related
     Documents to which it is to be a party;

          (iv) to engage in those activities, including entering into
     agreements, that are necessary or suitable to accomplish the foregoing or
     are incidental thereto or connected therewith; and

          (v) subject to compliance with the Related Documents, to engage in
     such other activities as may be required in connection with conservation of
     the Trust Property and the making of distributions to the
     Certificateholders.

The Trust is hereby authorized to engage in the foregoing activities.  The Trust
shall not engage in any activity other than in connection with the foregoing or
other than as required or expressly authorized by the terms of this Agreement or
the Related Documents.

          Section 2.4.  Appointment of Trustee.  The Depositor hereby appoints
the Trustee as trustee of the Trust effective as of the date hereof, to have all
the rights, powers and duties set forth herein, and the Trustee hereby accepts
such appointment.

          Section 2.5.  Initial Capital Contribution of Trust Estate.  The
Depositor hereby sells, assigns, transfers, conveys and sets over to the
Trustee, as of the date hereof, the sum of $10.  The Trustee hereby acknowledges
receipt in trust from the Depositor, as of the date hereof, of the foregoing
contribution, which shall constitute the initial Trust Property and shall be
deposited in the Certificate Account.  The Depositor shall pay organizational
expenses of the Trust as they may arise or shall, upon the request of the
Trustee, promptly reimburse the Trustee for any such expenses paid by the
Trustee.

          Section 2.6.  Declaration of Trust.  The Trustee hereby declares that
it will hold the Trust Property in trust upon and subject to the conditions set
forth herein for the use and benefit of the Certificateholders.  It is the
intention and agreement of the parties hereto that the Trust constitute a
business trust under the Business Trust Statute and that this Agreement
constitute the governing instrument of such business trust.  It is the intention
and agreement of the parties hereto that, solely for income and franchise tax
purposes, the Trust shall be treated as a partnership, with the Subordinated
Certificateholders as the sole partners thereof.  The parties agree that, unless
otherwise required by appropriate tax authorities, the Trust will file or cause
to be filed annual or other necessary returns, reports and other forms
consistent with the characterization of the Trust as a partnership for such tax
purposes.  Effective as of the date hereof, the Trustee shall have all rights,
powers and duties set forth herein and in the Business Trust Statute with
respect to accomplishing the purposes of the Trust.
  
                                     -11-
<PAGE>
 
          Section 2.7.  Liability of the Certificateholders.

          (a) Each of Finance I and Finance II shall be liable directly to
indemnify each injured party for all losses, claims, damages, liabilities and
expenses of the Trust, to the extent not paid out of the Trust Property, to the
extent that such Person would be liable if the Trust were a partnership under
the Delaware Uniform Partnership Act and such Person were a general partner;
provided, however, that neither Finance I nor Finance II shall be liable for any
losses incurred by a Certificate Owner in the capacity of an investor in the
Senior Certificates.  In addition, any third party creditors of the Trust (other
than in connection with the obligations described in the proviso to the
preceding sentence for which neither Finance I nor Finance II shall be liable)
shall be deemed third party beneficiaries of this paragraph.  The obligations of
Finance I and Finance II under this paragraph shall be evidenced by Subordinated
Certificates as described in Section 3.5(j), which for purposes of the Business
Trust Statute shall be deemed to be a separate class of certificates from the
Senior Certificates.

          (b) No Certificate Owner, other than to the extent set forth in
paragraph (a), shall have any personal liability for any liability or obligation
of the Trust or by reason of any action taken by the parties to this Agreement
pursuant to any provisions of this Agreement or any Related Document.

          Section 2.8.  Title to Trust Property.

          (a)  Legal title to all the Trust Property shall be vested at all
times in the Trust as a separate legal entity except where applicable law in any
jurisdiction requires title to any part of the Trust Property to be vested in a
trustee or trustees, in which case title shall be deemed to be vested in the
Trustee, a co-trustee and/or a separate trustee, as the case may be.

          (b) The Certificateholders shall not have legal title to any part of
the Trust Property.  The Certificateholders shall be entitled to receive
distributions only in accordance with Articles V, IX and X.  No transfer, by
operation of law or otherwise, of any right, title or interest by any
Certificateholder of its ownership interest in any Certificate shall operate to
terminate this Agreement or the trusts hereunder or entitle any transferee to an
accounting or to the transfer to it of legal title to any part of the Trust
Property.

          Section 2.9.  Situs of Trust.  The Trust will be located and
administered in the State of Delaware.  The Trust shall not have any employees
in any state other than Delaware; provided, however, that nothing herein shall
restrict or prohibit the Trustee, the Depositor or any agent of the Trust from
having employees within or without the State of Delaware.

          Section 2.10.  Representations and Warranties of Finance I and Finance
II.  By execution of this Agreement, each of Finance I and Finance II makes 
  
                                     -12-
<PAGE>
 
the following representations and warranties with respect to itself on which the
Trustee relies in accepting the Trust Property in trust and issuing the
Certificates:

          (a) Organization and Good Standing.  It has been duly organized and is
validly existing as a corporation in good standing under the laws of the State
of Delaware, with power and authority to own its properties and to conduct its
business as such properties are currently owned and as such business is
currently conducted and is proposed to be conducted pursuant to this Agreement
and the Related Documents.

          (b)  Due Qualification.  It is duly qualified to do business as a
foreign corporation in good standing, and has obtained all necessary licenses
and approvals, in all jurisdictions in which the ownership or lease of its
property, the conduct of its business and the performance of its obligations
under this Agreement and the Related Documents requires such qualification.

          (c) Power and Authority.  It has the power and authority to execute
and deliver this Agreement and its Related Documents and to perform its
obligations pursuant thereto; and the execution, delivery and performance of
this Agreement and its Related Documents have been duly authorized by all
necessary corporate action.

          (d) No Consent Required.  No consent, license, approval or
authorization or registration or declaration with, any Person or with any
governmental authority, bureau or agency is required in connection with the
execution, delivery or performance of this Agreement and the Related Documents,
except for such as have been obtained, effected or made.

          (e)  No Violation.  The consummation of the transactions contemplated
by this Agreement and its Related Documents and the fulfillment of its
obligations under this Agreement and its Related Documents shall not conflict
with, result in any breach of any of the terms and provisions of or constitute
(with or without notice, lapse of time or both) a default under, its Certificate
of Incorporation or By-Laws, or any indenture, agreement, mortgage, deed of
trust or other instrument to which it is a party or by which it is bound, or
result in the creation or imposition of any lien upon any of its properties
pursuant to the terms of any such indenture, agreement, mortgage, deed of trust
or other instrument, or violate any law, order, rule or regulation applicable to
it of any court or of any federal or state regulatory body, administrative
agency or other governmental instrumentality having jurisdiction over it or any
of its properties.

          (f)  No Proceedings.  There are no proceedings or investigations
pending or, to its knowledge, threatened against it before any court, regulatory
body, administrative agency or other tribunal or governmental instrumentality
having jurisdiction over it or its properties (A) asserting the invalidity of
this Agreement or any of the Related Documents, (B) seeking to prevent the
issuance of the Certificates 
  
                                     -13-
<PAGE>
 
or the consummation of any of the transactions contemplated by this Agreement or
any of the Related Documents, (C) seeking any determination or ruling that might
materially and adversely affect its performance of its obligations under, or the
validity or enforceability of, this Agreement or any of the Related Documents,
or (D) seeking to adversely affect the federal income tax or other federal,
state or local tax attributes of the Certificates.

          Section 2.11.  Federal Income Tax Allocations.  Net income of the
Trust for any month as determined for federal income tax purposes (and each item
of income, gain, loss, deduction and credit, if any, entering into the
computation thereof) shall be allocated:

          (a) to the Subordinated Certificateholders in equal proportions; and

          (b) in the event the Senior Certificateholders are deemed to be
partners of the partnership created hereby, among such Senior Certificateholders
as of the first Record Date following the end of such month in proportion to
their ownership of the principal amount of Senior Certificates on such date, in
an amount of such income up to the sum of the Senior Certificateholders'
Interest Distributable Amount for such month, and the balance thereof shall be
allocated to the Subordinated Certificateholders in accordance with clause (a)
above.  If the net income in succeeding months of the Trust for any month is
insufficient for the allocations to Senior Certificateholders described in this
clause (b), if applicable, net income shall first be allocated to such Senior
Certificateholders to make up such shortfall before being allocated to
Subordinated Certificateholders as provided above.

          Net losses of the Trust, if any, for any month as determined for
federal income tax purposes (and each item of income, gain, loss and deduction
entering into the computation thereof) shall be allocated to the Subordinated
Certificateholders to the extent the Subordinated Certificateholders are
reasonably expected to bear the economic burden of such net losses, then net
losses shall be allocated among the Senior Certificateholders as of the first
Record Date following the end of such month in proportion to their ownership of
principal amount of Senior Certificates on such Record Date.  Notwithstanding
anything in this Agreement to the contrary, the Subordinated Certificateholders
shall be allocated an aggregate of at least 1% of each item of income, profit,
gain or loss of the Trust.  The Subordinated Certificateholders are authorized
to modify the allocations in this paragraph if necessary or appropriate, in
their sole discretion, for the allocations to fairly reflect the economic
income, gain or loss to the Subordinated Certificateholders or the Senior
Certificateholders, or to comply with the provisions of the Code and the
accompanying Treasury Regulations.

          Section 2.12.  Covenants of the Subordinated Certificateholders.  Each
Subordinated Certificateholder agrees and covenants for the benefit of each
  
                                     -14-
<PAGE>
     
Certificate Owner and the Trustee, during the term of this Agreement, and to the
fullest extent permitted by applicable law, that:

          (a) it shall not (i) assign, sell, convey, pledge, transfer, reconvey,
cancel, forgive, compromise or otherwise dispose of any Demand Note held by it,
in whole or in part, (ii) make any distribution other than to the Trust or
unless the aggregate net worth of the Subordinated Certificateholders following
such distribution shall be at least equal to the Minimum Net Worth (for the
purpose of the determination of net worth:  (A) any Demand Note held by it shall
be valued at par, (B) the value of the Guarantee Fees shall be valued as shown
on the most recent servicing report, minus the unpaid balance of the Finance I
Note, (C) the Subordinated Certificates shall be valued at zero, (D) investments
shall be valued at their respective purchase prices plus accrued interest, (E)
the Subordinated Certificateholders' interest in any other entity taxable as a
partnership for federal income tax purposes shall be valued at zero, (F)
contributions made to any Subordinated Certificateholder in connection with its
status as a general partner of any other partnership shall be valued at zero),
[and (G) demand notes of Green Tree issued as contributions to any Subordinated
Certificateholder in connection with its status as a general partner of any
partnership formed pursuant to trust agreements substantially similar to this
Agreement shall be valued at an amount equal to the excess, if any, of (x) the
aggregate current amount of all such demand notes over (y) 5% of the aggregate
Certificate Balance (and the proportionate remaining balance of all Senior
Certificates) (as such terms are defined in the related trust agreement) of all
certificates issued by such partnerships, as of such date of determination,] or
(iii) except as specifically permitted by this Agreement, sell, transfer,
assign, give or encumber by operation of law or otherwise any of its assets;

          (b) it shall not sell, assign, transfer, give or encumber, by
operation of law or otherwise, at least fifty-one percent (51%) of the interest
evidenced by the Subordinated Certificates and shall not sell, assign, transfer,
give or encumber, by operation of law or otherwise, any interest in the
Subordinated Certificates to Green Tree;

          (c) it shall not create, incur or suffer to exist any indebtedness or
engage in any business, except, in each case, as permitted by its Certificate of
Incorporation and the Related Documents;

          (d) it shall not, for any reason, institute proceedings for the Trust
to be adjudicated a bankrupt or insolvent, or consent to the institution of
bankruptcy or insolvency proceedings against the Trust, or file a petition
seeking or consenting to reorganization or relief under any applicable federal
or state law relating to the bankruptcy of the Trust, or consent to the
appointment of a receiver, liquidator, assignee, trustee, sequestrator (or other
similar official) of the Trust or a substantial part of the property of the
Trust or cause or permit the Trust to make any assignment for the benefit of
creditors, or admit in writing the inability of the Trust 
  
                                     -15-
<PAGE>
     
to pay its debts generally as they become due, or declare or effect a moratorium
on the debt of the Trust or take any action in furtherance of any such action;

          (e) it shall obtain from each counterparty to each Related Document to
which it or the Trust is a party and each other agreement entered into on or
after the date hereof to which it or the Trust is a party, an agreement by each
such counterparty that prior to the termination of the Trust pursuant to Section
10.1(a) such counterparty shall not institute against, or join any other Person
in instituting against, it or the Trust, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings or other similar proceedings
under the laws of the United States or any state of the United States;

          (f) it shall not for any reason, withdraw or attempt to withdraw from
this Agreement, dissolve, institute proceedings for it to be adjudicated a
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against it, or file a petition seeking or consenting to
reorganization or relief under any applicable federal or state law relating to
bankruptcy, or consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of it or a substantial part of
its property, or make any assignment for the benefit of creditors, or admit in
writing its inability to pay its debts generally as they become due, or declare
or effect a moratorium on its debt or take any action in furtherance of any such
action;

          (g) it has no claim to any funds in the Certificate Account or any
other Trust Property, except to the extent any such funds or Trust Property are
distributed in accordance with Section 5.2.

          Section 2.13.  Covenants of the Certificate Owners.  Each Certificate
Owner by becoming a beneficial owner of a Book-Entry Certificate agrees:

          (a) to be bound by the terms and conditions of the Senior Certificates
of which such Certificate Owner is the beneficial owner and of this Agreement,
including any supplements or amendments hereto and to perform the obligations of
a Certificate Owner as set forth therein or herein, in all respects as if it
were a signatory hereto.  This undertaking is made for the benefit of the Trust,
the Trustee and all other Certificate Owners present and future.

          (b) to treat the Senior Certificates as debt of the Trust for all tax
purposes and to not take any position inconsistent with such treatment in any
tax returns filed by such Certificate Owner.

          (c) until the completion of the events specified in Section 10.1(c),
not to, for any reason, institute proceedings for the Trust or a Subordinated
Certificateholder to be adjudicated a bankrupt or insolvent, or consent to the
institution of bankruptcy or insolvency proceedings against the Trust, or file a
petition seeking or consenting to reorganization or relief under any applicable
 
                                     -16-
<PAGE>
 
federal or state law relating to bankruptcy, or consent to the appointment of a
receiver, liquidator, assignee, trustee, sequestrator (or other similar
official) of the Trust or a substantial part of its property, or cause or permit
the Trust to make any assignment for the benefit of its creditors, or admit in
writing its inability to pay its debts generally as they become due, or declare
or effect a moratorium on its debt or take any action in furtherance of any such
action.


                                  ARTICLE III
                               THE CERTIFICATES

          Section 3.1.  Initial Ownership.  Upon the formation of the Trust by
the contribution by the Depositor pursuant to Section 2.5 and until the issuance
of the Certificates, the Depositor shall be the sole beneficiary of the Trust.

          Section 3.2.  Conditions to Issuance of the Certificates.      On the
Closing Date, Finance I and/or Finance II shall deliver or cause to be delivered
the following documents to the Trustee:

     a.   Executed copies of the Assignment Agreements;

     b.   An executed copy of the Transfer Agreement, dated as of June 1, 1995,
          among Finance I, Finance II and the Trust (substantially in the form
          attached hereto as Exhibit E).

     c.   The executed copy of the Finance I Note, dated as of August ___, 1995,
          issued by Finance I to the Trust (substantially in the form attached
          hereto as Exhibit F).

     d.   An executed copy of the Security Agreement, dated as of August ___,
          1995, between Finance I and the Trust (substantially in the form
          attached hereto as Exhibit G).

     e.   An executed copy of the Servicing Agreement, dated as of June 1, 1995,
          between Green Tree and the Trust (substantially in the form attached
          hereto as Exhibit H).

          Section 3.3.  The Certificates.  Senior Certificates, in an aggregate
principal amount of $308,000,000, shall be issued in denominations of $1,000
initial principal amount and integral multiples thereof.  One Subordinated
Certificate shall be issued to each of Finance I and Finance II in denominations
equal to a Percentage Interest of 50%, with an aggregate Percentage Interest of
100%.  The Certificates shall be executed on behalf of the Trustee by manual or
facsimile signature of any authorized signatory of the Trustee having such
authority.  Certificates bearing the manual or facsimile signatures of
individuals who were, at the time when such signatures were affixed, authorized
to sign on behalf of the Trustee shall be valid 

                                     -17-
<PAGE>
 
and binding obligations of the Trust, notwithstanding that such individuals or
any of them have ceased to be so authorized prior to the authentication and
delivery of such Certificates.

          Section 3.4.   Unconditional Rights of Senior Certificateholders to
Receive Principal and Interest.  Notwithstanding any other provisions in this
Agreement, the holder of any Senior Certificate shall have the right, which is
absolute and unconditional, to receive payment of the principal of and interest
on such Senior Certificate on or before the Distribution Date occurring in July
2005; provided, however, that no provisions contained herein shall restrict the
right of the Trust to pay the Senior Certificates in full, prior to the
Distribution Date occurring in July 2005.

          Section 3.5.  Authentication of Certificates.  Simultaneously with the
delivery to the Trustee of the Finance I Note and the sale, assignment and
transfer to the Trust of the Residual Assets and the other Trust Property
pursuant to the Transfer Agreement, the Trustee shall cause to be executed on
behalf of the Trust, authenticated and delivered to Cede & Co., Senior
Certificates in authorized denominations equaling in the aggregate $308,000,000
and Subordinated Certificates with an aggregate Percentage Interest of 100%.  No
Certificate shall entitle its holder to any benefit under this Agreement, or
shall be valid for any purpose, unless there shall appear on such Certificate a
certificate of authentication substantially in the form set forth in (i) Exhibit
B in the case of a Senior Certificate or (ii) Exhibit C in the case of a
Subordinated Certificate, executed by the Trustee or the Authentication Agent,
by manual or facsimile signature; such authentication shall constitute
conclusive evidence that such Certificate shall have been duly authenticated and
delivered hereunder.  The Administrator is hereby initially appointed
Authentication Agent.  All Certificates shall be dated the date of their
authentication.

          Section 3.6.  Registration of Transfer and Exchange of Certificates.

          (a) The Certificate Registrar shall maintain, or cause to be
maintained, at the office or agency maintained pursuant to Section 3.10, a
Certificate Register in which, subject to such reasonable regulations as it may
prescribe, the Trustee shall provide for the registration of Certificates and of
transfers and exchanges of Certificates as provided in this Agreement.  The
Administrator is hereby initially appointed Certificate Registrar for the
purpose of registering Certificates and transfers and exchanges of Certificates
as provided in this Agreement.

          (b) Upon surrender for registration of transfer of any Certificate at
the office or agency maintained pursuant to Section 3.10, the Trustee shall
execute, authenticate and deliver (or shall cause the Authentication Agent to
authenticate and deliver), in the name of the designated transferee or
transferees, one or more new Certificates in authorized denominations of a like
class and aggregate principal 
  
                                     -18-
<PAGE>
   
amount, or Percentage Interest, with respect to the Subordinated Certificates,
dated the date of authentication by the Trustee or any authenticating agent. At
the option of a Holder, Certificates may be exchanged for other Certificates of
the same class in authorized denominations of a like aggregate principal amount
upon surrender of the Certificates to be exchanged at the office or agency
maintained pursuant to Section 3.10.

          (c) All Certificates issued upon any registration of transfer or
exchange of Certificates shall be the valid obligations of the Trust, entitled
to the same benefits under this Agreement, as the Certificates surrendered upon
such registration of transfer or exchange.

          (d) Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form satisfactory to the Trustee and the Certificate Registrar duly executed by
the Holder or his attorney duly authorized in writing.  Each Certificate
surrendered for registration of transfer or exchange shall be canceled and
subsequently disposed of by the Trustee in accordance with its customary
practice.

          (e) No service charge shall be made for any registration of transfer
or exchange of Certificates, but the Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

          (f) Except as provided in paragraph (g) and (h) below, the Book-Entry
Certificates shall at all times remain registered in the name of the Depository
or its nominee and at all times:  (i) registration of the Book-Entry
Certificates may not be transferred by the Trustee except to a successor
depository designated pursuant to paragraph (g) below; (ii) the Depository shall
maintain book-entry records with respect to the Certificate Owners and with
respect to ownership and transfers of such Senior Certificates; (iii) ownership
and transfers of registration of the Book-Entry Certificates on the books of the
Depository shall be governed by applicable rules established by the Depository;
(iv) the Depository may collect its usual and customary fees, charges and
expenses from its Depository Participants; (v) the Trustee shall deal with the
Depository, Depository Participants and indirect participating firms as
representatives of the Certificate Owners for purposes of exercising the rights
of Holders under this Agreement (and requests and directions for and votes of
such representatives shall not be deemed to be inconsistent if they are made
with respect to different Certificate Owners); and (vi) the Trustee may rely and
shall be fully protected in relying upon information furnished by the Depository
with respect to its Depository Participants and furnished by the Depository
Participants with respect to indirect participating firms and persons shown on
the books of such indirect participating firms as direct or indirect Certificate
Owners.

          (g) If the Depository advises the Trustee in writing that the
Depository is no longer willing or able properly to discharge its duties as
Depository, 
  
                                     -19-
<PAGE>
   
the Trustee shall demand the return of all Senior Certificates held by the
Depository. The Certificate Registrar shall thereupon register the transfer of
such Senior Certificates to a successor Depository named by the Depositor and
acceptable to the Depositor and the Trustee.

          (h)  If,

          (1) (i) the Administrator, the Depositor or the Depository advises the
     Trustee in writing that the Depository is no longer willing or able
     properly to discharge its responsibilities as Depository and (ii) the
     Administrator or the Depositor is unable to locate a qualified successor,
     or

          (2) the Depositor at its sole option advises the Trustee in writing
     that it elects to terminate the book-entry system through the Depository,
     or

          (3) an Event of Default shall have occurred and be continuing, and
     Certificate Owners having a beneficial interest in the Senior Certificates
     at least equal to a Certificate Majority advise the Trustee through the
     Depository that the continuation of a book-entry system is no longer in the
     best interests of the Certificate Owners,

the Trustee shall notify all Certificate Owners, through the Depository, of the
occurrence of any such event and of the availability of definitive, fully
registered Senior Certificates (the "Definitive Certificates") to Certificate
Owners requesting the same.  Upon surrender to the Trustee of the Senior
Certificates by the Depository, accompanied by registration instructions from
the Depository for registration or transfer, the Trustee shall issue the
Definitive Certificates in accordance with such instructions.  Neither the
Certificate Registrar nor the Trustee shall be liable for any delay in delivery
of such instructions and may conclusively rely on, and shall be protected in
relying on, such instructions.  Finance I shall pay all expenses incurred in
connection with the notification of Certificate Owners and the issuance of
Definitive Certificates hereunder.  Upon the issuance of Definitive Certificates
the Trustee shall recognize the Holders of the Definitive Certificates as
Certificateholders hereunder.

          (i) On or prior to the Closing Date, there shall be delivered by or on
behalf of the Trust to the Depository three typewritten Senior Certificate
registered in the name of the Depository's nominee, Cede & Co., two such Senior
Certificates evidencing $150,000,000 of original principal amount each, and the
third such Senior Certificate evidencing $8,000,000 of original principal
amount.  Such Senior Certificate registered in the name of the Depository's
nominee shall bear the following legend:
  
          "Unless this Senior Certificate is presented by an authorized
     representative of The Depository Trust Company, a New York corporation
     ("DTC"), to the Trustee or its agent for registration of 

                                     -20-
<PAGE>
 
     transfer, exchange or payment, and any certificate issued is registered in
     the name of Cede & Co. or in such other name as requested by an authorized
     representative of DTC (and any payment is made to Cede & Co. or to such
     other entity as is requested by an authorized representative of DTC), ANY
     TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY
     PERSON IS WRONGFUL since the registered owner hereof, Cede & Co., has an
     interest herein."

          (j) On the Closing Date, Finance I and Finance II shall receive for
adequate consideration and thereafter shall have beneficial and record ownership
of the Subordinated Certificates, which Subordinated Certificates shall be
issued in definitive form.

          (k) The Certificates may not be acquired by a "disqualified
organization" or a "foreign person" (each as defined below).  By acceptance of a
Certificate, the Holder thereof shall be deemed to have represented and
warranted that it is not a disqualified organization or a foreign person.  Any
attempted or purported transfer in violation of these transfer restrictions will
be null and void and will vest no rights in any purported transferee.  A
"disqualified organization" means (i) the United States, any State or political
subdivision thereof, any foreign government, any international organization, or
any agency or instrumentality of the foregoing (not including instrumentalities
described in Section 168(h)(2)(D) of the Code or the Federal Home Loan Mortgage
Corporation), (ii) any organization (other than a cooperative described in
Section 521 of the Code) that is exempt from federal income tax, unless it is
subject to the tax imposed by Section 511 of the Code or (iii) any organization
described in Section 1381(a)(2)(C) of the Code.  A "foreign person" means any
person who is not (i) a citizen or resident of the United States, (ii) a
domestic partnership, (iii) a domestic corporation or (iv) an estate or trust
all of the income of which is subject to taxation in the United States.

          Section 3.7.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
(a) any mutilated Certificate is surrendered to the Certificate Registrar, or
the Certificate Registrar receives evidence to its satisfaction of the
destruction, loss or theft of any Certificate, and (b) there is delivered to the
Certificate Registrar and the Trustee such security or indemnity as may be
required by them to save each of them harmless, then, in the absence of notice
to the Certificate Registrar or the Trustee that such Certificate has been
acquired by a bona fide purchaser, the Trustee on behalf of the Trust shall
execute, authenticate and deliver (or the Authentication Agent shall
authenticate and deliver), in exchange for or in lieu of any such mutilated,
destroyed, lost or stolen Certificate, a new Certificate of like tenor and
portion of the aggregate principal balance of the Certificates.  In connection
with the issuance of any new Certificate under this Section 3.7, the Trustee may
require the payment of a sum sufficient to cover any tax or other governmental
charge that may be imposed in relation thereto and any other expenses (including
the fees and expenses of the Trustee and the Certificate Registrar) connected
therewith.  Any duplicate Certificate 

                                     -21-

<PAGE>
 
issued pursuant to this Section 3.7 shall constitute conclusive evidence of
ownership, as if originally issued, whether or not the lost, stolen or destroyed
Certificate shall be found at any time.

          Section 3.8.  Persons Deemed Certificate Owners.  Prior to due
presentation of a Certificate for registration of transfer, the Trustee or the
Certificate Registrar and any agent of the Trustee or the Certificate Registrar
may treat the person in whose name any Certificate is registered as the owner of
such Certificate for the purpose of receiving distributions pursuant to Section
5.2 and for all other purposes whatsoever, and neither the Trustee nor the
Certificate Registrar nor any agent of the Trustee nor the Certificate Registrar
shall be affected by any notice to the contrary.

          Section 3.9.  Access to List of Certificateholders' Names and
Addresses.  The Trustee shall furnish or cause to be furnished to the Depositor
within 15 days after receipt by the Trustee of a written request therefor from
such party, a list, in such form as such party may reasonably require, of the
names and addresses of the Senior Certificateholders as of the most recent
Record Date for payment of distributions to Senior Certificateholders.  If
Definitive Certificates have been issued and three or more Senior
Certificateholders, or one or more Senior Certificateholders holding not less
than 25% of the aggregate principal balance of the Senior Certificates
(hereinafter referred to as "Applicants"), apply in writing to the Trustee, and
such application states that the Applicants desire to communicate with other
Senior Certificateholders with respect to their rights under this Agreement or
under the Senior Certificates and is accompanied by a copy of the communication
that such Applicants propose to transmit, then the Trustee shall, within five
Business Days after the receipt of such application, afford such Applicants
access, during normal business hours, to the current list of Senior
Certificateholders.  Every Senior Certificateholder, by receiving and holding a
Senior Certificate, agrees that neither the Depositor nor the Trustee, nor any
agent thereof, shall be held accountable by reason of the disclosure of any such
information as to the names and addresses of the Senior Certificateholders under
this Agreement, regardless of the source from which such information was
derived.

          Section 3.10.  Maintenance of Office or Agency.  The Trustee shall
maintain in Wilmington, Delaware or Minneapolis or St. Paul, Minnesota an office
or offices or agency or agencies where Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the Trustee in respect of the Certificates and the Related Documents may be
served.  The Trustee initially designates First Trust National Association, 180
East Fifth Street, St. Paul, Minnesota  55101, as its principal agency for such
purposes.  The Trustee shall give prompt written notice to the Depositor and to
the Certificateholders of any change in the location of the Certificate Register
or any such office of agency.

          Section 3.11.  Appointment of Paying Agent.  The Paying Agent shall
make distributions to Certificateholders from the Certificate Account pursuant
to 

                                     -22-

<PAGE>
 
Section 5.2 and must report the amounts of such distributions to the Trustee.
Any Paying Agent will have the revocable power to withdraw funds from the
Certificate Account for the purpose of making the distributions referred to
above.  The Trustee may revoke such power and remove the Paying Agent if the
Trustee determines in its sole discretion that the Paying Agent has failed to
perform its obligations under this Agreement in any material respect.  The
Paying Agent will initially be First Trust National Association, with an office
at 180 East 5th Street, St. Paul, Minnesota 55101, Attention:  Corporate Trust
Operations, Second Floor.  First Trust National Association may resign as Paying
Agent upon 30 days' written notice to the Trustee.  In the event that First
Trust National Association is longer the Paying Agent, the Trustee must appoint
a successor to act as Paying Agent (which shall be a bank or trust company).
The Trustee must cause such successor Paying Agent or any additional Paying
Agent appointed by the Trustee to execute and deliver to the Trustee an
instrument in which such successor Paying Agent or additional Paying Agent
agrees with the Trustee that as Paying Agent, such successor Paying Agent or
additional Paying Agent will hold all sums, if any, held by it for payment to
the Certificateholders in trust for the benefit of the Certificateholders
entitled thereto until such sums have been paid to such Certificateholders.  The
Paying Agent must return all unclaimed funds to the Trustee and upon removal of
a Paying Agent such Paying Agent must also return all funds in its possession to
the Trustee.  The provisions of Sections 7.1, 7.3, 7.4 and 8.1 apply to the
Trustee also in its role as Paying Agent, for so long as the Trustee is acting
as Paying Agent and, to the extent applicable, to any other paying agent
appointed hereunder.  Any reference in this Agreement to the Paying Agent
includes any co-paying agent unless the context requires otherwise.


                                  ARTICLE IV
                         ACTIONS BY CERTIFICATEHOLDERS

          Section 4.1.  Restriction on Power of Certificate Owners.  No
Certificate Owner will have any right to vote or in any manner otherwise control
the operation and management of the Trust except as expressly provided in this
Agreement.

          Section 4.2.  Restrictions on Certificate Owners' Power.  No
Certificate Owner will have any right by virtue or by availing itself of any
provisions of this Agreement to institute any suit, action, or proceeding in
equity or at law upon or under or with respect to this Agreement or any Related
Document, unless a Certificate Owner previously has given to the Trustee a
written notice of default and of the continuance thereof, as provided in this
Agreement and unless also Certificate Owners beneficially owning not less than
25% of the aggregate principal balance of the Senior Certificates have made
written request upon the Trustee to institute such action, suit or proceeding in
its own name as Trustee under this Agreement and have offered to the Trustee
such reasonable indemnity as it may require against the costs, expenses and
liabilities to be incurred therein or thereby, 

                                     -23-

<PAGE>
 
and the Trustee, for 30 days after its receipt of such notice, request, and
offer of indemnity, has neglected or refused to institute any such action, suit,
or proceeding and during such 30-day period, no request or waiver inconsistent
with such written request has been given to the Trustee pursuant to and in
compliance with this Section or Section 6.3; it being understood and intended,
and being expressly covenanted by each Certificate Owner with every other
Certificate Owner and the Trustee, that no one or more Certificate Owners shall
have any right in any manner whatever by virtue or by availing itself or
themselves of any provisions of this Agreement to affect, disturb, or prejudice
the rights of any other Certificate Owner, or to obtain or seek to obtain
priority over or preference to any other Certificate Owner, or to enforce any
right under this Agreement, except in the manner provided in this Agreement and
for the equal, ratable, and common benefit of all Certificate Owners. For the
protection and enforcement of the provisions of this Section 4.2, each and every
other Certificate Owner and the Trustee will be entitled to such relief as can
be given either at law or in equity.


                                   ARTICLE V
                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

          Section 5.1.  Certificate Account.

          (a) The Trustee, for the benefit of the Certificateholders, must
establish and maintain the Certificate Account in the name of the Trust for the
benefit of the Certificateholders.  The Certificate Account must be an Eligible
Account and initially will be a segregated Certificate Account established by
the Administrator at First Bank National Association; provided, however, that
the Trustee and the Administrator hereby agree to establish the Certificate
Account at the same Eligible Institution where the certificate accounts with
respect to the Securitized Pools are held; and provided, further, if the
certificate accounts with respect to the Securitized Pools are transferred to
another Eligible Institution, the Trustee and the Administrator hereby agree to
transfer the Certificate Account to the same Eligible Institution.

          (b) The Trustee will possess all right, title and interest in all
funds on deposit from time to time in the Certificate Account and in all
proceeds thereof.  If, at any time, the Certificate Account ceases to be an
Eligible Account, the Trustee must within five Business Days (or such longer
period, not to exceed 30 calendar days, as to which the Rating Agencies may
consent) establish a new Certificate Account as an Eligible Account and must
transfer any cash and/or any investments to such new Certificate Account.

          (c) All amounts held in the Certificate Account must, to the extent
permitted by applicable laws, rules and regulations, be invested, by the
Trustee, in Eligible Investments that mature not later than one Business Day
prior to the Distribution Date to which such amounts relate.  Investments in
Eligible 

                                     -24-

<PAGE>
 
Investments must be made in the name of the Trust, and such investments may not
be sold or disposed of prior to their maturity. Any investment of funds in the
Certificate Account must be made in Eligible Investments held by a financial
institution with respect to which (a) such institution has noted the Trustee's
interest therein by book entry or otherwise and (b) a confirmation of the
Trustee's interest has been sent to the Trustee by such institution, provided
that such Eligible Investments are (i) specific certificated securities, and
(ii) either (A) in the possession of such institution or (B) in the possession
of a clearing corporation in New York or Delaware, registered in the name of
such clearing corporation, not endorsed for collection or surrender or any other
purpose not involving transfer, not containing any evidence of a right or
interest inconsistent with the Trustee's security interest therein, and held by
such clearing corporation in an account of such institution. Subject to the
other provisions hereof, the Trustee must have sole control over each such
investment and the income thereon, and any certificate or other instrument
evidencing any such investment, if any, must be delivered directly to the
Trustee or its agent, together with each document of transfer, if any, necessary
to transfer title to such investment to the Trustee in a manner which complies
with this Section 5.1. All interest, dividends, gains upon sale and other income
from, or earnings on investment of funds in the Certificate Account must be
distributed on the next Distribution Date pursuant to Section 5.2. The
Subordinated Certificateholders must deposit in the Certificate Account an
amount equal to any net loss on such investments immediately as realized.

          Section 5.2.  Distribution of Funds in Certificate Account.

          (a) On each Distribution Date, other than the Distribution Date
occurring in August 1995, the Trustee will, based on the information contained
in the Monthly Report delivered on the related Determination Date pursuant to
Section 1.01 of the Servicing Agreement, cause to be distributed all funds in
the Certificate Account to Certificateholders, to the extent of the Amount
Available, in the order of priority set forth below.  On the Distribution Date
occurring in August 1995, the Trustee will cause to be distributed to the
Subordinated Certificateholders, from the Amount Available after distribution of
the Senior Certificateholders' Interest Distributable Amount, $________ [__
days' accrued interest], representing the amount of interest that would have
accrued on the original principal amount of the Certificates at the Interest
Rate from June 15, 1995 to the Closing Date.  After the Distribution Date
occurring in August 1995, no amounts deposited in the Certificate Account shall
be allocable or paid to the Subordinated Certificateholders until the Senior
Certificates have been paid in full.

          (i) first, from the Amount Available, to the Senior
     Certificateholders, on a pro rata basis, an amount equal to the Senior
     Certificateholders' Interest Distributable Amount; provided, however, that
     if the Amount Available and the amount withdrawn from the Reserve Fund
     pursuant to Section 5.7 is insufficient to pay the full amount of the
     Senior Certificateholders' Interest Distributable Amount, any amounts so
     distributed 

                                     -25-

<PAGE>
 
     on such Distribution Date will be deemed applied first to any Senior
     Certificateholders' Interest Shortfall and accrued interest thereon from
     prior Distribution Dates (and applied to the earliest such Distribution
     Date first), and next to the interest accrued for such Distribution Date;

          (ii) second, to the Trustee, an amount equal to the expenses and fees
     of the Trustee for such period (to the extent not paid by Green Tree or the
     Subordinated Certificateholders) pursuant to Section 8.1;

          (iii) third, to the Administrator, an amount equal to the expenses
     and fees of the Administrator for such period (to the extent not paid by
     Green Tree or the Subordinated Certificateholders) pursuant to Section 8.1;

          (iv) fourth, to the Senior Certificateholders, on a pro rata basis, an
     amount equal to the Senior Certificateholders' Principal Distributable
     Amount; and

          (v) fifth, following payment in full of the Senior Certificates, to
     the Subordinated Certificateholders according to their respective
     Percentage Interests.

          (b) On the Distribution Date following the date on which the
Subordinated Certificateholders have exercised their option to cause the Trust
to prepay the Senior Certificates pursuant to Section 5.6 hereof, the Trustee
will distribute all amounts on deposit in the Certificate Account as follows,
taking into account any concurrent distribution made pursuant to Section 5.2(a):

          (i) first, to the Senior Certificateholders, on a pro rata basis, an
     amount equal to the Senior Certificateholders' Interest Distributable
     Amount;

          (ii) second, to the Trustee, an amount equal to the expenses and fees
     of the Trustee for such period (to the extent not paid by Green Tree or the
     Subordinated Certificateholders) pursuant to Section 8.1;

          (iii) third, to the Administrator, an amount equal to the expenses
     and fees of the Administrator for such period (to the extent not paid by
     Green Tree or the Subordinated Certificateholders) pursuant to Section 8.1;

          (iv) fourth, to the Senior Certificateholders, on a pro rata basis,
     the outstanding principal balance on the Senior Certificates; and

          (v) fifth, to the Subordinated Certificateholders, according to their
     respective Percentage Interests.

          (c) On the Distribution Date on which Insolvency Proceeds (as defined
herein) are deposited in the Certificate Account pursuant to Section 10.2 (or 

                                     -26-

<PAGE>
 
on the Distribution Date immediately following such deposit if such proceeds are
not deposited in the Certificate Account on a Distribution Date), the Trustee
will distribute the Insolvency Proceeds so deposited in the Certificate Account,
taking into account any concurrent distribution made pursuant to Section 5.2(a)
or 5.2(b):

          (i) first, to the Senior Certificateholders, on a pro rata basis, an
     amount equal to the Senior Certificateholders' Interest Distributable
     Amount;

          (ii) second, to the Trustee, an amount equal to the expenses and fees
     of the Trustee for such period (to the extent not paid by Green Tree or the
     Subordinated Certificateholders pursuant to Section 8.1;

          (iii) third, to the Administrator, an amount equal to the expenses
     and fees of the Administrator for such period (to the extent not paid by
     Green Tree or the Subordinated Certificateholders) pursuant to Section 8.1;

          (iv) fourth, to the Senior Certificateholders, on a pro rata basis,
     the outstanding principal balance on the Senior Certificates; and

          (v) fifth, to the Subordinated Certificateholders, according to their
     Percentage Interests.

          (d) On each Distribution Date, the Trustee shall forward or cause to
be forwarded by mail to each holder of a Senior Certificate and (if Green Tree
is not the Servicer) Green Tree, the Monthly Report prepared by the Servicer
pursuant to the Servicing Agreement, attached hereto as Exhibit H.

          The Trustee and the Servicer shall inform any Certificateholder,
Lehman Brothers Inc. and Merrill Lynch, Pierce, Fenner & Smith Incorporated
inquiring by telephone of the information contained in the most recent Monthly
Report.

          Within a reasonable period of time after the end of each calendar
year, the Trustee shall furnish or cause to be furnished to each Person who at
any time during the calendar year was the Holder of a Senior Certificate a
statement containing the information with respect to interest accrued and
principal paid on such Holder's Certificates during such calendar year.  Such
obligation of the Trustee shall be deemed to have been satisfied to the extent
that substantially comparable information shall be provided by the Trustee
pursuant to any requirements of the Code as from time to time in force.

          (e) Copies of all reports provided to the Trustee and the
Administrator for the Certificateholders shall also be provided to the Rating
Agencies and to the Subordinated Certificateholders.

                                     -27-

<PAGE>
 
          (f) In the event that any withholding tax is imposed on the Trust's
payment (or allocations of income) to a Certificate Owner, such tax shall reduce
the amount otherwise distributable to the Certificate Owner in accordance with
this Section.  The Trustee is hereby authorized and directed to retain from
amounts otherwise distributable to the Certificate Owners sufficient funds for
the payment of any tax that is legally owed by the Trust (but such authorization
shall not prevent the Trustee from contesting any such tax in appropriate
proceedings, and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings).  The amount of any withholding tax imposed
with respect to a Certificate Owner shall be treated as cash distributed to such
Certificate Owner at the time it is withheld by the Trust and remitted to the
appropriate taxing authority.  If there is a possibility that withholding tax is
payable with respect to a distribution, the Trustee may in its sole discretion
withhold such amounts in accordance with this paragraph (f).  In the event that
a Certificate Owner wishes to apply for a refund of any such withholding tax,
the Trustee shall reasonably cooperate with such Certificate Owner in making
such claim so long as such Certificate Owner agrees to reimburse the Trustee for
any out-of-pocket expenses incurred.

          Section 5.3.  Method of Payment.  Distributions required to be made to
Certificateholders on any Distribution Date shall be made to each
Certificateholder of record on the preceding Record Date either by wire
transfer, in immediately available funds, to the account of such Holder at a
bank or other entity having appropriate facilities therefor, if such
Certificateholder shall have provided to the Certificate Registrar appropriate
written instructions at least five Business Days prior to such Distribution Date
and such Holder's Certificates in the aggregate evidence a denomination of not
less than $1,000,000 (or if such Certificateholder is the Depositor or an
Affiliate thereof), or, if not, by check mailed to such Certificateholder at the
address of such holder appearing in the Certificate Register.

          Section 5.4.  No Segregation of Monies; No Interest.  Subject to
Sections 5.1 and 5.2, monies received by the Trustee hereunder need not be
segregated in any manner except to the extent required by law and may be
deposited under such general conditions as may be prescribed by law, and the
Trustee shall not be liable for any interest thereon.

          Section 5.5.  Accounting; Reports; Tax Returns.

          (a) The Administrator has agreed pursuant to the Administration
Agreement that the Administrator shall (i) maintain (or cause to be maintained)
the books of the Trust on a calendar year basis on the accrual method of
accounting, (ii) deliver to each Certificateholder, as may be required by the
Code and applicable Treasury Regulations, such information as may be required,
including Schedule K-1 with respect to each Subordinated Certificateholder, or
Form 1099 with respect to each Senior Certificateholder, to enable each
Certificateholder to prepare its federal and state income tax returns, (iii)
file or cause to be filed such tax returns relating to the Trust (including a
partnership information return, Form 1065), and direct the 

                                     -28-

<PAGE>
 
Trustee to make such elections as may from time to time be required or
appropriate under any applicable state or federal statute or rule or regulation
thereunder so as to maintain the Trust's characterization as a partnership for
federal income tax purposes, (iv) collect or cause to be collected any
withholding tax as described in and in accordance with Section 5.2(f) with
respect to income or distributions to Certificate Owners and (v) file or cause
to be filed all documents required to be filed by the Trust with the Securities
and Exchange Commission and otherwise take or cause to be taken all such actions
as are notified by the Servicer to the Administrator as being required for the
Trust's compliance with all applicable provisions of state and federal
securities laws.

          (b) The Trustee shall make all elections pursuant to this Section 5.5
as directed in writing by the Subordinated Certificateholders.  Finance I shall
be the "tax matters partner" of the Trust pursuant to the Code.

          (c) The Trustee shall sign on behalf of the Trust the tax returns of
the Trust presented to it in final execution form by the Administrator, unless
applicable law requires a Certificateholder to sign such documents, in which
case such documents shall be signed by Finance I.  In signing any tax return of
the Trust, the Trustee shall rely entirely upon, and shall have no liability
for, information or calculations provided by Finance I.

          Section 5.6.  Prepayment of Senior Certificates; Final Payment on
Senior Certificates.

          (a) On any Distribution Date when the aggregate outstanding principal
amount of the Senior Certificates is less than $30,800,000, the Subordinated
Certificateholders may cause the Trust to prepay the Senior Certificates in
whole and not in part, by depositing cash in the Certificate Account, no later
than one Business Day prior to such Distribution Date, in an amount equal to the
aggregate outstanding principal amount of the Senior Certificates plus all
accrued and unpaid interest thereon, plus all accrued and unpaid expenses of the
Trust.

          (b) The Subordinated Certificateholders must notify the Trustee and
the Administrator at least 30 days but no more than 60 days prior to such
redemption date of their intention to cause redemption of the Senior
Certificates.

          (c) Within five Business Days of receipt of notice of final payment on
the Senior Certificates from the Administrator (whether pursuant to the exercise
by the Subordinated Certificateholders of their option contained in this Section
5.6, or pursuant to payment of the Senior Certificateholders' Principal
Distributable Amount pursuant to Section 5.2), the Trustee shall mail written
notice to the Senior Certificateholders specifying (i) the Distribution Date
upon which final payment of the Senior Certificates shall be made upon
presentation and surrender of the Senior Certificates at the office of the
Paying Agent therein specified, (ii) the amount of any such final payment, and
(iii) that the Record Date otherwise applicable to such 

                                     -29-

<PAGE>
 
Distribution Date is not applicable, payments being made only upon presentation
and surrender of the Senior Certificates at the office of the Paying Agent
therein specified. The Trustee shall give such notice to the Certificate
Registrar at the time such notice is given to Senior Certificateholders. Upon
presentation and surrender of the Senior Certificates, the Paying Agent shall
cause to be distributed to Senior Certificateholders amounts distributable on
such Distribution Date pursuant to Section 5.2.

          (d) In the event that all of the Senior Certificateholders shall not
surrender their Senior Certificates for cancellation within six months after the
date specified in the above-mentioned written notice, the Trustee shall give a
second written notice to the remaining Senior Certificateholders to surrender
their Senior Certificates for cancellation and receive the final distribution
with respect thereto.  If within one year after the second notice all the Senior
Certificates shall not have been surrendered for cancellation, the Trustee may
take appropriate steps, or may appoint an agent to take appropriate steps, to
contact the remaining Senior Certificateholders concerning surrender of their
Senior Certificates, and the cost thereof shall be paid out of the funds and
other assets that remain subject to this Agreement.  Any funds which are payable
to Senior Certificateholders remaining in the Trust after exhaustion of such
remedies shall be distributed by the Trustee to The United Way (but only upon
termination of this Agreement) and the Senior Certificateholders, by acceptance
of their Senior Certificates, hereby waive any rights with respect to such
funds.

          Section 5.7  Payment of Reserve Draw Amounts.  If the Monthly Report
delivered pursuant to Section 1.01 of the Servicing Agreement indicates a
Reserve Draw Amount, the Trustee shall withdraw from the Reserve Fund on the
Distribution Date for which such Reserve Draw Amount is required, an amount
equal to the lesser of (i) the Reserve Draw Amount or (ii) the amount of funds
in the Reserve Fund and shall distribute such amount to the Senior
Certificateholders on such Distribution Date.

          Section 5.8  Reserve Fund.

          (a) On the Closing Date, the Trust shall retain $7,500,000 from the
proceeds of the sale of the Certificates, shall establish the Reserve Fund for
the benefit of the Senior Certificateholders with the Eligible Institution at
which the Certificate Account is established (and will at all times maintain
such Reserve Fund at the same Eligible Institution at which the Certificate
Account is maintained) and shall deposit such amount into such Reserve Fund.
The Reserve Fund shall be entitled "Wilmington Trust Company as Trustee for the
benefit of the holders of the Green Tree Securitized Net Interest Margin Trust
1995-A, Senior Certificates."

          (b) Funds in the Reserve Fund shall, at the direction of the Trustee,
be invested in Eligible Investments that mature no later than the next
Distribution 

                                     -30-

<PAGE>
 
Date. All net income and gain from such investments shall be reinvested in the
Reserve Fund.

                                  ARTICLE VI
                        AUTHORITY AND DUTIES OF TRUSTEE

          Section 6.1.  General Authority.  The Trustee is authorized and
directed to execute and deliver the Related Documents to which the Trust is to
be a party and each certificate or other document attached as an exhibit to or
contemplated by the Related Documents to which the Trust is to be a party and
any amendment thereto.  In addition to the foregoing, the Trustee is authorized,
but shall not be obligated, to take all actions required of the Trust pursuant
to the Related Documents.  The Trustee is further authorized to enter into the
Administration Agreement, to appoint, with the consent of Finance I and Finance
II, a successor Administrator and to take from time to time such action as
Finance I and Finance II recommend with respect to the Related Documents so long
as such actions are consistent with the terms of the Related Documents.

          Section 6.2.  General Duties.  It shall be the duty of the Trustee to
discharge (or cause to be discharged through the Administrator or such agents as
shall be appointed with the consent of Finance I and Finance II) all of its
responsibilities pursuant to the terms of this Agreement and to administer the
Trust in the interest of the Certificateholders, subject to the Related
Documents and in accordance with the provisions of this Agreement.
Notwithstanding the foregoing, the Trustee shall be deemed to have discharged
its duties and responsibilities hereunder to the extent the Administrator has
agreed in the Administration Agreement to perform any act or to discharge any
duty of the Trustee hereunder or under any Related Document, and the Trustee
shall not be liable for the default or failure of the Administrator to carry out
its obligations under the Administration Agreement.  No implied covenants or
obligations shall be read into this Agreement against the Trustee.

          Section 6.3.  Action upon Instruction.

          (a) Subject to Article IV, the Subordinated Certificateholders shall
have the exclusive right to direct the actions of the Trustee in the management
of the Trust, so long as such instructions are not inconsistent with the express
terms set forth herein or in any Related Document.

          (b) The Trustee shall not be required to take any action hereunder or
under any Related Document if the Trustee shall have reasonably determined, or
shall have been advised by counsel, that such action is contrary to the terms
hereof or of any Related Document or is otherwise contrary to law.

          (c) Whenever the Trustee is unable to decide between alternative
courses of action permitted or required by the terms of this Agreement or any

                                     -31-

<PAGE>
 
Related Document, the Trustee shall promptly give notice (in such form as shall
be appropriate under the circumstances) to the Subordinated Certificateholders
requesting instruction as to the course of action to be adopted, and to the
extent the Trustee acts in good faith in accordance with any written instruction
received from the Subordinated Certificateholders, the Trustee shall not be
liable on account of such action to any Person.  If the Trustee shall not have
received appropriate instruction within 10 days of such notice (or within such
shorter period of time as reasonably may be specified in such notice or may be
necessary under the circumstances) it may, but shall be under no duty to, take
or refrain from taking such action, not inconsistent with this Agreement or the
Related Documents, as it shall deem to be in the best interests of the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

          (d) In the event that the Trustee is unsure as to the application of
any provision of this Agreement or any Related Document or any such provision is
ambiguous as to its application, or is, or appears to be, in conflict with any
other applicable provision, or in the event that this Agreement permits any
determination by the Trustee or is silent or is incomplete as to the course of
action that the Trustee is required to take with respect to a particular set of
facts, the Trustee may give notice (in such form as shall be appropriate under
the circumstances) to the Subordinated Certificateholders requesting instruction
and, to the extent that the Trustee acts or refrains from acting in good faith
in accordance with any such instruction received, the Trustee shall not be
liable, on account of such action or inaction, to any Person.  If the Trustee
shall not have received appropriate instruction within 10 days of such notice
(or within such shorter period of time as reasonably may be specified in such
notice or may be necessary under the circumstances) it may, but shall be under
no duty to, take or refrain from taking such action, not inconsistent with this
Agreement or the Related Documents, as it shall deem to be in the best interests
of the Certificateholders, and shall have no liability to any Person for such
action or inaction.

          Section 6.4.  No Duties Except as Specified in this Agreement or in
Instructions.  The Trustee shall not have any duty or obligation to manage, make
any payment with respect to, register, record, sell, dispose of, or otherwise
deal with the Trust Property, or to otherwise take or refrain from taking any
action under, or in connection with, any document contemplated hereby to which
the Trustee is a party, except as expressly provided by the terms of this
Agreement (including as provided in Section 6.2) or in any written instruction
received by the Trustee pursuant to Section 6.3; and no implied duties or
obligations shall be read into this Agreement or any Related Document against
the Trustee.

          Section 6.5.  No Action Except under Specified Documents or
Instructions.  The Trustee may not manage, control, use, sell, dispose of or
otherwise deal with any part of the Trust Property except (i) in accordance with
the powers granted to and the authority conferred upon the Trustee pursuant to
this 

                                     -32-


<PAGE>
 
Agreement, (ii) in accordance with the Related Documents and (iii) in
accordance with any document or instruction delivered to the Trustee pursuant to
Section 6.3.

          Section 6.6.  Restrictions.  The Trustee may not take any action (a)
that is inconsistent with the purposes of the Trust set forth in Section 2.3 or
(b) that, to the actual knowledge of the Trustee, would result in the Trust's
becoming taxable as a corporation for federal income tax purposes.  The
Certificateholders may not direct the Trustee to take action that would violate
the provisions of this Section.

          Section 6.7  Administration Agreement.
 
          (a) The Administrator is authorized to execute on behalf of the Trust
all documents, reports, filings, instruments, certificates and opinions as it
shall be the duty of the Trust to prepare, file or deliver pursuant to the
Related Documents.  Upon written request, the Trustee shall execute and deliver
to the Administrator a power of attorney appointing the Administrator its agent
and attorney-in-fact to execute all such documents, reports, filings,
instruments, certificates and opinions.

          (b) In carrying out any of its duties and responsibilities under this
Agreement or the Administration Agreement, the Administrator shall be subject to
and afforded the benefits of all of the provisions of this Agreement and other
Related Documents as they may relate to the Trustee, specifically including
every provision thereof relating to the conduct of, affecting the liability of,
or affording protection to, the Trustee.  In addition, Finance I and Finance II
in executing this Agreement, and the Holders of the Senior Certificates and the
Subordinated Certificates by receiving and holding a Certificate, agree to be
bound by the limitations of the Administrator's liability as set out in the
Administration Agreement.

          (c) If the Administrator shall resign or be removed pursuant to the
terms of the Administration Agreement, the Trustee may, and is hereby authorized
and empowered to, subject to obtaining the prior written consent of Finance I
and Finance II, appoint or consent to the appointment of a successor
Administrator pursuant to the Administration Agreement.

          (d) If the Administration Agreement is terminated, the Trustee may,
and is hereby authorized and empowered to, subject to obtaining the prior
written consent of Finance I and Finance II, appoint or consent to the
appointment of a Person to perform substantially the same duties as are assigned
to the Administrator in the Administration Agreement pursuant to an agreement
containing substantially the same provisions as are contained in the
Administration Agreement.

          (e) The Trustee shall promptly notify each Subordinated
Certificateholder of any default by or misconduct of the Administrator under the

                                     -33-

<PAGE>
 
Administration Agreement of which the Trustee has received written notice or of
which a Responsible Officer has actual knowledge.


                                  ARTICLE VII
                            CONCERNING THE TRUSTEE

          Section 7.1.  Acceptance of Trust and Duties.  The Trustee accepts the
trusts hereby created and agrees to perform its duties hereunder with respect to
such trusts but only upon the terms of this Agreement.  The Trustee also agrees
to disburse all moneys actually received by it constituting part of the Trust
Property upon the terms of the Related Documents and this Agreement.  The
Trustee shall not be answerable or accountable hereunder or under any Related
Document under any circumstances, except (i) for its own willful misconduct or
gross negligence, (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 7.3, (iii) for any investments made by the Trustee
with any branch or affiliate thereof in its commercial capacity or (iv) for
taxes, fees or other charges on, based on or measured by, any fees, commissions
or compensation received by the Trustee in connection with any of the
transactions contemplated by this Agreement or any Related Document.  In
particular, but not by way of limitation (and subject to the exceptions set
forth in the preceding sentence):

          (a) the Trustee shall not be liable for any error of judgment made in
good faith by a Responsible Officer of the Trustee;

          (b) the Trustee shall not be liable with respect to any action taken
or omitted to be taken by it in good faith in accordance with the instructions
of the Subordinated Certificateholders;

          (c) no provision of this Agreement or any Related Document shall
require the Trustee to expend or risk funds or otherwise incur any financial
liability in the performance of any of its rights or powers hereunder or under
any Related Document if the Trustee shall have reasonable grounds for believing
that repayment of such funds or adequate indemnity against such risk or
liability is not reasonably assured or provided to it;

          (d) under no circumstances shall the Trustee be liable for
indebtedness evidenced by or arising under any of the Related Documents;

          (e) the Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Agreement or for the due execution hereof by the
Depositor or the Subordinated Certificateholders or for the form, character,
genuineness, sufficiency, value or validity of any of the Trust Property or for
or in respect of the validity or sufficiency of the Related Documents, other
than the certificate of authentication on the Certificates, and the Trustee
shall in no event assume or incur any liability, duty, or obligation to Finance
I, Finance II or to any 

                                     -34-

<PAGE>
 
Certificate Owner, other than as expressly provided for herein and in the
Related Documents;

          (f) the Trustee shall not be liable for the default or misconduct of
the Administrator, Finance I, Finance II, Green Tree or the Servicer under any
of the Related Documents or otherwise and the Trustee shall have no obligation
or liability to perform the obligations of the Trust under this Agreement or the
Related Documents that are required to be performed by the Administrator under
the Administration Agreement, by Finance I and Finance II under the Transfer
Agreements or by the Servicer under the Servicing Agreement; and

          (g) the Trustee shall be under no obligation to exercise any of the
rights or powers vested in it by this Agreement, or to institute, conduct or
defend any litigation under this Agreement or otherwise or in relation to this
Agreement or any Related Document, at the request, order or direction of the
Subordinated Certificateholders, unless the Subordinated Certificateholders have
offered to the Trustee security or indemnity satisfactory to it against the
costs, expenses and liabilities that may be incurred by the Trustee therein or
thereby.  The right of the Trustee to perform any discretionary act enumerated
in this Agreement or in any Related Document shall not be construed as a duty,
and the Trustee shall not be answerable for other than its gross negligence or
willful misconduct in the performance of any such act.

          Section 7.2.  Furnishing of Documents.  The Trustee shall furnish to
the Certificate Owners promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests, demands, certificates,
financial statements and any other instruments furnished to the Trustee under
the Related Documents, unless the Certificate Owners have previously received
such items.

          Section 7.3.  Representations and Warranties.  The Trustee hereby
represents and warrants to the Depositor, Finance I, Finance II and the
Certificate Owners that:

          (a) It is a corporation duly organized and validly existing in good
standing under the laws of the State of Delaware.  It has all requisite
corporate power and authority and all franchises, grants, authorizations,
consents, orders and approvals from all governmental authorities necessary to
execute, deliver and perform its obligations under this Agreement and each
Related Document to which the Trustee is a party.

          (b) It has taken all corporate action necessary to authorize the
execution and delivery by it of this Agreement and each Related Document to
which the Trustee is a party, and this Agreement and each Related Document will
be executed and delivered by one of its officers who is duly authorized to
execute and deliver this Agreement on its behalf.

                                     -35-

<PAGE>
 
          (c) Neither the execution nor the delivery by it of this Agreement,
nor the consummation by it of the transactions contemplated hereby nor
compliance by it with any of the terms or provisions hereof will contravene any
Federal or Delaware law, governmental rule or regulation governing the banking
or trust powers of the Trustee or any judgment or order binding on it, or
constitute any default under its charter documents or by-laws or any indenture,
mortgage, contract, agreement or instrument to which it is a party or by which
any of its properties may be bound or result in the creation or imposition of
any lien, charge or encumbrance on the Trust Property resulting from actions by
or claims against the Trustee individually which are unrelated to this Agreement
or the Related Documents.

          Section 7.4.  Reliance; Advice of Counsel.

          (a) The Trustee shall incur no liability to anyone in acting upon any
signature, instrument, notice, resolution, request, consent, order, certificate,
report, opinion or other document or paper believed by it to be genuine and
believed by it to be signed by the proper party or parties.  The Trustee may
accept a certified copy of a resolution of the board of directors or other
governing body of any corporate party as conclusive evidence that such
resolution has been duly adopted by such body and that the same is in full force
and effect.  As to any fact or matter the method of the determination of which
is not specifically prescribed herein, the Trustee may for all purposes hereof
rely on a certificate, signed by the president or any vice president or by the
treasurer or other authorized officers of the relevant party, as to such fact or
matter, and such certificate shall constitute full protection to the Trustee for
any action taken or omitted to be taken by it in good faith in reliance thereon.

          (b) In the exercise or administration of the trusts hereunder and in
the performance of its duties and obligations under this Agreement or the
Related Documents, the Trustee (i) may act directly or through its agents or
attorneys pursuant to agreements entered into with any of them, and the Trustee
shall not be liable for the conduct or misconduct of such agents or attorneys if
such agents or attorneys shall have been selected by the Trustee with reasonable
care, and (ii) may consult with counsel, accountants and other skilled persons
to be selected with reasonable care and employed by it.  The Trustee shall not
be liable for anything done, suffered or omitted in good faith by it in
accordance with the written opinion or advice of any such counsel, accountants
or other such persons and not contrary to this Agreement or any Related
Document.

          Section 7.5.  Not Acting in Individual Capacity.  Except as provided
in this Article VII, in accepting the trusts hereby created Wilmington Trust
Company acts solely as Trustee hereunder and not in its individual capacity and
all Persons having any claim against the Trustee by reason of the transactions
contemplated by this Agreement or any Related Document shall look only to the
Trust Property for payment or satisfaction thereof.

                                     -36-

<PAGE>
 
          Section 7.6.  Trustee Not Liable for Certificates or Related
Documents.  The recitals contained herein and in the Certificates (other than
the signature and counter-signature of the Trustee on the Certificates) shall be
taken as the statements of the Depositor and the Trustee assumes no
responsibility for the correctness thereof.  The Trustee makes no
representations as to the validity or sufficiency of this Agreement, of any
Related Document or of the Certificates (other than the signature and counter-
signature of the Trustee on the Certificates), or of the Guarantee Fees or the
Residual Assets or any related documents with respect to the Guarantee Fees or
the Residual Assets and the Trustee shall in no event assume or incur any
liability, duty or obligation to any person other than as expressly provided for
herein.  The Trustee shall at no time have any responsibility or liability for
or with respect to the legality, validity and enforceability of the Guarantee
Fees, the Residual Assets or other Trust Property or for or with respect to the
sufficiency of the Trust Property or its ability to generate the payments to be
distributed to Certificateholders under this Agreement, including, without
limitation:  the validity of the assignment of the Guarantee Fees and the
Residual Assets to Finance I and Finance II or the issuance of the Finance I
Note to the Trust and the assignment of the Residual Assets to the Trust, or of
any intervening assignment, or the accuracy of any such warranty or
representation or any action of Finance I or Finance II taken in the name of the
Trustee.

          Section 7.7.  Trustee May Own Senior Certificates.  The Trustee in its
individual or any other capacity may become the owner or pledgee of Senior
Certificates and may deal with the Depositor, Finance I, Finance II and the
Servicer in banking or other transactions with the same rights as it would have
if it were not Trustee.

          Section 7.8.  Doing Business in Other Jurisdictions.
Notwithstanding anything contained herein to the contrary, neither Wilmington
nor the Trustee shall be required to take any action in any jurisdiction other
than in the State of Delaware he taking of such action will (i) require the
consent or approval or authorization or order of or the giving of notice to, or
the registration with or the taking of any other action in respect of, any state
or other governmental authority or agency of any jurisdiction other than the
State of Delaware; (ii) result in any fee, tax or other governmental charge
under the laws of any jurisdiction or any political subdivisions thereof in
existence on the date hereof other than the State of Delaware becoming payable
by Wilmington; or (iii) subject Wilmington to personal jurisdiction in any
jurisdiction other than the State of Delaware for causes of action arising from
acts unrelated to the consummation of the transactions by Wilmington or the
Trustee, as the case may be, contemplated hereby.  The Trustee shall be entitled
to obtain advise of counsel (which advice shall be an expense of the Depositor)
to determine whether any action required to be taken pursuant to the Agreement
results in the consequences described in clauses (i), (ii) and (iii) of the
preceding sentence.  In the event that said counsel advises the Trustee that
such action will result in such consequences, the Trustee will appoint an
additional trustee pursuant to Section 11.5 hereof to proceed with such action.

                                     -37-

<PAGE>
 
                                 ARTICLE VIII
                  COMPENSATION OF TRUSTEE AND ADMINISTRATION

          Section 8.1.  Trustee's and Administrator's Fees and Expenses.  The
Trustee and the Administrator shall receive as compensation for their services
hereunder such fees as have been separately agreed upon before the date hereof
between Green Tree and the Trustee and between Green Tree and the Administrator,
respectively, and the Trustee and the Administrator shall be entitled to be
reimbursed by Green Tree for their other reasonable expenses hereunder,
including the reasonable compensation, expenses and disbursements of such
agents, representatives, experts and counsel as the Trustee or the
Administrator, as the case may be, may employ in connection with the exercise
and performance of their rights and its duties hereunder, provided, however,
that the Trustee or the Administrator, as the case may be, shall only be
entitled to reimbursement for expenses hereunder to the extent such expenses are
fees of outside counsel engaged by the Trustee or the Administrator, as the case
may be, in respect of the performance of its obligations hereunder.  If Green
Tree or the Subordinated Certificateholders shall at any time fail to pay such
fees or fail to reimburse the Trustee or the Administrator, as the case may be,
for such expenses, the Trustee and the Administrator shall be entitled to
payment of such amounts pursuant to subsections (ii) and (iii), respectively, of
Sections 5.2(a), 5.2(b) and 5.2(c).

          Section 8.2.  Non-recourse Obligations.  Notwithstanding anything in
this Agreement or any Related Document, the Trustee agrees in its individual
capacity and in its capacity as Trustee for the Trust that all obligations of
the Trust to the Trustee individually or as Trustee for the Trust shall be
recourse to the Trust Property only and specifically shall not be recourse to
the assets of any Certificate Owner.  The Trustee shall cause any Administrator
to agree to the same effect in the Administration Agreement.


                                  ARTICLE IX
                                    DEFAULT

          Section 9.1.  Events of Default.  "Event of Default," whenever used
herein, means any one of the following events:

          (a) default in the payment of interest due on any Distribution Date,
and continuance of such default for a period of six months (allocated in
accordance with Section 5.2(a)(i); or

          (b) failure to pay the entire unpaid principal amount of the Senior
Certificates on or before the Distribution Date occurring in July 2005.

                                     -38-

<PAGE>
 
          Section 9.2.  Rights upon an Event of Default.

          (a) If an Event of Default shall have occurred and be continuing, the
Trustee or Certificate Owners beneficially owning at least 25% in aggregate
outstanding principal amount of the Senior Certificates (subject to rescission
as described below) may declare by written notice to the Subordinated
Certificateholders (and the Trustee, if declared by the Certificate Owners), the
entire principal amount of the Senior Certificates immediately due and payable,
together with accrued interest thereon.  The Subordinated Certificateholders
shall have no right to declare an Event of Default or to make a declaration of
acceleration with respect to the Senior Certificates.

          At any time after such a declaration of acceleration with respect to
the Senior Certificates has been made and before a judgment or decree for
payment of the money due has been obtained by the Trustee, the holders of a
majority in aggregate principal amount of the Senior Certificates, by written
notice to the Subordinated Certificateholders and the Trustee, may rescind and
annul such declaration and its consequences if

          (i) there has been deposited in the Certificate Account, either
     pursuant to collections on the Trust Property or from amounts deposited
     with the Trustee by the Subordinated Certificateholders, an amount
     sufficient to pay

               (A) all accrued but unpaid interest on the Senior Certificates,
          and

               (B) all sums paid or advanced by the Trustee and the
          Administrator hereunder and the reasonable compensation, expenses,
          disbursements and advances of the Trustee and the Administrator and
          their agents.

          (b) If the Senior Certificates have been declared due and payable
following an Event of Default, the Trustee may liquidate all or any portion of
the Trust Property, or may elect to maintain possession of the Trust Property
(or any portion thereof) and continue to apply collections from the Trust
Property as if there had been no declaration of acceleration; provided, however,
the Trustee will be prohibited from selling the Trust Property following an
Event of Default, unless

          (i) the proceeds of such sale are sufficient to pay in full the
     principal of and the accrued interest on the outstanding Senior
     Certificates at the time of such sale and all amounts required to be paid
     under Section 9.3(i) - (iv); or

          (ii) the Trustee determines that the collections on the Trust Property
     will not be sufficient on an ongoing basis to make all payments of interest
     on the Senior Certificates as such payments become due and to pay the

                                     -39-

<PAGE>
 
     outstanding principal amount of the Senior Certificates at maturity, and
     the Trustee obtains the consent of Certificate Owners beneficially owning
     66 2/3% of the aggregate outstanding amount of the Senior Certificates.

          Section 9.3.  Distributions.  If the Trustee collects any money or
property pursuant to this Article IX, the Trustee shall pay out the money or
property in the following order:

          (i) first, amounts due and owing and required to be distributed to the
     Trustee pursuant to this Agreement;

          (ii) second, amounts due and owing and required to be distributed to
     the Administrator pursuant to this Agreement and the Administration
     Agreement;

          (iii) third, to the Senior Certificateholders, on a pro rata basis, an
     amount equal to the Senior Certificateholders' Interest Distributable
     Amount;

          (iv) fourth, to the Senior Certificateholders, on a pro rata basis,
     the unpaid principal amount of the Senior Certificates; and

          (v) fifth, any remaining money or property shall be distributed to the
     Subordinated Certificateholders, according to their Percentage Interests.

          The Trustee may fix a record date and payment date for any payment to
the Certificateholders pursuant to this Article IX.  At least 15 days prior to
such record date, the Trustee shall mail to each Certificateholder a notice that
states the record date, the payment date and the amount to be paid.


                                   ARTICLE X
                                  TERMINATION

          Section 10.1.  Termination of the Trust.

          (a) The respective obligations and responsibilities of the
Subordinated Certificateholders and the Trustee created by this Agreement and
the Trust created by this Agreement shall terminate upon the latest of (i) the
Distribution Date immediately following the maturity of the Finance I Note, the
retirement of the last Residual Asset or other liquidation of the last item of
Trust Property or (ii) the payment to the Certificateholders of all amounts
required to be paid to them pursuant to this Agreement, or (iii) following the
payment in full of all principal and accrued interest on the Senior
Certificates, by vote of all the Subordinated Certificateholders, or (iv) the
occurrence of a Dissolution Event (as provided in Section 10.2) with respect to
either Subordinated Certificateholder.  In any case, there shall be delivered to
the Trustee and the Rating Agencies an opinion 

                                     -40-

<PAGE>
 
of counsel that all applicable preference periods under federal, state and local
bankruptcy, insolvency and similar laws have expired with respect to the
payments pursuant to clause (ii); provided, however, that in no event shall the
trust created by this Agreement continue beyond the expiration of 21 years from
the death of the last survivor of the descendants living on the date of this
Agreement of Rose Kennedy of the Commonwealth of Massachusetts. The
Administrator shall promptly notify the Trustee of any prospective termination
pursuant to this Section 10.1. Except as provided in Section 10.2, the
bankruptcy, liquidation, dissolution, termination, resignation, expulsion,
withdrawal, death or incapacity of any Certificateholder or Certificate Owner
shall not (x) operate to terminate this Agreement or the Trust, nor (y) entitle
such Certificateholder's or Certificate Owner's legal representatives or heirs
to claim an accounting or to take any action or proceeding in any court for a
partition or winding up of all or any part of the Trust or Trust Property nor
(z) otherwise affect the rights, obligations and liabilities of the parties
hereto.

          (b) Except as provided in Section 10.1(a), neither the Depositor nor
any Certificateholder shall be entitled to revoke or terminate the Trust.

          (c) Upon the winding up of the Trust and its termination, the Trustee
shall cause the Certificate of Trust to be canceled by filing a certificate of
cancellation with the Secretary of State in accordance with the provisions of
Section 3810 of the Business Trust Statute.

          Section 10.2.  Dissolution Events with respect to the Subordinated
Certificateholders.  In the event that a Dissolution Event shall occur with
respect to either or both Subordinated Certificateholders, or a Dissolution
Event occurs with respect to both Subordinated Certificateholders, the Trust
will terminate.  Promptly after the occurrence of a Dissolution Event, (i) each
Subordinated Certificateholder shall give the Trustee written notice of the
occurrence of such Dissolution Event, (ii) the Trustee shall, upon the receipt
of such written notice, give prompt written notice to the Certificateholders of
the occurrence of such Dissolution Event; provided, however, that any failure to
give a notice required by this sentence shall not prevent or delay, in any
manner, a termination of the Trust pursuant to the second sentence of this
Section 10.2.  Upon a termination pursuant to this Section, the Trustee shall
sell the assets of the Trust (other than the Certificate Account) at one or more
private or public sales conducted in any manner permitted by law.  The proceeds
of such a sale of the assets of the Trust (the "Insolvency Proceeds") shall be
distributed as provided in Section 5.2(c).


                                  ARTICLE XI
                  SUCCESSOR TRUSTEES AND ADDITIONAL TRUSTEES

          Section 11.1.  Eligibility Requirements for Trustee.  The Trustee
shall at all times be a corporation (i) satisfying the provisions of Section
3807(a) of the Business Trust Statute; (ii) authorized to exercise corporate
trust powers; (iii) having 

                                     -41-

<PAGE>
 
a combined capital and surplus of at least $50,000,000 and subject to
supervision or examination by Federal or State authorities; (iv) having (or
having a parent which has) a long-term debt rating of at least BBB- by Fitch (if
rated by Fitch), or shall otherwise be satisfactory to Fitch, and a long-term
debt rating of at least Baa3 by Moody's, or shall otherwise be satisfactory to
Moody's. If such corporation shall publish reports of condition at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority, then for the purpose of this Section, the combined capital
and surplus of such corporation shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Trustee shall cease to be eligible in accordance with the
provisions of this Section, the Trustee shall resign immediately in the manner
and with the effect specified in Section 11.2.

          Section 11.2.  Resignation or Removal of Trustee.  The Trustee may at
any time resign and be discharged from the trusts hereby created by giving
written notice thereof to the Subordinated Certificateholders at least 30 days
before the date specified in such instrument.  Upon receiving such notice of
resignation, the Subordinated Certificateholders shall promptly appoint a
successor Trustee meeting the qualifications set forth in Section 11.1 by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the resigning Trustee and one copy to the successor Trustee.  If no
successor Trustee shall have been so appointed and have accepted appointment
within 30 days after the giving of such notice of resignation, the resigning
Trustee may petition any court of competent jurisdiction for the appointment of
a successor Trustee.

          If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 11.1 and shall fail to resign after written
request therefor by the Subordinated Certificateholders or if at any time the
Trustee shall be legally unable to act, or shall be adjudged bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be appointed,
or any public officer shall take charge or control of the Trustee or of its
property or affairs for the purpose of rehabilitation, conservation or
liquidation, then the Subordinated Certificateholders may remove the Trustee.
If the Subordinated Certificateholders shall remove the Trustee under the
authority of the immediately preceding sentence, the Subordinated
Certificateholders shall promptly appoint a successor Trustee meeting the
qualification requirements of Section 11.1 by written instrument, in triplicate,
one copy of which instrument shall be delivered to the outgoing Trustee so
removed, one copy to the Servicer and one copy to the successor Trustee upon any
such removal, the Subordinated Certificateholders shall pay all fees owed to the
outgoing Trustee.

          Any resignation or removal of the Trustee and appointment of a
successor Trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of appointment by the successor Trustee
pursuant to Section 11.3.  The Subordinated Certificateholders shall provide
notice of such resignation or removal of the Trustee to the Rating Agencies.

                                     -42-

<PAGE>
 
          Section 11.3.  Successor Trustee.  Any successor Trustee appointed
pursuant to Section 11.2 shall execute, acknowledge and deliver to the
Subordinated Certificateholders and to its predecessor Trustee an instrument
accepting such appointment under this Agreement, and thereupon the resignation
or removal of the predecessor Trustee shall become effective and such successor
Trustee, without any further act, deed or conveyance, shall become fully vested
with all the rights, powers, duties, and obligations of its predecessor under
this Agreement, with like effect as if originally named as Trustee.  The
predecessor Trustee shall deliver to the successor Trustee all documents and
statements and monies held by it under this Agreement; and the Subordinated
Certificateholders and the predecessor Trustee shall execute and deliver such
instruments and do such other things as may reasonably be required for fully and
certainly vesting and confirming in the successor Trustee all such rights,
powers, duties, and obligations.

          No successor Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Trustee shall be
eligible pursuant to Section 11.1.

          Upon acceptance of appointment by a successor Trustee pursuant to this
Section, Finance I shall mail notice of the successor of such Trustee to all
Certificateholders and the Rating Agencies.  If Finance I shall fail to mail
such notice within 10 days after acceptance of appointment by the successor
Trustee, the successor Trustee shall cause such notice to be mailed at the
expense of Finance I.

          Section 11.4.  Merger or Consolidation of Trustee.  Any corporation
into which the Trustee may be merged or converted or with which it may be
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Trustee shall be a party, or any corporation
succeeding to all or substantially all of the corporate trust business of the
Trustee, shall be the successor of the Trustee hereunder, provided such
corporation shall be eligible pursuant to Section 11.1, without the execution or
filing of any instrument or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding; provided further that
the Trustee shall mail notice of such merger or consolidation to the Rating
Agencies.

          Section 11.5.  Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Trust Property may at the time be located, the Administrator and the
Trustee acting jointly shall have the power and shall execute and deliver all
instruments to appoint one or more Persons approved by the Trustee and Finance I
to act as co-trustee, jointly with the Trustee, or separate trustee or separate
trustees, of all or any part of the Trust Property, and to vest in such Person,
in such capacity, such title to the Trust, or any part thereof, and, subject to
the other provisions of this Section, such powers, duties, obligations, rights
and trusts as the Administrator and the 

                                     -43-
<PAGE>
 
Trustee may consider necessary or desirable. If the Administrator shall not have
joined in such appointment within 15 days after the receipt by it of a request
so to do, the Trustee, subject to the approval of Finance I, shall have the
power to make such appointment. No co-trustee or separate trustee under this
Agreement shall be required to meet the terms of eligibility as a successor
trustee pursuant to Section 10.1 and no notice of the appointment of any co-
trustee or separate trustee shall be required pursuant to Section 11.1, except
that notice of such appointment shall be given to each Rating Agency.

          Each separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

          (i) all rights, powers, duties, and obligations conferred or imposed
     upon the Trustee shall be conferred upon and exercised or performed by the
     Trustee and such separate trustee or co-trustee jointly (it being
     understood that such separate trustee or co-trustee is not authorized to
     act separately without the Trustee joining in such act), except to the
     extent that under any law of any jurisdiction in which any particular act
     or acts are to be performed, the Trustee shall be incompetent or
     unqualified to perform such act or acts, in which event such rights,
     powers, duties, and obligations (including the holding of title to the
     Trust Property or any portion thereof in any such jurisdiction) shall be
     exercised and performed singly by such separate trustee or co-trustee, but
     solely at the direction of the Trustee;

          (ii) no trustee under this Agreement shall be personally liable by
     reason of any act or omission of any other trustee under this Agreement;
     and

          (iii) the Administrator and the Trustee acting jointly may at any
     time accept the resignation of or remove any separate trustee or co-
     trustee.

          Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each of them.  Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article.  Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording protection to, the Trustee.  Each
such instrument shall be filed with the Trustee and a copy thereof given to the
Administrator and Finance I.

          Any separate trustee or co-trustee may at any time appoint the
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate trustee or co-trustee
shall die, become 

                                     -44-
<PAGE>
 
incapable of acting, resign or be removed, all of its estates, properties,
rights, remedies and trusts shall vest in and be exercised by the Trustee, to
the extent permitted by law, without the appointment of a new or successor
trustee.


                                  ARTICLE XII
                           MISCELLANEOUS PROVISIONS

          Section 12.1.  Amendment.

          (a) This Agreement may be amended by the Subordinated
Certificateholders and the Trustee, but without the consent of any of the Senior
Certificateholders, (i) to cure any ambiguity, or (ii) to correct, supplement or
modify any provisions in this Agreement; provided, however, that such action
shall not, as evidenced by an opinion of counsel, adversely affect in any
material respect the interests of any Senior Certificateholder.

          (b) This Agreement may also be amended from time to time by the
Subordinated Certificateholders and the Trustee with the consent of a
Certificate Majority of the Senior Certificates (which consent of any Holder of
a Certificate given pursuant to this Section or pursuant to any other provision
of this Agreement shall be conclusive and binding on such Holder and on all
future Holders of such Certificate and of any Certificate issued upon the
transfer thereof or in exchange thereof or in lieu thereof whether or not
notation of such consent is made upon the Certificate) for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of this Agreement, or of modifying in any manner the rights of the Holders of
Certificates; provided, however, that no such amendment shall (a) increase or
reduce in any manner the amount of, or accelerate or delay the timing of
distributions that shall be required to be made on any Certificate or the
Interest Rate or (b) reduce the aforesaid percentage required to consent to any
such amendment or any waiver hereunder, without the consent of the Holders of
all Certificates then outstanding.

          (c) Prior to the execution of any such amendment or consent, the
Subordinated Certificateholders shall furnish written notification of the
substance of such amendment or consent to each Rating Agency.

          (d) Promptly after the execution of any such amendment or consent, the
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder unless such parties have previously received
such notification.

          (e) It shall not be necessary for the consent of Certificateholders
pursuant to Section 12.1(b) to approve the particular form of any proposed
amendment or consent, but it shall be sufficient if such consent shall approve
the substance thereof.  The manner of obtaining such consents (and any other
consents 

                                     -45-
<PAGE>
 
of Certificateholders provided for in this Agreement) and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable requirements as the Trustee may prescribe, including the
establishment of record dates.

          (f) Prior to the execution of any amendment to this Agreement, the
Trustee shall be entitled to receive and rely upon an opinion of counsel stating
that the execution of such amendment is authorized or permitted by this
Agreement and that all conditions precedent to the execution and delivery of
such amendment have been satisfied.  The Trustee may, but shall not be obligated
to, enter into any such amendment which affects the Trustee's own rights, duties
or immunities under this Agreement or otherwise.

          Section 12.2.  No Recourse.  Each Senior Certificateholder by
accepting a Senior Certificate acknowledges that such Certificateholder's
Certificates represent obligations of the Trust only and do not represent
interests in or obligations of the Depositor, Finance I, Finance II, Green Tree,
the Servicer, the Trustee, or any Affiliate of any of the foregoing and no
recourse may be had against such parties or their assets, except as may be
expressly set forth or contemplated in this Agreement, the Senior Certificates
or the Related Documents.

          Section 12.3.  Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Delaware without regard to
the principles of conflicts of laws thereof and the obligations, rights and
remedies of the parties under this Agreement shall be determined in accordance
with such laws.

          Section 12.4.  Severability of Provisions.  If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

          Section 12.5.  Third-Party Beneficiaries.  This Agreement shall inure
to the benefit of and be binding upon the parties hereto and their respective
successors and permitted assigns.  Except as otherwise provided in this
Agreement, no other Person shall have any right or obligation hereunder.

          Section 12.6.  Counterparts.  For the purpose of facilitating its
execution and for other purposes, this Agreement may be executed simultaneously
in any number of counterparts, each of which counterparts shall be deemed to be
an original, and all of which counterparts shall constitute but one and the same
instrument.

                                     -46-
<PAGE>
 
          Section 12.7.  Notices.  All demands, notices and communications under
this Agreement shall be in writing, personally delivered or mailed by certified
mail-return receipt requested, and shall be deemed to have been duly given upon
receipt (a) in the case of Finance I, Finance II or the Depositor, at the
following address:  Registered Agent, The Corporation Trust Company, Corporation
Trust Center, 1209 Orange Street, Wilmington, Delaware 19801, with copies to:
Green Tree Financial Corporation, Attention:  Chief Financial Officer, (b) in
the case of the Trustee, at the Corporate Trust Office, (c) in the case of the
Administrator or Paying Agent, First Trust National Association, 180 East 5th
Street, St. Paul, Minnesota 55101, Attention:  Corporate Trust Operations,
Second Floor, (d) in the case of each Rating Agency, One State Street Plaza, New
York, New York 10004 (for Fitch) and 99 Church Street, New York, New York 10007,
Attention:  ABS Monitoring Department (for Moody's), or at such other address as
shall be designated by any such party in a written notice to the other parties.
Notwithstanding the foregoing, any notice required or permitted to be mailed to
a Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register, and any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Certificateholder receives
such notice.

                                     -47-
<PAGE>
 
          IN WITNESS WHEREOF, the Depositor, Finance I, Finance II and the
Trustee have caused this Trust Agreement to be duly executed by their respective
officers as of the day and year first above written.


                              GREEN TREE MANUFACTURED
                                 HOUSING NET INTEREST MARGIN
                                 FINANCE CORP. I, AS DEPOSITOR


                              By_____________________________
                                 Name:
                                 Title:


                              GREEN TREE MANUFACTURED
                                 HOUSING NET INTEREST MARGIN
                                 FINANCE CORP. I


                              By_____________________________
                                 Name:
                                 Title:


                              GREEN TREE MANUFACTURED
                                 HOUSING NET INTEREST MARGIN
                                 FINANCE CORP. II


                              By_____________________________
                                 Name:
                                 Title:


                              WILMINGTON TRUST COMPANY


                              By_____________________________
                                 Name:
                                 Title:

                                     -48-
<PAGE>
 
                                                                       EXHIBIT A

                         FORM OF CERTIFICATE OF TRUST

                            CERTIFICATE OF TRUST OF
            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
            -------------------------------------------------------

          THIS Certificate of Trust of GREEN TREE SECURITIZED NET INTEREST
MARGIN TRUST 1995-A (the "Trust"), dated as of June 1, 1995, is being duly
executed and filed by Wilmington Trust Company, a Delaware corporation, as
trustee, to form a business trust under the Delaware Business Trust Act (12 Del.
Code, (S) 3801 et seq.).

          1.   Name.  The name of the business trust formed hereby is GREEN TREE
SECURITIZED NET INTEREST MARGIN TRUST 1995-A.

          2.   Delaware Trustee.  The name and business address of the trustee
of the Trust in the State of Delaware is Wilmington Trust Company, Rodney Square
North, 1100 North Market Street, Wilmington, Delaware 19890-0001, Attention:
Corporate Trust Administration.

          3.   This Certificate of Trust will be effective August __, 1995.

          IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust as of the date first above
written.

                                       Wilmington Trust Company, not in its
                                       individual capacity but solely as
                                       Trustee under a Trust Agreement dated
                                       as of June 1, 1995.


                                       By_____________________________________
                                       Name:
                                       Title:
<PAGE>
 
                                                                       EXHIBIT B

                          FORM OF SENIOR CERTIFICATE

            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
                        SECURITIZED NET INTEREST MARGIN
                                  CERTIFICATE

 
              (This Securitized Net Interest Margin Certificate
              does not represent an obligation of, or an interest
              in, Green Tree Financial Corporation ("Green Tree")
              or any of its affiliates, except to the extent set
              forth in the Trust Agreement referred to herein.)

Certificate No. ________                    Denomination: $________

Cut-off Date: June 1, 1995 (or July 1,      Aggregate
Denomination of all 1995, with respect      Certificates:  $308,000,000
to certain Contracts included in the 
1995-4 and 1995-5 Securitized Pools)

First Distribution Date:  August 15, 1995   Interest Rate: ____%

                                            Maturity Date:
Servicer:                                   July 15, 2005
Green Tree Financial Corporation
                                            CUSIP:  __________

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York Corporation ("DTC") to the Trustee or its
agent for registration of transfer, exchange or payment, and any certificate
issued is registered in the name of Cede & Co. or in such other name as
requested by an authorized representative of DTC (and any payment is made to
Cede & Co. or to such other entity as is requested by an authorized
representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

                                      B-1
<PAGE>
 
                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Securitized Net Interest Margin Certificates
referred to in the within-mentioned Trust Agreement.

WILMINGTON TRUST COMPANY,            [or]  WILMINGTON TRUST COMPANY,
not in its individual capacity but         not in its individual capacity but
solely as Trustee                          solely as Trustee

                                           By FIRST TRUST NATIONAL
                                                ASSOCIATION,
                                           Authenticating Agent
by_______________________________
                                           by_________________________________


          THIS CERTIFIES THAT CEDE & CO. is the registered owner of a
Securitized Net Interest Margin Certificate (herein called a "Certificate")
issued by the Green Tree Securitized Net Interest Margin Trust 1995-A (the
"Trust").  The Trust was created pursuant to a Trust Agreement, dated as of June
1, 1995 (the "Trust Agreement"), among Green Tree Manufactured Housing Net
Interest Margin Finance Corp. I ("Finance I"), Green Tree Manufactured Housing
Net Interest Margin Finance Corp. II ("Finance II") and Wilmington Trust
Company, not in its individual capacity but solely as Trustee (the "Trustee"), a
summary of certain of the pertinent provisions of which is set forth below.  To
the extent not otherwise defined herein, the capitalized terms used herein have
the meanings assigned to them in the Trust Agreement, each of the Assignments,
dated as of June 1, 1995 (the "Assignment Agreements") among (i) Green Tree and
Finance I and (ii) Green Tree, Finance I and Finance II, or the Transfer
Agreement dated as of June 1, 1995 (the "Transfer Agreement"), among Finance I,
Finance II and the Trust or the Servicing Agreement dated as of June 1, 1995
(the "Servicing Agreement"), between the Trust and Green Tree, as servicer
("Green Tree" or the "Servicer").

          The Trust, for value received, hereby promises to pay to CEDE & CO. or
registered assigns, the principal sum of $308,000,000, payable on or before July
15, 2005.  The Trust will pay interest on this Certificate at the rate per annum
shown above on each Distribution Date until the principal of this Certificate is
paid or made available for payment, on the principal amount outstanding on the
preceding Distribution Date (after giving effect to all payments of principal on
the preceding Distribution Date), to the extent of the Amount Available on each
Distribution Date.

          This Certificate is one of the duly authorized Certificates designated
in the Trust Agreement as "Senior Certificates."  The Trust is also issuing
Subordinated Certificates (the "Subordinated Certificates" and, together with
the Senior Certificates, the "Certificates").  This Certificate is issued under
and is subject to the terms, provisions and conditions of the Trust Agreement,
to which Trust 

                                      B-2
<PAGE>
 
Agreement the holder of this Certificate by virtue of the acceptance hereof
assents and by which such holder is bound. The Certificates are payable solely
from the assets of the Trust, which include (as more fully described in the
Trust Agreement) (i) a limited recourse note (the "Finance I Note") issued by
Finance I and (ii) the residual interests in certain trusts (the "Residual
Assets"). The Finance I Note will be payable solely from certain assets of
Finance I (the "Guarantee Fees") acquired by Finance I from Green Tree.

          Under the Trust Agreement, there will be distributed on the 15th day
of each month or, if such 15th day is not a Business Day, the next succeeding
Business Day (the "Distribution Date") to the person in whose name this
Certificate is registered at the close of business on the last day of the
preceding calendar month (the "Record Date"), such Certificateholder's
Fractional Undivided Interest in the sum of (a) the Senior Certificateholders'
Interest Distributable Amount and (b) the Senior Certificateholders' Principal
Distributable Amount, to the extent of the funds available therefor.

          The Trust shall pay interest on overdue installments of interest at
the Interest Rate to the extent lawful.

          As described above, the entire unpaid principal amount of this
Certificate shall be due and payable on or before the Distribution Date
occurring in July 2005.  Notwithstanding the foregoing, the entire unpaid
principal amount of the Senior Certificates shall be due and payable on the date
on which an Event of Default shall have occurred and be continuing and the
Trustee or the Holders of the Senior Certificates representing 25% of the Senior
Certificates have declared the Senior Certificates to be immediately due and
payable in the manner provided in Section 9.2 of the Trust Agreement.  All
principal payments on the Senior Certificates shall be made pro rata to the
Senior Certificateholders entitled thereto.

          It is the intent and agreement of the Depositor, the Subordinated
Certificateholders and the Senior Certificateholders that, for purposes of
federal income, state and local income and franchise and any other income taxes,
the Senior Certificates will be treated as debt of the Trust.  Each
Certificateholder, by acceptance of a Certificate, covenants and agrees to
treat, and to take no action inconsistent with the treatment of, the Senior
Certificates as debt for such tax purposes.

          Each Senior Certificateholder, by its acceptance of a Senior
Certificate, covenants and agrees that such Certificateholder will not at any
time institute against either  Subordinated Certificateholder or join in any
institution against either  Subordinated Certificateholder of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any United States Federal or state bankruptcy or similar law
in connection with any obligations relating to the Certificates, the Trust
Agreement or any of the Related Documents.

                                      B-3
<PAGE>
 
          Except as provided in the Trust Agreement, distributions on this
Certificate will be made by the Trustee by check or money order mailed to the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon, or by
wire transfer, in immediately available funds, to the account of such
Certificateholder at a bank or other entity having appropriate facilities
therefor, if such Certificateholder shall have provided to the Certificate
Registrar appropriate written instructions at least five Business Days prior to
such Distribution Date and such Certificateholder's Senior Certificates in the
aggregate evidence a denomination of not less than $1,000,000 (or if such
Certificateholder is a Depositor or an Affiliate thereof).  Except as otherwise
provided in the Trust Agreement and notwithstanding the above, the final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such distribution and only upon presentation and surrender of
this Certificate at the office or agency maintained for that purpose by the
Trustee.  The Record Date otherwise applicable to distributions shall not be
applicable to such final distribution.

          The Certificates do not represent an obligation of, or an interest in,
Green Tree, the Trustee or any Affiliate of any of them.  The Certificates are
limited in right of payment to certain collections and recoveries respecting the
Finance I Note and the Residual Assets, all as more specifically set forth in
the Trust Agreement.  None of the Trustee, the Administrator or the Subordinated
Certificateholders shall incur any personal liability in connection herewith.  A
copy of the Trust Agreement may, upon request, be examined by any
Certificateholder during normal business hours at the principal office of
Finance I and at such other places, if any, designated by Finance I.

          The Trust Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of the
parties thereto and the rights of the Certificateholders under the Trust
Agreement at any time by the Subordinated Certificateholders and the Trustee.
In certain limited circumstances, the Trust Agreement may only be amended with
the consent of the Holders of Senior Certificates evidencing not less than a
majority of the aggregate outstanding principal amount of the Senior
Certificates and, in certain circumstances, 100% of the aggregate outstanding
principal amount of the Certificates.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and on all future
Holders of this Certificate and of any Certificate issued upon the transfer
hereof or in exchange herefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.

          As provided in the Trust Agreement and subject to certain limitations
set forth therein, the transfer of this Certificate is registrable in the
Certificate Registrar upon surrender of this Certificate for registration of
transfer at the offices or agencies of the Certificate Registrar maintained by
the First Trust National Association on behalf of the Trustee in St. Paul,
Minnesota, accompanied by a written instrument of transfer in form satisfactory
to the Trustee and the Certificate 

                                      B-4
<PAGE>
 
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate fractional undivided interest in the
Trust of the same class shall be issued to the designated transferee.

          This Certificate may not be acquired by a "disqualified organization"
or a "foreign person" (each as defined below).  By accepting and holding this
Certificate, the Holder hereof shall be deemed to have represented and warranted
that it is not a disqualified organization or a foreign person.  Any attempted
or purported transfer in violation of these transfer restrictions will be null
and void and will vest no rights in any purported transferee.  A "disqualified
organization" means (i) the United States, any State or political subdivision
thereof, any foreign government, any international organization, or any agency
or instrumentality of the foregoing (not including instrumentalities described
in Section 168(h)(2)(D) of the Code or the Federal Home Loan Mortgage
Corporation), (ii) any organization (other than a cooperative described in
Section 521 of the Code) that is exempt from federal income tax, unless it is
subject to the tax imposed by Section 511 of the Code or (iii) any organization
described in Section 1381(a)(2)(C) of the Code.  A "foreign person" means any
person who is not (i) a citizen or resident of the United States, (ii) a
domestic partnership, (iii) a domestic corporation or (iv) an estate or trust
all of the income of which is subject to taxation in the United States.

          The Senior Certificates are issuable only as registered Certificates
without coupons in denominations of $1,000 and integral multiples thereof.  As
provided in the Trust Agreement and subject to certain limitations therein set
forth, Senior Certificates are exchangeable for new Senior Certificates of
authorized denominations of a like aggregate fractional undivided interest, as
requested by the Holder surrendering the same.  No service charge will be made
for any such registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or governmental charges payable in
connection therewith.

          The Trustee, the Certificate Registrar and any agent of the Trustee or
the Certificate Registrar may treat the person in whose name this Certificate is
registered as the owner hereof for the purpose of receiving distributions and
for all other purposes, and neither the Trustee, the Certificate Registrar nor
any such agent shall be affected by any notice to the contrary.

          The obligations and responsibilities created by the Trust Agreement
and the Trust created thereby shall terminate upon the payment to Senior
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement and the disposition of all property held as part of the Trust.
Finance I and Finance II may at their option cause the Trust to prepay the
Senior Certificates in whole but not in part by contributing cash to the Trust
in an amount equal to the unpaid principal amount of the Senior Certificates
plus any accrued and unpaid interest, and such prepayment will effect early
retirement of the Senior Certificates; 

                                      B-5
<PAGE>
 
provided, however, such right of purchase is exercisable only as of a
Distribution Date as of which the outstanding principal amount of the Senior
Certificates is less than 10% of the original principal amount of the Senior
Certificates.

          The recitals contained herein shall be taken as the statements of the
Depositor or the Subordinated Certificateholders, as the case may be, and the
Trustee assumes no responsibility for the correctness thereof.  The Trustee
makes no representations as to the validity or sufficiency of this Certificate
or of the assignment of the Guarantee Fees or the Residual Assets or any related
document.

          Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Trustee, by manual or facsimile
signature, this Certificate shall not entitle the holder hereof to any benefit
under the Trust Agreement or be valid for any purpose.

          IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its
individual capacity has caused this Certificate to be duly executed.


Dated: ______________, 1995            GREEN TREE SECURITIZED NET
                                         INTEREST MARGIN TRUST 1995-A


                                       By: WILMINGTON TRUST COMPANY,
                                           not in its individual capacity but 
                                           solely as Trustee


                                       By: ___________________________________
                                           Name:
                                           Title:

                                      B-6
<PAGE>
 
                                  ASSIGNMENT

          FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


--------------------------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)


--------------------------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


--------------------------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:
                                       *
                                          -------------------------------------
                                                 Signature Guaranteed:

                                       *
                                          -------------------------------------
                                       

*NOTICE: The signature to this assignment must correspond with the name as it
 appears upon the face of the within Certificate in every particular, without
 alteration, enlargement or any change whatever. Such signature must be
 guaranteed by a member firm of The New York Stock Exchange, Inc. or a
 commercial bank or trust company.

                                      B-7
<PAGE>
 
                                                                       EXHIBIT C

                       FORM OF SUBORDINATED CERTIFICATE

            GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
                           SUBORDINATED CERTIFICATE
 
              (This Subordinated Certificate does not represent
              an obligation of, or an interest in, Green Tree
              Financial Corporation ("Green Tree"), or any of its
              affiliates, except to the extent set forth in the
              Trust Agreement referred to herein.)

Certificate No.  [1/2]                         Percentage Interest:  [50/50]%

Cut-off Date: June 1, 1995 (or July 1,
              1995,with respect to certain
              Contracts included in the
              1995-4 and 1995-5 Securitized
              Pools)
First Distribution Date:  August 15, 1995

 
Servicer:
Green Tree Financial Corporation
 
                                      C-1
<PAGE>

 
                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION


          This is one of the Subordinated Certificates referred to in the
within-mentioned Trust Agreement.


WILMINGTON TRUST COMPANY                WILMINGTON TRUST COMPANY
as Trustee                     [or]     as Trustee
                                        
                                        By FIRST TRUST NATIONAL
                                             ASSOCIATION
                                        Authenticating Agent
                                        
by                                      
   ---------------------                by
                                           ----------------------------


          THIS CERTIFIES THAT [Green Tree Manufactured Housing Net Interest
Margin Finance Corp. I/Green Tree Manufactured Housing Net Interest Margin
Finance Corp. II] is the registered owner of a nonassessable, fully-paid,
fractional undivided interest in Green Tree Securitized Net Interest Margin
Trust 1995-A (the "Trust").  The Trust was created pursuant to a Trust
Agreement, dated as of June 1, 1995 (the "Trust Agreement"), among Green Tree
Manufactured Housing Net Interest Margin Finance Corp. I ("Finance I"), Green
Tree Manufactured Housing Net Interest Margin Finance Corp. II ("Finance II")
and Wilmington Trust Company, as Trustee (the "Trustee"), a summary of certain
of the pertinent provisions of which is set forth below.  To the extent not
otherwise defined herein, the capitalized terms used herein have the meanings
assigned to them in the Trust Agreement, each of the Assignments, dated as of
June 1, 1995 (the "Assignment Agreements"), between (i) Green Tree and Finance I
and (ii) Green Tree, Finance I and Finance II, or the Transfer Agreement, dated
as of June 1, 1995 (the "Transfer Agreement"), among Finance I, Finance II and
the Trust, or the Servicing Agreement dated as of June 1, 1995 (the "Servicing
Agreement"), between the Trust and Green Tree, as servicer ("Green Tree" or the
"Servicer").

          This Certificate is one of the duly authorized Certificates designated
in the Trust Agreement as "Subordinated Certificates."  The Trust is also
issuing Senior Certificates (the "Senior Certificates" and, together with the
Subordinated Certificates, the "Certificates").  This Certificate is issued
under and is subject to the terms, provisions and conditions of the Trust
Agreement, to which Trust Agreement the holder of this Certificate by virtue of
the acceptance hereof assents and by which such holder is bound.  The
Certificates are payable solely from the assets of the Trust, which include (as
more fully described in the Trust Agreement) (i) a limited recourse note (the
"Finance I Note") issued by Finance I and (ii) the residual interests in certain
trusts (the "Residual Assets").  The Finance I Note will be payable solely from
certain assets of Finance I (the "Guarantee Fees") acquired by Finance I from
Green Tree.

                                      C-2
<PAGE>
 

          Under the Trust Agreement, no distributions of principal or interest
will be paid on the Subordinated Certificates until principal and interest on
the Senior Certificates have been paid in full (the "Senior Certificates Final
Payment").  On the Distribution Date following the Senior Certificates Final
Payment, there will be distributed on the 15th day of each month or, if such
15th day is not a Business Day, the next succeeding Business Day (the
"Distribution Date"), commencing on such Distribution Date, to the person in
whose name this Certificate is registered at the close of business on the last
day of the preceding Monthly Period (the "Record Date"), such
Certificateholder's Fractional Undivided Interest in the amount in the
Certificate Account, after payment of certain expenses of the Trust.

          It is the intent and agreement of the Depositor, the Subordinated
Certificateholders and the Senior Certificateholders that, for purposes of
federal income, state and local income and franchise and any other income taxes,
the Trust will be treated as a partnership and the Subordinated
Certificateholders will be treated as partners in that partnership and the
Senior Certificates will be treated as debt of the Trust.  The Subordinated
Certificateholders, by acceptance of a Subordinated Certificate, agree to treat,
and to take no action inconsistent with the treatment of, the Subordinated
Certificates for such tax purposes as partnership interests in the Trust.

          Except as provided in the Agreement, distributions on this Certificate
will be made by the Trustee by check or money order mailed to the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon.  Except
as otherwise provided in the Trust Agreement and notwithstanding the above, the
final distribution on this Certificate will be made after due notice by the
Trustee of the pendency of such distribution and only upon presentation and
surrender of this Certificate at the office or agency maintained for that
purpose by the Trustee.  The Record Date otherwise applicable to distributions
shall not be applicable to such final distribution.

          The Certificates do not represent an obligation of, or an interest in,
Green Tree, the Trustee or any Affiliate of any of them.  The Certificates are
limited in right of payment to certain collections and recoveries respecting the
Finance I Note and the Residual Assets, all as more specifically set forth in
the Trust Agreement.  None of the Trustee, the Administrator or the Subordinated
Certificateholders shall incur any personal liability in connection herewith.  A
copy of the Trust Agreement may, upon request, be examined by any
Certificateholder during normal business hours at the principal office of
Finance I and at such other places, if any, designated by Finance I.

          The Subordinated Certificates may not be acquired by (a) an employee
benefit plan (as defined in Section 3(3) of ERISA) that is subject to the
provisions of Title 1 of ERISA, (b) a plan described in Section 4975(e)(1) of
the Code or (c) any entity whose underlying assets include plan assets by reason
of a plan's investment 

                                      C-3
<PAGE>
 

in the entity (each, a "Benefit Plan"). By accepting and holding this
Certificate, the Holder hereof shall be deemed to have represented and warranted
that it is not a Benefit Plan.

          This Certificate may not be acquired by a "disqualified organization"
or a "foreign person" (each as defined below).  By accepting and holding this
Certificate, the Holder hereof shall be deemed to have represented and warranted
that it is not a disqualified organization or a foreign person.  Any attempted
or purported transfer in violation of these transfer restrictions will be null
and void and will vest no rights in any purported transferee.  A "disqualified
organization" means (i) the United States, any State or political subdivision
thereof, any foreign government, any international organization, or any agency
or instrumentality of the foregoing (not including instrumentalities described
in Section 168(h)(2)(D) of the Code or the Federal Home Loan Mortgage
Corporation), (ii) any organization (other than a cooperative described in
Section 521 of the Code) that is exempt from federal income tax, unless it is
subject to the tax imposed by Section 511 of the Code or (iii) any organization
described in Section 1381(a)(2)(C) of the Code.  A "foreign person" means any
person who is not (i) a citizen or resident of the United States, (ii) a
domestic partnership, (iii) a domestic corporation or (iv) an estate or trust
all of the income of which is subject to taxation in the United States.

          The Trustee, the Certificate Registrar and any agent of the Trustee or
the Certificate Registrar may treat the person in whose name this Certificate is
registered as the owner hereof for the purpose of receiving distributions and
for all other purposes, and neither the Trustee, the Certificate Registrar nor
any such agent shall be affected by any notice to the contrary.

          The obligations and responsibilities created by the Trust Agreement
and Trust created thereby shall terminate upon the payment to Senior
Certificateholders of all amounts required to be paid to them pursuant to the
Agreement and the disposition of all property held as part of the Trust.

          The recitals contained herein shall be taken as the statements of the
Depositor or the Subordinated Certificateholders, as the case may be, and the
Trustee assumes no responsibility for the correctness thereof.  The Trustee
makes no representations as to the validity or sufficiency of this Certificate
or of the assignment of the Guarantee Fees or the Residual Assets or any related
document.

          Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the Trust
Agreement or be valid for any purpose.

                                      C-4
<PAGE>
 

          IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its
individual capacity has caused this Certificate to be duly executed.


Dated: _________, 1995            GREEN TREE SECURITIZED NET
                                      INTEREST MARGIN TRUST 1995-A


                                  By: WILMINGTON TRUST COMPANY,
                                      not in its individual capacity but 
                                      solely as Trustee



                                  By:
                                      -------------------------------------
                                      Name:
                                      Title:



                                      C-5
<PAGE>
 

                                  ASSIGNMENT


          FOR VALUE RECEIVED the undersigned hereby sells, assigns and 
transfers unto


PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


-------------------------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)



--------------------------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



--------------------------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:
                              *   
                                  ------------------------------------
                                      Signature Guaranteed:


                              *   
                                  ------------------------------------


*NOTICE: The signature to this assignment must correspond with the name as it
 appears upon the face of the within Certificate in every particular, without
 alteration, enlargement or any change whatever. Such signature must be
 guaranteed by a member firm of The New York Stock Exchange, Inc. or a
 commercial bank or trust company.

                                      C-6
<PAGE>
 

                                                                     EXHIBIT D


                         FORM OF DEPOSITORY AGREEMENT
                         ----------------------------

                                (See Attached)




                                      D-1
<PAGE>
 

                                                                     EXHIBIT E

                          FORM OF TRANSFER AGREEMENT
                          --------------------------

                                (See Attached)



                                      E-1
<PAGE>
 

                                                                     EXHIBIT F

                            FORM OF FINANCE I NOTE
                            ----------------------



                                (See Attached)



                                      F-1
<PAGE>
 

                                                                     EXHIBIT G


                          FORM OF SECURITY AGREEMENT
                          --------------------------

                                (See Attached)



                                      G-1
<PAGE>
 

                                                                     EXHIBIT H



                          FORM OF SERVICING AGREEMENT
                          ---------------------------

                                (See Attached)





                                      H-1

<PAGE>
 
                                                                     Exhibit 4.2

                           GUARANTEE FEE ASSIGNMENT


          THIS ASSIGNMENT (the "Assignment"), dated as of June 1, 1995, is made
by Green Tree Financial Corporation, a Delaware corporation ("Green Tree") in
favor of Green Tree Manufactured Housing Net Interest Margin Finance Corp. I, a
Delaware corporation ("Finance I") and a wholly owned subsidiary of Green Tree.
(All capitalized terms used herein and not defined herein shall have the
meanings assigned to them in that certain Trust Agreement dated as of June 1,
1995 (the "Trust Agreement") among Finance I, Green Tree Manufactured Housing
Net Interest Margin Finance Corp. II and Wilmington Trust Company, as Trustee.)

          WHEREAS, pursuant to certain Pooling and Servicing Agreements
identified in Appendix I attached hereto (the "Pooling and Servicing
Agreements"), Green Tree is entitled to receive guarantee fees (the "Guarantee
Fees") for providing credit enhancement against delinquencies, defaults and net
liquidation losses on the related pool of manufactured housing contracts.

          WHEREAS, pursuant to the terms and conditions set forth herein, Green
Tree desires to assign to Finance I its right to receive the Guarantee Fees.


                                   ARTICLE I
                         ASSIGNMENT OF GUARANTEE FEES

          1.01 Guarantee Fees.  Subject to and upon the terms and conditions set
forth in this Assignment, Green Tree, as a contribution of capital, hereby
transfers, assigns and delivers to Finance I all of its right to receive the
Guarantee Fees, payable on or after July 15, 1995.  In order to effect such
transfer, Green Tree shall deliver to the Trustee under the Pooling and
Servicing Agreements a written notification in substantially the form attached
hereto as Exhibit A.

          1.02 Security Interest in the Guarantee Fees.  Although the parties
intend that the assignment of Green Tree's right to receive the Guarantee Fees
pursuant to this Assignment shall constitute an absolute assignment and not a
loan, if such assignment is deemed to be a loan, the parties intend that the
rights and obligations of the parties to such loan shall be established pursuant
to the terms of this Assignment.  The parties also intend and agree that Green
Tree shall be deemed to have granted to Finance I, and Green Tree does hereby
grant to Finance I, a security interest in the Guarantee Fees, and that this
Assignment shall constitute a security agreement under applicable law.  Green
Tree further represents and warrants that all steps necessary to make such
security interest a first-priority perfected security interest have been taken,
and further covenants that it will take all steps necessary to maintain the
first-priority perfected status of such security interest during the term of
this Agreement.  Green Tree further agrees that it shall at any time or times
hereafter execute such instruments and perform such acts as the 
<PAGE>
 
Trustee or Finance I may request to establish and maintain a valid security
interest in the Guarantee Fees.


                                  ARTICLE II
             INSIDE REFINANCING PAYMENTS AND REPURCHASE PAYMENTS; 
                             SERVICING OBLIGATIONS

          2.01 Inside Refinancing Payments.  As part of the foregoing transfer,
with respect to each Contract which is refinanced by an Obligor (as such terms
are defined in the Pooling and Servicing Agreements) through Green Tree, Green
Tree agrees to pay to or upon the order of Finance I an amount (an "inside
refinancing payment") equal to the unpaid balance of such Contract, multiplied
by the factor applicable to such Contract, based on the month in which such
refinancing occurs, as specified for the applicable Securitized Pool in Exhibit
A to the Residual Assets Assignment.  Green Tree further agrees that any such
inside refinancing payments that it is obligated to pay hereunder during any one
month period will be made by 3:00 p.m. St. Paul, Minnesota time on the business
day immediately preceding the Distribution Date for such month.

          2.02 Repurchase Payments.  As part of the foregoing transfer, with
respect to each Contract in a Securitized Pool which is repurchased by Green
Tree pursuant to its right as Servicer to repurchase such Contract when the
outstanding balance of such Securitized Pool has declined to 10% or less of its
initial principal balance, or which is repurchased by Green Tree because of a
breach of certain representations and warranties contained in the applicable
Pooling and Servicing Agreement, Green Tree agrees to pay to or upon the order
of Finance I an amount (a "repurchase payment") equal to the unpaid balance of
such Contract multiplied by the factor applicable to such Contract, based on the
month in which such repurchase occurs, as specified in Exhibit A to the Residual
Assets Assignment.  Green Tree further agrees that any such repurchase payments
that it is obligated to pay hereunder during any one month period will be made
by 3:00 p.m. St. Paul, Minnesota time on the business day immediately preceding
the Distribution Date for such month.

          2.03 Servicing Obligations.  Green Tree agrees to continue to act as
servicer of the Contracts, to provide such reports with respect to the Guarantee
Fees as Finance I may reasonably request, and to enter into such further
agreements with Finance I or its assignee relating to such servicing obligations
as Finance I may reasonably request.

                                      -2-
<PAGE>
 
                                  ARTICLE III
                 REPRESENTATIONS AND WARRANTIES OF GREEN TREE

          Green Tree hereby represents and warrants to Finance I that:

          3.01 Green Tree.  Green Tree is a corporation duly organized, validly
existing and in good standing under the laws of Delaware, with the requisite
corporate power and authority to enter into this Assignment and to perform the
obligations required of it hereunder.  The execution and performance of this
Assignment by Green Tree and the consummation of the transactions contemplated
hereby will not violate any provision of law applicable to Green Tree, and do
not and will not conflict with any of the terms of its Certificate of
Incorporation or By-Laws.  The execution and performance of this Assignment will
not violate the Pooling and Servicing Agreements; nor will the execution and
performance of this Assignment conflict with any other material agreements of
Green Tree which would result in a material adverse effect on Green Tree.

          3.02 Compliance with Contracts and Regulations.  Green Tree has
complied with all its obligations under the Contracts and the Pooling and
Servicing Agreements and all applicable laws and regulations of the Federal
Housing Administration ("FHA"), the Veterans Administration ("VA") and any other
government authority which might affect the validity or enforceability of the
Contracts or the Pooling and Servicing Agreements and the consummation of the
transactions contemplated hereby will not violate any such obligations, laws or
regulations.

          3.03 Title to the Guarantee Fees.  Green Tree is currently the sole
owner of the Guarantee Fees, free and clear of all liens and encumbrances and
upon the execution and delivery of this Assignment, together with the
notification to the Trustee under the Pooling and Servicing Agreements, Finance
I shall be the sole owner of the Guarantee Fees, free and clear of all liens and
encumbrances.

          3.04 Guarantee Fee Valuation.  The valuation of the Guarantee Fees
disclosed in the Prospectus dated July 31, 1995 relating to the Senior
Certificates represents a reasonable estimate of the present value of the cash
flows from the Guarantee Fees, based on Green Tree management's best estimate of
the future principal prepayments, defaults and recovery rates on the related
Contracts, which in turn is based on Green Tree's historical experience with
pools of manufactured housing contracts, and using a discount rate that Green
Tree management believes approximates a market rate of interest for the Senior
Certificates.  Such valuations were also presented to the Rating Agencies for
use in their analysis of the Senior Certificates.  Green Tree does not, however,
warrant that the related Contracts will actually conform to such estimates.

                                      -3-
<PAGE>
 
                                  ARTICLE IV
                                 MISCELLANEOUS

          4.01 Remedies.

          (a) Any material breach by Green Tree of any representation or
warranty made hereunder shall be enforceable by all remedies available in law or
equity, including the repurchase of the Guarantee Fees by Green Tree.

          (b) Green Tree acknowledges that Finance I intends to pledge the
Guarantee Fees and all Finance I's rights under this Assignment to the Trust
pursuant to a Security Agreement, dated as of August __, 1995, between Finance I
and the Trust.  Green Tree further acknowledges that all rights and remedies
available to Finance I upon the material breach by Green Tree of any
representations or warranties made hereunder are also available to the Trustee
of such Trust.

          4.02 Non-Petition Covenant.  Green Tree hereby agrees that it shall
not, for any reason, institute proceedings for Finance I or the Trust to be
adjudicated bankrupt or insolvent, or consent to the institution of bankruptcy
or insolvency proceedings against Finance I or the Trust, or file a petition
seeking or consenting to reorganization or relief under any applicable federal
or state law relating to the bankruptcy of Finance I or the Trust, or consent to
the appointment of a receiver, liquidator, assignee, trustee, sequestrator (or
other similar official) of Finance I or the Trust or a substantial part of the
property of Finance I or the Trust or cause or permit Finance I or the Trust to
make any assignment for the benefit of creditors, or admit in writing the
inability of Finance I or the Trust to pay its debts generally as they become
due, or declare or effect a moratorium on the debt of Finance I or the Trust or
take any action in furtherance of any such action.

          4.03 Survival of Representations and Warranties.  Green Tree covenants
and agrees that its representations and warranties in this Assignment, and in
any document delivered or to be delivered pursuant hereto, shall survive the
date hereof.

          4.04 Governing Law.  The internal law, without regard to conflicts of
laws principles, of the State of Minnesota will govern all questions concerning
the construction, validity and interpretation of this Assignment and the
performance of the obligations imposed by this Assignment.

                                      -4-
<PAGE>
 
          IN WITNESS WHEREOF, Green Tree has executed this Assignment as of the
day and year first above written.


                              GREEN TREE FINANCIAL CORPORATION


                              By______________________________
                                 Its__________________________



Acknowledged by:              GREEN TREE MANUFACTURED
                              HOUSING NET INTEREST MARGIN   
                              FINANCE CORP. I


                              By______________________________
                                Its___________________________


                                      I-1
<PAGE>
 
                                   EXHIBIT A
                         FORM OF TRUSTEE NOTIFICATION
FOR GUARANTEE FEE ASSIGNMENT



First Bank National Association
Corporate Trust Department
180 East 5th Street
St. Paul, Minnesota 55101
Attention:  Corporate Trust Administration, Second Floor

Ladies and Gentlemen:

         You are currently acting as Trustee under the Pooling and Servicing
Agreements between Green Tree Financial Corporation ("Green Tree"), as Seller
and Servicer, and you, as Trustee for the Securitized Manufactured Housing Pools
(the "Guarantee Fee Securitized Pools") listed on Appendix I attached hereto.
As such Trustee, you are obligated to remit to Green Tree the Guarantee Fees (as
defined in such Pooling and Servicing Agreements).  We hereby notify you that we
have assigned all of our right to receive such Guarantee Fees on or after July
15, 1995 to Green Tree Manufactured Housing Net Interest Margin Finance Corp. I
("Finance I").  Henceforth you should remit all proceeds of such Guarantee Fees
to Finance I or its assignee.


Dated August __, 1995                 GREEN TREE FINANCIAL CORPORATION


                                      By____________________________
                                        Its_________________________



Acknowledged:
 
First Bank National Association



By______________________________
  Its___________________________
<PAGE>
 
                                  APPENDIX I
                                GUARANTEE FEES

<TABLE>
<CAPTION>
                          DATE OF
SECURITIZED POOL   POOLING AND SERVICING
      NAME               AGREEMENT         MAXIMUM AMOUNT
----------------   ---------------------   --------------      
<S>                <C>                     <C>
 
GTFC 1994-5         August 1, 1994         300 Basis Points
 
GTFC 1994-6         September 1, 1994      300 Basis Points
 
GTFC 1994-7         October 1, 1994        300 Basis Points
 
GTFC 1994-8         December 1, 1994       300 Basis Points
 
GTFC 1995-1         February 1, 1995       300 Basis Points
 
GTFC 1995-3         May 1, 1995            300 Basis Points
 
GTFC 1995-4         June 1, 1995           300 Basis Points
</TABLE>

                                      I-1

<PAGE>
 
                                                                     Exhibit 4.3

                          RESIDUAL ASSETS ASSIGNMENT


          THIS ASSIGNMENT (the "Assignment"), dated as of June 1, 1995, is made
by Green Tree Financial Corporation, a Delaware corporation ("Green Tree"), in
favor of Green Tree Manufactured Housing Net Interest Margin Finance Corp. I, a
Delaware corporation ("Finance I") and a wholly owned subsidiary of Green Tree,
and Green Tree Manufactured Housing Net Interest Margin Finance Corp. II, a
Delaware corporation ("Finance II") and a wholly owned subsidiary of Green Tree.
(All capitalized terms used herein and not defined herein shall have the
meanings assigned to them in that certain Trust Agreement dated as of June 1,
1995 (the "Trust Agreement") among Finance I, Finance II, and Wilmington Trust
Company, as Trustee.)

          WHEREAS, Green Tree is the owner of certain residual interests (the
"Residual Assets") in the "real estate mortgage investment conduits" ("REMICs")
issued pursuant to the Pooling and Servicing Agreements identified in Appendix I
attached hereto ("the Pooling and Servicing Agreements").

          WHEREAS, pursuant to the terms and conditions set forth herein, Green
Tree desires to assign to each of Finance I and Finance II its right, title and
interest in fifty percent (50%) of each of the Residual Assets.


                                   ARTICLE I
                         ASSIGNMENT OF RESIDUAL ASSETS

          1.01 Residual Assets.  Subject to and upon the terms and conditions
set forth in this Assignment, Green Tree, as a contribution of capital, hereby
transfers, assigns and delivers to each of Finance I and Finance II its right,
title and interest in fifty percent (50%) of each of the Residual Assets,
effective as of July 14, 1995.  In order to effect such transfer, Green Tree
shall deliver to or upon the order of Finance I and Finance II the certificates
evidencing such Residual Assets, duly endorsed by Green Tree.

          1.02 Security Interest in Residual Assets.  Although the parties
intend that the assignment of the Residual Assets pursuant to this Assignment
shall constitute an absolute assignment and not a loan, if such assignment is
deemed to be a loan, the parties intend that the rights and obligations of the
parties to such loan shall be established pursuant to the terms of this
Assignment.  The parties also intend and agree that Green Tree shall be deemed
to have granted to the Trustee (as assignee of Finance I and Finance II), and
Green Tree does hereby grant to the Trustee, security interest in the Residual
Assets, and that this Assignment shall constitute a security agreement under
applicable law.  Finance I and Finance II further represent and warrant that all
steps necessary to make such security interest 
<PAGE>
 
a first-priority perfected security interest have been taken, and Finance I and
Finance II further covenant that they will take all steps necessary to maintain
the first-priority perfected status of such security interest during the term of
this Agreement. If the trust created by the Trust Agreement terminates prior to
the satisfaction of the claims of any person under any Senior Certificates (as
defined in the Trust Agreement), the security interest created hereby shall
continue in full force and effect and the Trustee shall be deemed to be the
collateral agent for the benefit of such person.


                                  ARTICLE II
             INSIDE REFINANCING PAYMENTS AND REPURCHASE PAYMENTS; 
                             SERVICING OBLIGATIONS

          2.01 Inside Refinancing Payments.  As part of the foregoing
transfer, with respect to each Contract which is refinanced by an Obligor (as
such terms are defined in the Pooling and Servicing Agreements) through Green
Tree, Green Tree agrees to pay to or upon the order of Finance I and Finance II
an amount (an "inside refinancing payment") equal to the unpaid balance of such
Contract, multiplied by the factor applicable to such Contract, based on the
month in which such refinancing occurs and the Securitized Pool in which such
Contract was included, as specified in Exhibit A hereto; provided, however, that
if an inside refinancing payment with respect to the same Contract is paid by
Green Tree in connection with the assignment by Green Tree of the Guarantee Fees
pursuant to the Guarantee Fee Assignment, such inside refinancing payment shall
not be paid in connection with the assignment of the Residual Assets hereunder.
Green Tree further agrees that any such inside refinancing payments that it is
obligated to pay hereunder during any one month period will be made by 3:00 p.m.
St. Paul, Minnesota time on the business day immediately preceding the
Distribution Date for such month.

          2.02 Repurchase Payments.  As part of the foregoing transfer, with
respect to each Contract in a Securitized Pool which is repurchased by Green
Tree pursuant to its right as Servicer to repurchase such Contract when the
outstanding balance of such Securitized Pool has declined to 10% or less of its
initial principal balance, or which is repurchased by Green Tree because of a
breach of certain representations and warranties contained in the applicable
Pooling and Servicing Agreement, Green Tree agrees to pay to or upon the order
of Finance I and Finance II an amount (a "repurchase payment") equal to the
unpaid balance of such Contract, multiplied by the factor applicable to such
Contract, based on the month in which such repurchase occurs and the Securitized
Pool in which such Contract was included, as specified in Exhibit A hereto;
provided, however, that if a repurchase payment with respect to the same
Contract is paid by Green Tree in connection with the assignment by Green Tree
of the Guarantee Fees pursuant to the Guarantee Fee Assignment, such repurchase
payment shall not be paid in connection with the assignment of the Residual
Assets hereunder.  Green Tree further agrees that any 

                                      -2-
<PAGE>
 
such repurchase payments that it is obligated to pay hereunder during any one
month period will be made by 3:00 p.m. St. Paul, Minnesota time on the business
day immediately preceding the Distribution Date for such month.

          2.03 Servicing Obligations.  Green Tree agrees to continue to act as
servicer of the Contracts, to provide such reports with respect to the Residual
Assets as Finance I or Finance II may reasonably request, and to enter into such
further agreements with Finance I or Finance II or their assignee relating to
such servicing obligations as Finance I and Finance II may reasonably request.


                                  ARTICLE III
                 REPRESENTATIONS AND WARRANTIES OF GREEN TREE

          Green Tree hereby represents and warrants to each of Finance I and
Finance II that:

          3.01 Green Tree.  Green Tree is a corporation duly organized, validly
existing and in good standing under the laws of Delaware, with the requisite
corporate power and authority to enter into this Assignment and to perform the
obligations required of it hereunder.  The execution and performance of this
Assignment by Green Tree and the consummation of the transactions contemplated
hereby will not violate any provision of law applicable to Green Tree, and do
not and will not conflict with any of the terms of its Certificate of
Incorporation or By-Laws.  The execution and performance of this Assignment will
not violate any Pooling and Servicing Agreements; nor will the execution and
performance of this Assignment conflict with any other material agreements of
Green Tree which would result in a material adverse effect on Green Tree.

          3.02 Compliance with Contracts and Regulations.  Green Tree has
complied with all its obligations under the Contracts and the Pooling and
Servicing Agreements and all applicable laws and regulations of the Federal
Housing Administration ("FHA"), the Veterans Administration ("VA") and any other
government authority which might affect the validity or enforceability of the
Contracts or the Pooling and Servicing Agreements and the consummation of the
transactions contemplated hereby will not violate any such obligations, laws or
regulations.

          3.03 Title to the Residual Assets.  Green Tree is currently the sole
owner of the Residual Assets, free and clear of all liens and encumbrances and
upon endorsement and delivery of the Residual Assets by Green Tree to Finance I
and Finance II, Finance I and Finance II shall be the sole owners of the
Residual Assets, free and clear of all liens and encumbrances.

                                      -3-
<PAGE>
 
          3.04 Residual Asset Valuation.  The valuation of the Residual Assets
disclosed in the Prospectus dated July 31, 1995 relating to the Senior
Certificates represents a reasonable estimate of the present value of the cash
flows from the Residual Assets, based on Green Tree management's best estimate
of the future principal prepayments, defaults and recovery rates on the related
Contracts, which in turn is based on Green Tree's historical experience with
pools of manufactured housing contracts, and using a discount rate that Green
Tree management believes approximates a market rate of interest for the Senior
Certificates.  Such valuations were also presented to the Rating Agencies for
use in their analysis of the Senior Certificates.  Green Tree does not, however,
warrant that the related Contracts will actually conform to such estimates.


                                  ARTICLE IV
                                 MISCELLANEOUS

          4.01 Remedies.

          (a) Any material breach by Green Tree of any representation or
warranty made hereunder shall be enforceable by all remedies available in law or
equity, including the repurchase of the Residual Assets by Green Tree.

          (b) Green Tree acknowledges that Finance I and Finance II intend to
transfer the Residual Assets to the Trust pursuant to a Transfer Agreement dated
as of June 1, 1995 among Finance I, Finance II and the Trust.  Green Tree
further acknowledges that all rights and remedies available to Finance I and
Finance II upon the material breach by Green Tree of any representations or
warranties made hereunder are also available to the Trustee of such Trust.

          4.02 Non-Petition Covenant.  Green Tree hereby agrees that it shall
not, for any reason, institute proceedings for Finance I, Finance II or the
Trust to be adjudicated bankrupt or insolvent, or consent to the institution of
bankruptcy or insolvency proceedings against Finance I, Finance II or the Trust,
or file a petition seeking or consenting to reorganization or relief under any
applicable federal or state law relating to the bankruptcy of Finance I, Finance
II or the Trust, or consent to the appointment of a receiver, liquidator,
assignee, trustee, sequestrator (or other similar official) of Finance I,
Finance II or the Trust or a substantial part of the property of Finance I,
Finance II or the Trust or cause or permit Finance I, Finance II or the Trust to
make any assignment for the benefit of creditors, or admit in writing the
inability of Finance I, Finance II or the Trust to pay its debts generally as
they become due, or declare or effect a moratorium on the debt of Finance I,
Finance II or the Trust or take any action in furtherance of any such action.

          4.03 Survival of Representations and Warranties.  Green Tree covenants
and agrees that its representations and warranties in this Assignment, 

                                      -4-
<PAGE>
 
and in any document delivered or to be delivered pursuant hereto, shall survive
the date hereof.

          4.04 Governing Law.  The internal law, without regard to conflicts of
laws principles, of the State of Minnesota will govern all questions concerning
the construction, validity and interpretation of this Assignment and the
performance of the obligations imposed by this Assignment.

                                      -5-
<PAGE>
 
          IN WITNESS WHEREOF, Green Tree has executed this Assignment as of the
day and year first above written.


                              GREEN TREE FINANCIAL CORPORATION


                              By______________________________
                                Its___________________________


Acknowledged by:              GREEN TREE MANUFACTURED   
                              HOUSING NET INTEREST MARGIN   
                              FINANCE CORP. I


                              By______________________________
                                Its___________________________


Acknowledged by:              GREEN TREE MANUFACTURED   
                              HOUSING NET INTEREST MARGIN   
                              FINANCE CORP. II


                              By______________________________
                                Its___________________________

                                      -6-
<PAGE>
 
                                  APPENDIX I
                                RESIDUAL ASSETS

<TABLE>
<CAPTION>
                          DATE OF                              REGISTERED
SECURITIZED POOL   POOLING AND SERVICING                         OWNER
      NAME               AGREEMENT          RESIDUAL ASSET     OR HOLDER
----------------   ---------------------    --------------     ----------
<S>                <C>                     <C>                  <C>
 
GTFC 1994-5         August 1, 1994         Class C Certificate  GTFC-Two
 
GTFC 1994-6         September 1, 1994      Class C Certificate  GTFC-Two
 
GTFC 1994-7         October 1, 1994        Class C Certificate  GTFC-Two
 
GTFC 1994-8         December 1, 1994       Class C Certificate  GTFC-Two
 
GTFC 1995-1         February 1, 1995       Class C Certificate  GTFC-Two
 
GTFC 1995-2         March 1, 1995          Class C Certificate  GTFC-Two
 
GTFC 1995-3         May 1, 1995            Class C Certificate  GTFC-Two
 
GTFC 1995-4         June 1, 1995           Class C Certificate  GTFC-Two
 
GTFC 1995-5         July 1, 1995           Class C Certificate  GTFC-Two
</TABLE>

                                      I-1
<PAGE>
 
                                   EXHIBIT A

                          INSIDE REFINANCING PAYMENT
                                      AND
                          REPURCHASE PAYMENT FACTORS



                                (See Attached)

                                      A-1

<PAGE>
 
                                                                     Exhibit 4.4

                              TRANSFER AGREEMENT


          THIS TRANSFER AGREEMENT (the "Agreement"), dated as of June 1, 1995,
is made and entered into between Green Tree Manufactured Housing Net Interest
Margin Finance Corp. I, a Delaware corporation ("Finance I"), Green Tree
Manufactured Housing Net Interest Margin Finance Corp. II, a Delaware
corporation ("Finance II"), and Green Tree Securitized Net Interest Margin Trust
1995-A, a Delaware business trust (the "Trust") created pursuant to a Trust
Agreement dated as of June 1, 1995, among Finance I, Finance II and Wilmington
Trust Company, a Delaware banking corporation, as Trustee (the "Trustee").

          WHEREAS, pursuant to a Residual Assets Assignment, dated as of June 1,
1995, made by Green Tree Financial Corporation, a Delaware corporation ("Green
Tree"), in favor of Finance I and Finance II (the "Residual Assets Assignment"),
Finance I and Finance II are the owners of certain residual interests (the
"Residual Assets") in the "real estate mortgage investment conduits" ("REMICs")
identified in Appendix I attached hereto.  (All capitalized terms used herein
and not otherwise defined have the meanings assigned to them in the Residual
Assets Assignment.)

          WHEREAS, pursuant to the terms and conditions set forth herein,
Finance I and Finance II desire to transfer the Residual Assets to the Trust.

          NOW, THEREFORE, in consideration of the mutual covenants and
agreements set forth in this Agreement, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:


                                   ARTICLE I
                         ASSIGNMENT OF RESIDUAL ASSETS

          1.01 Residual Assets.  Subject to and upon the terms and conditions
set forth in this Agreement, Finance I and Finance II, as a contribution of
capital, hereby transfer, assign and deliver to the Trust their right, title and
interest in each of the Residual Assets, effective June 1, 1995.  In order to
effect such transfer, Finance I and Finance II shall deliver to or upon the
order of the Trust the certificates evidencing such Residual Assets, duly
endorsed by Finance I and Finance II, plus all distributions received on the
Residual Assets on July 15, 1995.

          1.02 Rights Under Residual Assets Assignment.  Subject to and upon the
terms and conditions set forth in this Agreement, as part of the foregoing
transfer, Finance I and Finance II hereby assign to the Trust all their rights
under the Residual Assets Assignment, including but not limited to the
obligation of Green 
<PAGE>
 
Tree to make Inside Refinancing Payments and Repurchase Payments and the
obligation of Green Tree to continue to act as servicer of the Contracts.

          1.03 Security Interest in Residual Assets.  Although the parties
intend that the assignment of the Residual Assets pursuant to this Agreement
shall constitute an absolute assignment and not a loan, if such assignment is
deemed to be a loan, the parties intend that the rights and obligations of the
parties to such loan shall be established pursuant to the terms of this
Agreement.  The parties also intend and agree that Finance I and Finance II
shall be deemed to have granted to the Trustee, and Finance I and Finance II do
hereby grant to the Trustee, a security interest in the items designated in
Section 1.01 above, and that this Agreement shall constitute a security
agreement under applicable law.  Finance I and Finance II further represent and
warrant that all steps necessary to make such security interest a first-priority
perfected security interest have been taken and Finance I and Finance II further
covenant that they will take all steps necessary to maintain the first-priority
perfected status of such security interest during the term of this Agreement.
If the trust created by the Trust Agreement terminates prior to the satisfaction
of the claims of any person under any Senior Certificates (as defined in the
Trust Agreement), the security interest created hereby shall continue in full
force and effect and the Trustee shall be deemed to be the collateral agent for
the benefit of such person.


                                  ARTICLE II
          REPRESENTATIONS AND WARRANTIES OF FINANCE I AND FINANCE II

          Finance I and Finance II hereby represent and warrant to the Trust
that:

          2.01 Finance I and Finance II.  Finance I and Finance II are
corporations duly organized, validly existing and in good standing under the
laws of Delaware, with the requisite corporate power and authority to enter into
this Agreement and to perform the obligations required of them hereunder.  The
execution and performance of this Agreement by Finance I and Finance II and the
consummation of the transactions contemplated hereby will not violate any
provision of law applicable to Finance I and Finance II, and do not and will not
conflict with any of the terms of their respective Certificate of Incorporation
or By-Laws.  The execution and performance of this Agreement will not conflict
with any material agreements of Finance I and Finance II that would result in a
material adverse effect on Finance I and Finance II.

          2.02 Title to the Residual Assets.  Finance I and Finance II are the
sole owners of the Residual Assets, free and clear of all liens and
encumbrances, and upon endorsement and delivery of the Residual Assets to the
Trust the Trust shall be the sole owner of the Residual Assets, free and clear
of all liens and encumbrances.

                                      -2-
<PAGE>
 
                                  ARTICLE III
                  REPRESENTATIONS AND WARRANTIES OF THE TRUST

          The Trust hereby represents and warrants to Finance I and Finance II
that:

          3.01 Effective Agreement.  The Trust is a business trust duly
organized, validly existing and in good standing under the laws of the State of
Delaware, with the requisite power and authority to enter into this Agreement
and to perform the obligations required of it hereunder.  The execution and
performance of this Agreement by the Trust and the consummation of the
transactions contemplated hereby will not violate any provision of law
applicable to the Trust, and do not and will not conflict with the terms of any
governing instrument relating to the conduct of its business, or of any other
material agreements to which the Trust is a party or by which it may be bound.


                                  ARTICLE IV
                                 MISCELLANEOUS

          4.01 Remedies.  Finance I and Finance II hereby assign to the Trust
all of the rights and remedies available to them under the Residual Assets
Assignment.

          4.02 Survival of Representations and Warranties.  Each party hereto
covenants and agrees that its representations and warranties in this Agreement,
and in any document delivered or to be delivered pursuant hereto, shall survive
the date hereof.

          4.03 Notices.  All notices and other communications to be given or
delivered under or by reason of the provisions of this Agreement shall be in
writing and delivered or mailed to the parties hereto at the appropriate
following address:

          (a)  If to Finance I, to:
 
               Green Tree Manufactured Housing Net Interest Margin
               Finance Corp. I
               Registered Agent:  The Corporation Trust Company
               Corporation Trust Center
               1209 Orange Street
               Wilmington, DE  19801
               Telephone Number:  (302) 658-7581
               Telecopier Number:  (302) 655-5049

                                      -3-
<PAGE>
 
          (b)  If to Finance II, to:

               Green Tree Manufactured Housing Net Interest Margin
               Finance Corp. II
               Registered Agent:  The Corporation Trust Company
               Corporation Trust Center
               1209 Orange Street
               Wilmington, DE  19801
               Telephone Number:  (302) 658-7581
               Telecopier Number:  (302) 655-5049

          (c)  If to the Trust, to:

               Green Tree Securitized Net Interest Margin Trust 1995-A
               In care of Wilmington Trust Company
               Attention:  Corporate Trust Administration
               Rodney Square North
               1100 North Market Square
               Wilmington, DE  19890-0001
               Telephone Number:  (302) 651-8653
               Telecopier Number:  (302) 651-8882

          (d)  If to the Rating Agencies, to:

               Fitch Investors Services, Inc.
               One State Street Plaza
               New York, NY  10004

               Moody's Investors Services, Inc.
               99 Church Street
               New York, New York  10007
               Attention:  ABS Monitoring Department

or to such other address as Finance I, Finance II, the Trust or the Rating
Agencies shall have specified to the others in writing.

          4.04 Amendment and Waiver.  This Agreement may be amended or modified,
and any of the terms, covenants, representations, warranties or conditions
hereof may be waived, only by a written instrument executed by the Trust and
Finance I or Finance II, as applicable, or in the case of a waiver, by the party
waiving compliance.  Any waiver by any party of any condition, or of the breach
of any provision, term, covenant, representation or warranty contained in this
Agreement, in any one or more instances, shall not be deemed or construed as
further or continuing waiver of any such condition, or of the breach of any
other provision, term, covenant, representation or warranty of this Agreement.
Finance I shall mail notification of any such amendment or waiver to the Rating
Agencies.

                                      -4-
<PAGE>
 
          4.05 Severability.  Whenever possible, each provision of this
Agreement will be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be prohibited
by or invalid under applicable law, such provision will be ineffective only to
the extent of such prohibition or invalidity, without invalidating the remainder
of such provision or the remaining provisions of this Agreement.

          4.06 Entire Agreement.  This Agreement constitutes the entire
Agreement between the parties with respect to the subject matter hereof.  The
invalidity of any provision hereof shall not affect the validity of any other
provision.

          4.07 Binding Effect.  This Agreement and all the provisions hereof
shall be binding upon and inure to the benefit of the parties hereto and their
respective successors and assigns.  Nothing in this Agreement, express or
implied, is intended to confer on any person other than the parties hereto and
their respective successors and assigns, any rights, obligations, remedies or
liabilities.

          4.08 Headings.  The headings herein are for purposes of reference only
and shall not otherwise affect the meaning or interpretation of any provision
hereof.

          4.09 Governing Law.  The internal law, without regard to conflicts of
laws principles, of the State of Minnesota will govern all questions concerning
the construction, validity and interpretation of this Agreement and the
performance of the obligations imposed by this Agreement.

          4.10 Limitation of Trustee's Liability.  Notwithstanding anything
contained herein to the contrary, this instrument has been countersigned by
Wilmington Trust Company not in its individual capacity but solely in its
capacity as Trustee of the Trust and in no event shall Wilmington Trust Company
in its individual capacity, or any beneficial owner of the Trust, have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Trust hereunder, as to all of which recourse shall be had
solely to the assets of the Trust.  For all purposes of this Agreement, in the
performance of any duties or obligations of the Trust hereunder, the Trustee
shall be subject to, and entitled to the benefits of, the terms and provisions
of Articles VI, VII and VIII of the Trust Agreement.

          4.11 Non-Petition Covenant.  Finance II hereby agrees that it shall
not, for any reason, institute proceedings for the Trust to be adjudicated
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against the Trust, or file a petition seeking or consenting to
reorganization or relief under any applicable federal or state law relating to
the bankruptcy of the Trust, or consent to the appointment of a receiver,
liquidator, assignee, trustee, sequestrator (or other similar official) of the
Trust or a substantial part of the property of the 

                                      -5-
<PAGE>
 
Trust or cause or permit the Trust to make any assignment for the benefit of
creditors, or admit in writing the inability of the Trust to pay its debts
generally as they become due, or declare or effect a moratorium on the debt of
the Trust or take any action in furtherance of any such action.

                                      -6-
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the day and year first above written.


                              GREEN TREE MANUFACTURED 
                              HOUSING NET INTEREST MARGIN 
                              FINANCE CORP. I


                              By____________________________
                                Its_________________________


                              GREEN TREE MANUFACTURED         
                              HOUSING NET INTEREST MARGIN   
                              FINANCE CORP. II


                              By____________________________
                                Its_________________________


                              GREEN TREE SECURITIZED NET
                              INTEREST MARGIN TRUST 1995-A
                                 By Wilmington Trust Company, not in its
                                 individual capacity but solely as Trustee


                              By____________________________
                                Its_________________________

                                      -7-
<PAGE>
 
                                  APPENDIX I
                                RESIDUAL ASSETS

<TABLE>
<CAPTION>
                          DATE OF                              REGISTERED
SECURITIZED POOL   POOLING AND SERVICING                          OWNER
      NAME               AGREEMENT          RESIDUAL ASSET      OR HOLDER
----------------   ---------------------    --------------     ----------
<S>                <C>                     <C>                 <C>
 
GTFC 1994-5         August 1, 1994         Class C Certificate  GTFC-Two
 
GTFC 1994-6         September 1, 1994      Class C Certificate  GTFC-Two
 
GTFC 1994-7         October 1, 1994        Class C Certificate  GTFC-Two
 
GTFC 1994-8         December 1, 1994       Class C Certificate  GTFC-Two
 
GTFC 1995-1         February 1, 1995       Class C Certificate  GTFC-Two
 
GTFC 1995-2         March 1, 1995          Class C Certificate  GTFC-Two
 
GTFC 1995-3         May 1, 1995            Class C Certificate  GTFC-Two
 
GTFC 1995-4         June 1, 1995           Class C Certificate  GTFC-Two
 
GTFC 1995-5         July 1, 1995           Class C Certificate  GTFC-Two
</TABLE>

                                      I-1

<PAGE>
 
                                                                     Exhibit 4.5

                             LIMITED RECOURSE NOTE


$227,500,000                                                 St. Paul, Minnesota
                                                                 August __, 1995

          FOR VALUE RECEIVED, Green Tree Manufactured Housing Net Interest
Margin Finance Corp. I ("Maker") hereby promises to pay to the order of Green
Tree Securitized Net Interest Margin Trust 1995-A or its successors or assigns,
as the case may be ("Payee"), at St. Paul, Minnesota, or such other place as the
Payee may from time to time designate in writing, the principal sum of two
hundred and twenty-seven million five hundred thousand dollars ($227,500,000)
(the "Principal Amount"), with interest (computed on the basis of a 360-day year
of twelve 30-day months) at the rate of ___% per annum on the unpaid balance
hereof until the Maturity Date (as defined below).  All payments from whatever
source shall be first applied to interest and then to principal.

          Accrued interest shall be payable on the 15th day (or if such day is
not a business day, the next succeeding business day) of each month, commencing
August 15, 1995, and continuing on the same day in each succeeding month,
computed on the basis of a 360-day year of 30-day months.  The principal due and
payable on this Note prior to the Maturity Date shall be equal to all
collections on the Guarantee Fees (together with any Inside Refinancing Payments
and Repurchase Payments made by Green Tree pursuant to the Guarantee Fees
Assignment) remitted to Maker on such Distribution Date, minus the accrued
interest payable on such installment date.  The interest due hereunder on August
15, 1995, shall be equal to interest accrued from August __, 1995, and the
principal payable hereunder on August 15, 1995 shall be equal to all collections
on the Guarantee Fees (together with any Inside Refinancing Payments and
Repurchase Payments made by Green Tree pursuant to the Guarantee Fee Assignment)
remitted to Maker on August 14, 1995, less the amount of interest described
above.

          1.   Definitions.

          All terms defined in the Trust Agreement or the Guarantee Fee
Assignment (each as defined below) shall have the same meaning in this Note.
Whenever capitalized and used in this Note, the following words and phrases,
unless otherwise specified, shall have the following meanings:

     Guarantee Fees.  The Guarantee Fees shall have the meaning set forth in
that certain Guarantee Fee Assignment, dated as of June 1, 1995, made by Green
Tree in favor of Maker, plus any Inside Refinancing Payments and Repurchase
Payments made by Green Tree pursuant to the Guarantee Fee Assignment.
<PAGE>
 
     Guarantee Fee Assignment.  The Guarantee Fee Assignment, dated as of June
1, 1995, made by Green Tree in favor of Maker, which transfers the Guarantee
Fees to Maker.

     Green Tree.  Green Tree Financial Corporation, a Delaware corporation, in
its individual capacity and as seller of the Guarantee Fees to Maker.

     Maturity Date.  The earliest to occur of:

          (i) A declaration by Payee pursuant to Section 3.3 of this Note that
     the unpaid balance of the Principal Amount and any unpaid interest accrued
     thereon is immediately due and payable;

          (ii) A written declaration by Maker pursuant to the terms hereof
     that it desires to prepay this Note; and

          (iii) The Distribution Date occurring in July 2005.
 
     Note.  This Limited Recourse Note, as the same may from time to time be
amended.

     Trust Agreement.  The Trust Agreement, dated as of June 1, 1995, among
Maker, Green Tree Manufactured Housing Net Interest Margin Finance Corp. II and
Wilmington Trust Company, as Trustee.

          2.   Prepayment; Payment.

          2.1  Maker shall have the right to prepay this Note in whole but not
in part, including all accrued but unpaid interest thereon, without penalty or
premium, at any time after the unpaid balance of the Principal Amount has been
reduced to 10% of the Principal Amount.

          2.2  Maker shall pay the unpaid balance of the Principal Amount on the
Maturity Date.

          3.   Default.
 
          3.1  An Event of Default means one of the following events:

          (a) default in the payment of interest due on any Distribution Date,
     and continuance of such default for a period of six months (allocated as
     provided in Section 3.2); or

          (b) failure to pay the entire Principal Amount on or before the
     Distribution Date occurring in July 2005.

                                      -2-
<PAGE>
 
          3.2  All payments applied to interest on this Note shall be deemed
allocated first to interest unpaid with respect to all prior Distribution Dates
(with interest accrued on the earliest Distribution Date being deemed paid
first), and then to interest accrued with respect to the current Distribution
Date.

          3.3  If an Event of Default shall have occurred and be continuing,
Payee may, at Payee's option, declare the unpaid balance of the Principal Amount
and any unpaid interest accrued thereon immediately due and payable.

          4.   Covenants.  Maker hereby covenants that all collections from the
Guarantee Fees remitted to Maker by Green Tree pursuant to the terms of the
Guarantee Fee Assignment will be used to make timely payments of principal and
interest on this Note.

          5.   Nonrecourse.  Notwithstanding the provisions of this Note, the
Trust Agreement or any other document, this Note is a limited recourse
obligation of Maker, and the payment of principal of or interest on the
indebtedness evidenced hereby is payable solely from the Guarantee Fees
(together with any Inside Refinancing Payments and Repurchase Payments made by
Green Tree pursuant to the Guarantee Fee Assignment), and Payee, by acceptance
hereof, agrees to look solely to the Guarantee Fees (together with any Inside
Refinancing Payments and Repurchase Payments made by Green Tree pursuant to the
Guarantee Fee Assignment) for payment of such principal and interest.  The
foregoing shall not be deemed or construed to be a release of the indebtedness
evidenced hereby or to in any way impair, limit or otherwise affect this Note,
or any liens created on the Guarantee Fees (together with any Inside Refinancing
Payments and Repurchase Payments made by Green Tree pursuant to the Guarantee
Fee Assignment) as security for the payment of indebtedness evidenced or secured
hereby and for the performance of the covenants in this Note, or prevent Payee
from naming Maker, its successors or assigns, as a defendant in any action to
enforce any remedy for an Event of Default, for payment of any such principal or
interest, except as expressly provided herein.
 
          6.   Grant of Security Interest.  To secure payment of this Note,
Maker has granted to Payee a security interest in the Guarantee Fees (together
with any Inside Refinancing Payments and Repurchase Payments made by Green Tree
pursuant to the Guarantee Fee Assignment) pursuant to the terms of the Security
Agreement, dated as of August __, 1995, between Maker and Payee (the "Security
Agreement").

          7.   Miscellaneous.

          7.1  Maker hereby waives presentment for payment, notice of dishonor,
protest and notice of protest and, in the Event of Default hereunder, Maker
agrees to pay all costs of collection, including reasonable attorneys' fees.

                                      -3-
<PAGE>
 
          7.2  No failure or delay by Payee to exercise any right or remedy
under this Note shall waive such right or remedy.

          7.3  Maker hereby agrees that it shall not, for any reason, institute
proceedings for the Payee to be adjudicated bankrupt or insolvent, or consent to
the institution of bankruptcy or insolvency proceedings against the Payee, or
file a petition seeking or consenting to reorganization or relief under any
applicable federal or state law relating to the bankruptcy of the Payee, or
consent to the appointment of a receiver, liquidator, assignee, trustee,
sequestrator (or other similar official) of the Payee or a substantial part of
the property of the Payee or cause or permit the Payee to make any assignment
for the benefit of creditors, or admit in writing the inability of the Payee to
pay its debts generally as they become due, or declare or effect a moratorium on
the debt of the Payee or take any action in furtherance of any such action.

          7.4  This Note shall be governed by the laws of the State of
Minnesota.

                                      -4-
<PAGE>
 
          IN WITNESS WHEREOF, Maker has executed this Note as of the date first
above written.


                              GREEN TREE MANUFACTURED
                                 HOUSING NET INTEREST MARGIN
                                 FINANCE CORP. I


                              By _____________________________
                                 Title:

                                      -5-

<PAGE>
 
                              SERVICING AGREEMENT

          THIS SERVICING AGREEMENT (the "Agreement"), dated as of June 1, 1995,
is made and entered into between Green Tree Financial Corporation, a Delaware
corporation, as Servicer ("Green Tree" or the "Servicer") and Green Tree
Securitized Net Interest Margin Trust 1995-A (the "Trust"), created pursuant to
the Trust Agreement among Green Tree Manufactured Housing Net Interest Margin
Finance Corp. I ("Finance I"), Green Tree Net Interest Margin Finance Corp. II
("Finance II") and Wilmington Trust Company, a Delaware banking corporation, as
Trustee (the "Trustee").  All terms defined in the Guarantee Fee Assignment, the
Residual Assets Assignment, the Transfer Agreement (each as defined below) or
the Trust Agreement shall have the same meaning in this Agreement.

          WHEREAS, pursuant to that certain Guarantee Fee Assignment dated as of
June 1, 1995 (the "Guarantee Fee Assignment"), made by Green Tree in favor of
Finance I, Green Tree has transferred its right to receive the Guarantee Fees
(as defined in such Guarantee Fee Assignment) to Finance I.

          WHEREAS, pursuant to that certain Residual Assets Assignment dated as
of June 1, 1995 (the "Residual Assets Assignment"), made by Green Tree in favor
of Finance I and Finance II, Green Tree has transferred the Residual Assets (as
defined in such Residual Assets Assignment) to Finance I and Finance II.

          WHEREAS, pursuant to that certain Transfer Agreement dated as of June
1, 1995 (the "Transfer Agreement"), among Finance I, Finance II and the Trust,
Finance I and Finance II have transferred the Residual Assets to the Trust.

          WHEREAS, Finance I has issued to the Trust that certain Limited
Recourse Note dated August __, 1995, payable solely from collections on the
Guarantee Fees.

          WHEREAS, pursuant to the Guarantee Fee Assignment and the Residual
Assets Assignment, Green Tree, in its capacity as Servicer of the Contracts, has
agreed to enter into this Servicing Agreement;

          NOW, THEREFORE, in consideration of the premises and the mutual
agreements hereinafter set forth, Green Tree and the Trust agree as provided
herein:


<PAGE>
 
                                   ARTICLE I
                            REPORTS AND TAX MATTERS

          1.01 Monthly Reports.

          (a) No later than three business days prior to each Distribution Date,
the Servicer shall deliver to the Trustee, the Administrator, the Paying Agent
(if different from the Administrator) and to the Rating Agencies, a "Monthly
Report" with respect to the Senior Certificates substantially in the form of
Exhibit A attached hereto.

          (b) No later than three business days prior to each Distribution Date,
the Servicer shall deliver to the Trustee and the Administrator copies of each
"Monthly Report" prepared by it with respect to each of the Securitized Pools
giving rise to the Guarantee Fees and the Residual Assets.

          1.02 Annual Report of Accountants.  On or before March 31 of each
year, commencing March 31, 1996, the Servicer at its expense shall cause a firm
of independent public accountants which is a member of the American Institute of
Certified Public Accountants to make available to the Trustee and the Rating
Agencies a report stating that such firm has examined selected documents and
records relating to the servicing of manufactured housing conditional sales
contracts, including the Contracts covered by the pooling and servicing
agreements for the Securitized Pools, [(such statement to have attached thereto
a schedule setting forth the pooling and servicing agreements covered thereby
including at least one of the Securitized Pools)], in accordance with the
Mortgage Bankers Association of America's Uniform Single Audit Program for
Mortgage Bankers, or any successsor uniform program, and that, on the basis of
such examination, such servicing has been conducted in compliance with the
minimum servicing standards identified herein, except for such significant
exceptions or errors in records that, in the opinion of such firm, generally
accepted auditing standards requires it to report.


                                  ARTICLE II
                                 MISCELLANEOUS

          2.01 Survival of Representations and Warranties.  Each party hereto
covenants and agrees that its representations and warranties in this Agreement,
and in any document delivered or to be delivered pursuant hereto, shall survive
the date hereof.

          2.02 Notices.  All notices and other communications to be given or
delivered under or by reason of the provisions of this Agreement shall be in
writing and delivered or mailed to the parties hereto at the appropriate
following address:


                                      -2-

<PAGE>
 
          (a)  If to Green Tree, to:

               Green Tree Financial Corporation
               1100 Landmark Towers
               345 St. Peter Street
               St. Paul, MN  55102-1639
               Attention:  Chief Financial Officer
               Telecopier Number:  (612) 293-5746


          (b)  If to the Trustee, to:
 
               Wilmington Trust Company
               Attention:  Corporate Trust Administration
               Rodney Square North
               1100 North Market Square
               Wilmington, DE  19890-0001
               Telecopier Number:  (302) 651-8882
 

          (c) If to the Administrator/Paying Agent, to:
 
               First Trust National Association
               Attention:  Corporate Trust Administration, Second Floor
               180 East 5th Street, Second Floor
               St. Paul, MN  55101
               Telecopier Number:  (612) 244-0089


          (d)  If to the Rating Agencies, to:

               Fitch Investors Services, Inc.
               One State Street Plaza
               New York, NY  10004

               Moody's Investors Services, Inc.
               99 Church Street
               New York, New York  10007
               Attention:  ABS Monitoring Department


or to such other address as Green Tree, the Trustee, the Administrator/Paying
Agent or the Rating Agencies shall have specified to the others in writing.

          2.03 Amendment and Waiver.  This Agreement may be amended or modified,
and any of the terms or conditions hereof may be waived, only by a written
instrument executed by Green Tree or the Trustee, as applicable, or in the case
of a waiver, by the party waiving compliance.  Any waiver by any party of any
condition, or of the breach of any provision, term, covenant, representation or


                                      -3-

<PAGE>
 
warranty contained in this Agreement, in any one or more instances, shall not be
deemed or construed as further or continuing waiver or any such condition, or of
the breach of any other provision, term, covenant, representation or warranty of
this Agreement.  Green Tree shall mail notice of any such amendment or waiver to
the Rating Agencies.

          2.04 Assignment.  This Agreement and all of the provisions hereof will
be binding upon and inure to the benefit of the parties hereto and their
respective successors and permitted assigns, except that neither this Agreement
nor any of the rights, interests or obligations hereunder may be assigned by any
party hereto without the prior written consent of the other parties hereto.

          2.05 Delegation.  Green Tree, as Servicer, may delegate some or all of
its servicing duties to a wholly-owned subsidiary of Green Tree.
Notwithstanding any such delegation, Green Tree shall retain all of the rights
and obligations of the Servicer hereunder.

          2.06 Severability.  Whenever possible, each provision of this
Agreement will be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be prohibited
by or invalid under applicable law, such provision will be ineffective only to
the extent of such prohibition or invalidity, without invalidating the remainder
of such provision or the remaining provisions of this Agreement.

          2.07 Entire Agreement.  This Agreement constitutes the entire
Agreement between the parties with respect to the subject matter hereof.  The
invalidity of any provision hereof shall not affect the validity of any other
provision.

          2.08 Binding Effect.  This Agreement and all the provisions hereof
shall be binding upon and inure to the benefit of the parties hereto and their
respective successors and assigns.  Nothing in this Agreement, express or
implied, is intended to confer on any person other than the parties hereto and
their respective successors and assigns, any rights, obligations, remedies or
liabilities.

          2.09 Headings.  The headings herein are for purposes of reference only
and shall not otherwise affect the meaning or interpretation of any provision
hereof.

          2.10 Governing Law.  The internal law, without regard to conflicts of
laws principles, of the State of Minnesota will govern all questions concerning
the construction, validity and interpretation of this Agreement and the
performance of the obligations imposed by this Agreement.


                                      -4-

<PAGE>
 
          2.11 Non-Petition Covenant.  Green Tree hereby agrees that it shall
not, for any reason, institute proceedings for the Trust to be adjudicated
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against the Trust, or file a petition seeking or consenting to
reorganization or relief under any applicable federal or state law relating to
the bankruptcy of the Trust, or consent to the appointment of a receiver,
liquidator, assignee, trustee, sequestrator (or other similar official) of the
Trust or a substantial part of the property of the Trust or cause or permit the
Trust to make any assignment for the benefit of creditors, or admit in writing
the inability of the Trust to pay its debts generally as they become due, or
declare or effect a moratorium on the debt of the Trust or take any action in
furtherance of any such action.

          2.12   Limitation of Trustee's Liability.  Notwithstanding anything
contained herein to the contrary, this instrument has been countersigned by
Wilmington Trust Company not in its individual capacity but solely in its
capacity as Trustee of the Trust and in no event shall Wilmington Trust Company
in its individual capacity, or any beneficial owner of the Trust, have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Trust hereunder, as to all of which recourse shall be had
solely to the assets of the Trust.  For all purposes of this Agreement, in the
performance of any duties or obligations of the Trust hereunder, the Trustee
shall be subject to, and entitled to the benefits of, the terms and provisions
of Articles VI, VII and VIII of the Trust Agreement.


                                      -5-

<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the day and year first above written.


                                        GREEN TREE FINANCIAL CORPORATION,
                                           AS SERVICER


                                        By _____________________________________

                                           Its _________________________________



                                        GREEN TREE SECURITIZED NET INTEREST
                                        MARGIN TRUST 1995-A
                                           By Wilmington Trust Company, not
                                           in its individual capacity but
                                           solely as Trustee


                                        By _____________________________________

                                           Its _________________________________

 



                                      -6-

<PAGE>
 
                                   EXHIBIT A

                            FORM OF MONTHLY REPORT
             GREEN TREE FINANCIAL NET INTEREST MARGIN TRUST 1995-A
               ___% SECURITIZED NET INTEREST MARGIN CERTIFICATES

                                                    Distribution Date:  ________

Securitized Net Interest Margin Certificates
--------------------------------------------

1.   Amount Available                                                   ________

Interest
--------

2.   Aggregate Interest                                                 ________

3.   Amount Applied to:
     (a)   accrued but unpaid interest                                  ________

4.   Remaining:
     (a)   accrued but unpaid interest                                  ________

5.   Monthly Interest                                                   ________
 
Principal
---------

6.   Current month's principal distribution                             ________

7.   Remaining outstanding principal balance                            ________

8.   Present value of the projected remaining
     aggregate cashflows of the Guarantee Fees
     and the Residual Assets, as of the immediately
     preceding Distribution Date                                        ________

9.   Aggregate principal balance of loans
     refinanced by Green Tree Financial Corporation                     ________

10.  Weighted average CPR                                               ________

11.  Weighted average CDR                                               ________

12.  Annualized net loss percentage                                     ________

13.  Delinquency                  30-59 day                             ________
                                  60-89 day                             ________
                                  90+ day                               ________
                                  Total 30+                             ________

                                      A-1
<PAGE>
 
Green Tree Financial Net
Interest Margin Trust 1995-A
----------------------------

<TABLE> 
<CAPTION> 
                                                 Inside Refinancing
                      Guarantee Fee   Residual     and Repurchase       Total
                        Payments      Payments         Payments       Payments
                      -------------   --------   ------------------   --------
<S>                   <C>             <C>        <C>                  <C> 
GTFC 1994-5
GTFC 1994-6
GTFC 1994-7
GTFC 1994-8
GTFC 1995-1
GTFC 1995-2
GTFC 1995-3
GTFC 1995-4
GTFC 1995-5

Total Guarantee Fee
 Payments, Residual
 Payments and Inside
 Refinance and
 Repurchase Payments                                                  ---------
</TABLE> 


14.    Total amount of Guarantee Fees Payments and
       related Inside Refinance and Repurchase Payments  
                                                                      ---------
15.    Payment on Finance I Note              
                                                                      ---------
 
16.    Allocable to Interest (current)          
                                                                      ---------
 
17.    Allocable to accrued but unpaid interest 
                                                                      ---------
 
18.    Allocable to Principal                 
                                                                      ---------
 
19.    Finance I Note Principal Balance        
                                                                      ---------
 
20.    Accrued and unpaid Trustee Fees       
                                                                      ---------

                                      A-2

<PAGE>
 
                                                                     Exhibit 4.7

                              SECURITY AGREEMENT


          THIS SECURITY AGREEMENT (the "Agreement"), dated as of August __,
1995, is made and entered into between Green Tree Manufactured Housing Net
Interest Margin Finance Corp. I, a Delaware corporation ("Finance I"), and Green
Tree Securitized Net Interest Margin Trust, 1995-A, a Delaware business trust
(the "Trust"), created pursuant to a Trust Agreement dated as of June 1, 1995
(the "Trust Agreement"), among Finance I, Green Tree Manufactured Housing Net
Interest Margin Finance Corp. II, a Delaware corporation ("Finance II"), and
Wilmington Trust Company, a Delaware banking corporation, as Trustee (the
"Trustee").

          WHEREAS, pursuant to a Guarantee Fee Assignment made by Green Tree
Financial Corporation, a Delaware corporation ("Green Tree") in favor of Finance
I, dated as of June 1, 1995 (the "Guarantee Fee Assignment"), Finance I is the
owner of the right to receive the Guarantee Fees (all terms defined in the
Guarantee Fee Assignment or the Trust Agreement shall have the same meaning in
this Agreement).

          WHEREAS, Finance I has issued to the Trust a limited recourse note
dated August __, 1995, in the amount of $227,500,000 (the "Finance I Note").

          WHEREAS, the Finance I Note is payable solely from the Guarantee Fees
and certain rights that Finance I holds under the Guarantee Fee Assignment, and
Finance I wishes to grant to the Trust a security interest in the Guarantee Fees
and such related rights to secure the full and timely payment of the Finance I
Note.

          NOW, THEREFORE, in consideration of the mutual covenants and
agreements set forth in this Agreement, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
Finance I hereby agrees as follows for the benefit of the Trust:


                                   ARTICLE I
                               SECURITY INTEREST

          1.01 Grant of Security Interest.  Finance I hereby grants to the Trust
a security interest in the collateral described in Section 1.02 (the
"Collateral") and the proceeds therefrom to secure payment to the Trust of all
of Finance I's liabilities and indebtedness to the Trust under the Finance I
Note, whether such liabilities or indebtedness are due or to become due,
absolute or contingent, joint or several, now existing or hereafter arising (the
"Secured Obligations").
<PAGE>
 
          1.02 Description of Collateral.  The collateral shall consist of (i)
the Guarantee Fees and (ii) Finance I's right to receive Inside Refinancing
Payments and Repurchase Payments under the Guarantee Fee Assignment.

          1.03 Collections on Guarantee Fees.  Finance I will instruct the
Trustee of each Guarantee Fee Securitized Pool to pay the Guarantee Fees
directly to the Trust, by a written notification in the form of Exhibit A
hereto.

          1.04 Obligations of Finance I.  During the term of this Agreement,
Finance I will comply with each of the following covenants and commitments:

          (a) Records and Inspections.  Finance I will keep accurate books,
     records and accounts with respect to the Collateral, and will make the same
     available to the Trust at its request for examination during normal
     business hours; and

          (b) Maintenance of Security Interest.  Finance I will at any time or
     times hereafter execute such financing statements and other instruments and
     perform such acts as the Trust may request to establish and maintain a
     valid security interest in the Collateral, and will pay all costs of filing
     and recording.

          1.05 No Trust Liability on Collateral.  It is understood that the
Trust does not in any way assume any of Finance I's obligations under any of the
Collateral.  Finance I hereby agrees to indemnify the Trust against all
liability arising in connection with or on account of any of the Collateral,
except for any liabilities arising on account of the Trust's gross negligence or
willful misconduct.


                                  ARTICLE II
                  REPRESENTATIONS AND WARRANTIES OF FINANCE I

          Finance I hereby represents and warrants to the Trust that:

          2.01 Finance I.  Finance I is a corporation duly organized, validly
existing and in good standing under the laws of Delaware, with the requisite
corporate power and authority to enter into this Agreement and to perform the
obligations required of it hereunder.  The execution and performance of this
Agreement by Finance I and the consummation of the transactions contemplated
hereby will not violate any provision of law applicable to Finance I, and do not
and will not conflict with any of the terms of its Certificate of Incorporation
or By-Laws.  The execution and performance of this Agreement will not conflict
with any material agreements of Finance I that would result in a material
adverse effect on Finance I.

                                      -2-
<PAGE>
 
          2.02 Title to the Collateral.  Finance I is the sole owner of the
Guarantee Fees and the related rights described in Section 1.02, free and clear
of all liens and encumbrances (other than the lien created by this Agreement).


                                  ARTICLE III
                                    DEFAULT

          3.01 Rights upon an Event of Default.  If the Finance I Note has been
declared due and payable following an Event of Default, the Trustee or
Certificate Owners beneficially owning at least 25% of the aggregate outstanding
principal amount of the Senior Certificates may liquidate all or any portion of
the Collateral, or may elect to maintain possession of the Collateral and
continue to apply collections from the Collateral as if there had been no
declaration of acceleration; provided, however, the Trustee will be prohibited
from selling the Collateral following an Event of Default, unless:

     (a) the proceeds of such sale are sufficient to pay in full the principal
of and the accrued interest on the Finance I Note at the time of such sale; or

     (b) the Trustee determines that the collections on the Collateral will not
be sufficient on an ongoing basis to make all payments of interest on the
Finance I Note as such payments become due and to pay the outstanding principal
amount of the Finance I Note at maturity, and the Trustee obtains the consent of
Certificate Owners beneficially owning 66 2/3% of the aggregate outstanding
amount of the Senior Certificates.

          3.02 Distributions.  If the Trustee collects any money or property
pursuant to this Article III, the Trustee shall pay out the money or property in
the following order:

     (a) first, all accrued and unpaid interest on the Finance I Note;

     (b) second, the outstanding principal amount of the Finance I Note; and

     (c) third, any remaining money or property shall be distributed to Finance
I.

                                      -3-
<PAGE>
 
                                  ARTICLE IV
                                 MISCELLANEOUS

          4.01 Survival of Representations and Warranties.  Each party hereto
covenants and agrees that its representations and warranties in this Agreement,
and in any document delivered or to be delivered pursuant hereto, shall survive
the date hereof.

          4.02 Notices.  All notices and other communications to be given or
delivered under or by reason of the provisions of this Agreement shall be in
writing and delivered or mailed to the parties hereto at the appropriate
following address:

          (a)  If to Finance I, to:
 
               Green Tree Manufactured Housing Net Interest Margin
               Finance Corp. I
               Registered Agent:  The Corporation Trust Company
               Corporation Trust Center
               1209 Orange Street
               Wilmington, DE  19801
               Telephone Number:  (302) 658-7581
               Telecopier Number:  (302) 655-5049
 
          (b)  If to the Trust, to:

               Green Tree Securitized Net Interest Margin Trust, 1995-A
               In care of Wilmington Trust Company
               Attention:  Corporate Trust Administration
               Rodney Square North
               1100 North Market Square
               Wilmington, DE  19890-0001
               Telephone Number:  (302) 651-8653
               Telecopier Number:  (302) 651-8882

          (c)  If to the Rating Agencies, to:

               Fitch Investors Services, Inc.
               One State Street Plaza
               New York, NY  10004

               Moody's Investors Services, Inc.
               99 Church Street
               New York, NY  10007
               Attention:  ABS Monitoring Department

                                      -4-
<PAGE>
 
or to such other address as Finance I, the Trust or the Rating Agencies shall
have specified to the others in writing.

          4.03 Amendment and Waiver.  This Agreement may be amended or modified,
and any of the terms, covenants, representations, warranties or conditions
hereof may be waived, only by a written instrument executed by the Trust and
Finance I, or in the case of a waiver, by the party waiving compliance.  Any
waiver by any party of any condition, or of the breach of any provision, term,
covenant, representation or warranty contained in this Agreement, in any one or
more instances, shall not be deemed or construed as further or continuing waiver
of any such condition, or of the breach of any other provision, term, covenant,
representation or warranty of this Agreement.  Finance I shall mail notice of
any such amendment or waiver to the Rating Agencies.

          4.04 Severability.  Whenever possible, each provision of this
Agreement will be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be prohibited
by or invalid under applicable law, such provision will be ineffective only to
the extent of such prohibition or invalidity, without invalidating the remainder
of such provision or the remaining provisions of this Agreement.

          4.05 Entire Agreement.  This Agreement constitutes the entire
Agreement between the parties with respect to the subject matter hereof.  The
invalidity of any provision hereof shall not affect the validity of any other
provision.

          4.06 Binding Effect.  This Agreement and all the provisions hereof
shall be binding upon and inure to the benefit of the parties hereto and their
respective successors and assigns.  Nothing in this Agreement, express or
implied, is intended to confer on any person other than the parties hereto and
their respective successors and assigns, any rights, obligations, remedies or
liabilities.

          4.07 Headings.  The headings herein are for purposes of reference only
and shall not otherwise affect the meaning or interpretation of any provision
hereof.

          4.08 Governing Law.  The internal law, without regard to conflicts of
laws principles, of the State of Minnesota will govern all questions concerning
the construction, validity and interpretation of this Agreement and the
performance of the obligations imposed by this Agreement.

          4.09 Non-Petition Covenant.  Finance I hereby agrees that it shall
not, for any reason, institute proceedings for the Trust to be adjudicated
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against the Trust, or file a petition seeking or consenting to
reorganization or relief 

                                      -5-
<PAGE>
 
under any applicable federal or state law relating to the bankruptcy of the
Trust, or consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of the Trust or a substantial
part of the property of the Trust or cause or permit the Trust to make any
assignment for the benefit of creditors, or admit in writing the inability of
the Trust to pay its debts generally as they become due, or declare or effect a
moratorium on the debt of the Trust or take any action in furtherance of any
such action.

          4.10 Limitation of Trustee's Liability.  Notwithstanding anything
contained herein to the contrary, this instrument has been countersigned by
Wilmington Trust Company not in its individual capacity but solely in its
capacity as Trustee of the Trust and in no event shall Wilmington Trust Company
in its individual capacity, or any beneficial owner of the Trust, have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Trust hereunder, as to all of which recourse shall be had
solely to the assets of the Trust.  For all purposes of this Agreement, in the
performance of any duties or obligations of the Trust hereunder, the Trustee
shall be subject to, and entitled to the benefits of, the terms and provisions
of Articles VI, VII and VIII of the Trust Agreement.

                                      -6-
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the day and year first above written.


                              GREEN TREE MANUFACTURED 
                              HOUSING NET INTEREST MARGIN 
                              FINANCE CORP. I


                              By____________________________
                                Its_________________________



                              GREEN TREE SECURITIZED NET
                              INTEREST MARGIN TRUST 1995-A
                                 By Wilmington Trust Company, not in its
                                 individual capacity but solely as Trustee


                                 By_____________________________
                                   Its__________________________



Acknowledged by:              GREEN TREE FINANCIAL CORPORATION


                                 By_____________________________
                                   Its__________________________

                                      -7-
<PAGE>
 
                                   EXHIBIT A

                         FORM OF TRUSTEE NOTIFICATION
                            FOR SECURITY AGREEMENT



First Bank National Association
Corporate Trust Department
180 East 5th Street
St. Paul, Minnesota 55101
Attention:  Corporate Trust Administration, Second Floor

Ladies and Gentlemen:

     You are currently acting as Trustee under the Pooling and Servicing
Agreements between Green Tree Financial Corporation ("Green Tree"), as Seller
and Servicer, and you, as Trustee for the Securitized Manufactured Housing Pools
(the "Guarantee Fee Securitized Pools") listed on Appendix I and attached hereto
(the "Pooling and Servicing Agreements").  As such Trustee, and pursuant to a
notification previously delivered to you by Green Tree, you are obligated to
remit to Green Tree Manufactured Housing Net Interest Margin Finance Corp. I the
Guarantee Fees (as defined in the Pooling and Servicing Agreements) payable to
Green Tree on or after July 15, 1995.  We hereby notify you that we have pledged
such Guarantee Fees to Green Tree Securitized Net Interest Margin Trust 1995-A
(the "Trust"), effective August __, 1995.  From that date forward you should
remit such Guarantee Fees to the Trust.

                                    Green Tree Manufactured Housing 
                                    Net Interest Margin Finance Corp. I


                                    By__________________________________
                                      Its_______________________________


Acknowledged:
 
First Bank National Association

By_______________________________
  Its____________________________
<PAGE>
 
                                  APPENDIX I
                        GUARANTEE FEE SECURITIZED POOLS

<TABLE>
<CAPTION>
                          DATE OF
SECURITIZED POOL   POOLING AND SERVICING
      NAME               AGREEMENT         MAXIMUM AMOUNT
----------------   ---------------------   -------------- 
<S>                <C>                     <C>
 
GTFC 1994-5         August 1, 1994         300 Basis Points
 
GTFC 1994-6         September 1, 1994      300 Basis Points
 
GTFC 1994-7         October 1, 1994        300 Basis Points
 
GTFC 1994-8         December 1, 1994       300 Basis Points
 
GTFC 1995-1         February 1, 1995       300 Basis Points
 
GTFC 1995-3         May 1, 1995            300 Basis Points
 
GTFC 1995-4         June 1, 1995           300 Basis Points
</TABLE>

                                      I-1

<PAGE>
                                                                     Exhibit 4.8
 
                           ADMINISTRATION AGREEMENT

          ADMINISTRATION AGREEMENT, dated as of June 1, 1995, among GREEN TREE
SECURITIZED NET INTEREST MARGIN TRUST 1995-A, a Delaware business trust (the
"Trust"), FIRST TRUST NATIONAL ASSOCIATION (the "Administrator"), and WILMINGTON
TRUST COMPANY, a Delaware banking corporation, not in its individual capacity
but solely as trustee (the "Trustee").

                             W I T N E S S E T H :

          WHEREAS, the Trust is issuing ___% Securitized Net Interest Margin
Certificates (the "Senior Certificates") and Subordinated Certificates (the
"Subordinated Certificates") pursuant to a Trust Agreement, dated as of June 1,
1995 (as amended and supplemented from time to time, the "Trust Agreement"),
among GREEN TREE MANUFACTURED HOUSING NET INTEREST MARGIN FINANCE CORP. I
("Finance I"), GREEN TREE MANUFACTURED HOUSING NET INTEREST MARGIN FINANCE CORP.
II ("Finance II") and the Trustee (capitalized terms not defined herein shall
have the meanings assigned to them in the Trust Agreement);

          WHEREAS, the Trust has entered into certain agreements in connection
with the issuance of the Senior Certificates and Subordinated Certificates,
including (i) the Trust Agreement; (ii) a transfer agreement, dated as of June
1, 1995 among Finance I, Finance II and the Trust (the "Transfer Agreement");
(iii) a security agreement dated as of August __, 1995, between Finance I and
the Trust (the "Security Agreement"), granting to the Trust a security interest
in certain collateral to secure a limited recourse note dated August __, 1995,
issued by Finance I to the Trust (the "Finance I Note"); (iv) a servicing
agreement, dated as of June 1, 1995, between the Trust and GREEN TREE FINANCIAL
CORPORATION ("Green Tree"), as Servicer (the "Servicing Agreement"); (v) a
depository agreement among the Trust, the Administrator and The Depository Trust
Company, as the initial Depository, dated as of the Closing Date (the
"Depository Agreement"); and (vi) an underwriting agreement, dated August __,
1995, among Green Tree, Finance I, Finance II and the underwriters of the Senior
Certificates (the "Underwriting Agreement") (collectively the "Related
Agreements");

          WHEREAS, the Related Agreements require the Trust and the Trustee to
perform certain duties in connection with the Senior Certificates and the
Subordinated Certificates;

          WHEREAS, the Trust and the Trustee desire to have the Administrator
perform certain of the duties referred to in the preceding clause, and to
provide such additional services consistent with the terms of this Agreement and
the Related Agreements as the Trust and the Trustee may from time to time
request; and

<PAGE>
 
          WHEREAS, the Administrator has the capacity to provide the services
required hereby and is willing to perform such services for the Trust and the
Trustee on the terms set forth herein.

          NOW, THEREFORE, in consideration of the mutual covenants contained
herein, and other good and valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties agree as follows:

          1.   Duties of the Administrator.

          (a)  Duties with Respect to the Trust Agreement.

          (i) The Administrator agrees to perform all its duties as
Administrator under the Trust Agreement.  The Administrator shall monitor the
Trust's performance, and shall notify the Trustee when action is necessary to
comply with the Trust's duties under the Trust Agreement.  The Administrator
shall prepare or cause other appropriate persons to prepare for execution by the
Trust, all documents, reports, filings, instruments, certificates and opinions
that it shall be the Trust's duty to prepare, file or deliver pursuant to the
Trust Agreement.  In furtherance of the foregoing, the Administrator shall take
all actions that it is the Trust's duty to take pursuant to the Trust Agreement
including, without limitation, all actions required with respect to the
following matters under the Trust Agreement (references are to sections of the
Trust Agreement):

               (A) the preparation of the Certificates for execution by the
     Trustee (Section 3.3);

               (B) the preparation of or obtaining of the documents and
     instruments required for authentication of the Certificates and delivery of
     the same to the Trustee (Section 3.5);

               (C) the duty to cause the Certificate Register to be kept and to
     give the Trustee notice of any appointment of a new Certificate Registrar
     and the location, or change of location, of the Certificate Register
     (Section 3.6(a));

               (D) the issuance of authenticated new Certificates upon surrender
     for transfer of Certificates (Section 3.6(b)), including ensuring that the
     Certificate surrendered is accompanied by an acceptable written instrument
     of transfer (Section 3.6(d));

               (E) the notification of Certificate Owners that the Depository is
     no longer willing or able properly to discharge its responsibilities as
     Depository, and the issuance of Definitive Certificates to Certificate
     Owners who request them (Section 3.6(h));

                                      -2-

<PAGE>
 

               (F) the delivery to the Depository of the typewritten Senior
     Certificate registered in the name of the Depository's nominee, Cede & Co.
     (Section 3.6(i));

               (G) the preparation of replacement Certificates for ones
     mutilated, destroyed, lost or stolen (Section 3.7);

               (H) the duty to furnish the Depositor with a list of the names
     and addresses of the Senior Certificateholders as of the most recent Record
     Date for the payment of distributions, and to provide Senior
     Certificateholders with access to a current list of Senior
     Certificateholders (Section 3.9);

               (I) the maintenance of an office or agency where Certificates may
     be surrendered for registration of transfer or exchange, and where notices
     and demands to or upon the Trustee in respect of the Certificates and the
     Related Documents may be served (Section 3.10);

               (J) the establishment and maintenance of the Certificate Account
     (Section 5.1(a));

               (K) the establishment of a new Certificate Account if the prior
     one ceases to be an Eligible Account (Section 5.1(b));

               (L) the duty to invest amounts in the Certificate Account in
     Eligible Investments (Section 5.1(c));

               (M) the distribution to Certificateholders of amounts deposited
     in the Certificate Account on each Distribution Date, in accordance with
     the priorities listed in the Trust Agreement (Sections 5.2(a)-(c));

               (N) the distribution of the Servicer's report to holders of
     Senior Certificates and to Green Tree (if Green Tree is not the Servicer)
     (Section 5.2(d));

               (O) the provision of reports to the Rating Agencies and to the
     Subordinated Certificateholders (Section 5.2(e));

               (P) the mailing of written notices to the Senior
     Certificateholders in the event of prepayment of the Senior Certificates
     (Sections 5.6(c)-(d));

                                      -3-
<PAGE>
 

               (Q) the provision to the Certificate Owners upon receipt of
     written request of duplicates or copies of all reports, notices, requests,
     demands, certificates, financial statements and other instruments furnished
     to the Trustee under the Related Documents (Section 7.2); and

               (R) the duty to make distributions following a default in
     accordance with the priorities listed in the Trust Agreement (Section 9.3).

          (b) Duties with Respect to the Security Agreement.

              The Administrator agrees to perform all its duties as
Administrator under the Security Agreement. The Administrator shall monitor the
Trust's performance, and shall notify the Trustee when action is necessary to
comply with the Trust's duties under the Security Agreement. The Administrator
shall prepare for execution by the Trust, or shall cause other appropriate
persons to prepare, all documents, reports, filings, instruments, certificates
and opinions that it shall be the Trust's duty to prepare, file or deliver
pursuant to the Security Agreement. In furtherance of the foregoing, the
Administrator shall take all actions that it is the Trust's duty to take
pursuant to the Security Agreement including, without limitation, paying out
money or property that the Trustee collects following a declaration of default,
in the order specified in the Security Agreement (Section 3.02 of the Security
Agreement).

          (c) Duties with Respect to the Depository Agreement.  The
Administrator agrees to perform all its duties as Administrator under the
Depository Agreement.  The Administrator shall monitor the Trust's performance,
and shall notify the Trustee when action is necessary to comply with the Trust's
duties under the Depository Agreement.  The Administrator shall prepare for
execution by the Trust, or shall cause other appropriate persons to prepare, all
documents, reports, filings, instruments, certificates and opinions that it
shall be the Trust's duty to prepare, file or deliver pursuant to the Depository
Agreement.  In furtherance of the foregoing, the Administrator shall take all
actions that it is the Trust's duty to take pursuant to the Depository
Agreement.

          (d)  Additional Duties.

               (i) In addition to the duties of the Administrator set forth
above, the Administrator shall perform such calculations and shall prepare or
cause other appropriate persons to prepare, for the Trust or the Trustee to
execute, all documents, reports, filings, instruments, certificates and opinions
that it shall be the duty of the Trust or the Trustee to prepare, file or
deliver pursuant to the Related Agreements. In addition, effective upon the
Administrator's receipt of the Trustee's written request, the Administrator
shall take any other action that it is the duty of the Trust or the Trustee to
take pursuant to the Related Agreements. In furtherance thereof, upon request of
the Administrator, the Trustee shall, on behalf of itself and

                                      -4-
<PAGE>
 

of the Trust, execute and deliver to the Administrator and to each successor
Administrator appointed pursuant to the terms hereof, one or more powers of
attorney appointing the Administrator the attorney-in-fact of the Trustee and
the Trust for the purpose of executing on behalf of the Trustee and the Trust
all such documents, reports, filings, instruments, certificates and opinions.

               (ii) Notwithstanding anything in this Agreement or the Related
Agreements to the contrary, the Administrator shall be responsible for promptly
notifying the Trustee in the event that any withholding tax is imposed on the
Trust's payments (or allocations of income) to a Certificateholder. Any such
notice shall specify the amount of withholding tax that the Trustee may withhold
pursuant to Section 5.2(c) of the Trust Agreement.

               (iii) Notwithstanding anything in this Agreement or the Related
Agreements to the contrary, the Administrator shall be responsible for
performance of the duties of the Administrator set forth in Sections 5.5(b) and
5.5(c) of the Trust Agreement with respect to, among other things, accounting
and reports to Certificateholders;

               (iv) The Administrator shall satisfy its obligations with respect
to clauses (ii) and (iii) above by retaining, at the expense of Green Tree, a
firm of independent public accountants (the "Accountants") acceptable to the
Trustee which shall perform the obligations of the Administrator thereunder.

               (v) In carrying out the foregoing duties or any of its other
obligations under this Agreement, the Administrator may enter into transactions
with or otherwise deal with any of its affiliates; provided, however, that the
terms of any such transactions or dealings shall be in accordance with any
directions received from the Trust and shall be, in the Administrator's opinion,
no less favorable to the Trust than would be available from unaffiliated
parties.

          (e)  Non-Ministerial Matters.

               (i) With respect to matters that in the reasonable judgment of
the Administrator are non-ministerial, the Administrator shall not take any
action unless within a reasonable time before the taking of such action, the
Administrator shall have notified the Trustee of the proposed action and the
Trustee shall not have withheld consent or provided an alternative direction.
For the purpose of the preceding sentence, "non-ministerial matters" shall
include, without limitation:

                   (A) the amendment of or any supplement to the Trust
               Agreement;

                   (B) the declaration of an Event of Default under the Trust
               Agreement;

                                      -5-
<PAGE>
 

               (C) the declaration of an Event of Default under the Finance I
     Note:

               (D) the election of remedies following an Event of Default under
     the Trust Agreement;

               (E) the election of remedies following an Event of Default under
     the Finance I Note;

               (F) the initiation of any claim or lawsuit by the Trust and the
     compromise of any action, claim or lawsuit brought by or against the Trust;

               (G) the amendment, change or modification of the Related
     Agreements; and

               (H) the appointment of successor Certificate Registrars or
     successor Paying Agents pursuant to the Trust Agreement, the appointment of
     successor Administrators or successor Servicers, or the consent to the
     assignment by the Certificate Registrar, Paying Agent or Trustee of its
     obligations under the Trust Agreement.

          (ii) Notwithstanding anything to the contrary in this Agreement, the
Administrator shall not be obligated to, and shall not, (x) liquidate any part
of the Trust Property pursuant to Section 9.2(b) of the Trust Agreement or (y)
take any other action that the Trust directs the Administrator not to take on
its behalf.

      2.  Limitation of Liability.  The Administrator shall not be
answerable, accountable or liable under this Agreement, the Trust Agreement or
any Related Documents under any circumstances, except (i) for its own willful
misconduct or gross negligence or (ii) for taxes, fees or other charges based on
or measured by any fees, commissions or compensation received by the Trustee in
connection with any of the transactions contemplated by this Agreement, the
Trust Agreement or any Related Document.  In particular, but not by way of
limitation (and subject to the exceptions set forth in the preceding sentence):

          (a) the Administrator shall not be liable for any error of judgment
made in good faith by a Responsible Officer of the Administrator;

          (b) the Administrator shall not be liable with respect to any action
taken or omitted to be taken by it in good faith in accordance with the
instructions of the Trustee;

                                      -6-
<PAGE>
 

          (c) no provision of this Agreement or any Related Document shall
require the Administrator to expend or risk funds or otherwise incur any
financial liability in the performance of any of its rights or powers hereunder
or under the Trust Agreement or any Related Document if the Administrator shall
have reasonable grounds for believing that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured or provided
to it;

          (d) under no circumstances shall the Administrator be liable for
indebtedness evidenced by or arising under any of the Related Documents;

          (e) the Administrator shall not be liable for the default or
misconduct of the Trustee, Finance I, Finance II, Green Tree or the Servicer
under any of the Related Documents or otherwise, and the Administrator shall
have no obligation or liability to perform the obligations of the Trustee under
the Trust Agreement, unless specifically accepted herein or otherwise in
writing, or by Finance I or Finance II under the Transfer Agreements or by the
Servicer under the Servicing Agreement;

          (f) the Administrator shall not be responsible for or in respect of
the form, character, genuineness, sufficiency, value or validity of any of the
Trust Property and shall in no event assume or incur any liability, duty or
obligation to Finance I, Finance II, or any Certificate Owner except as
expressly provided in this Agreement;

          (g) the Administrator shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement, the Trust Agreement or any
Related Document, or to institute, conduct or defend any litigation under the
Agreement or otherwise or in relation to the Agreement or any Related Document,
which the Trustee has undertaken at the request, order or direction of the
Subordinated Certificateholders, unless the Subordinated Certificateholders or
the Trustee have offered to the Administrator security or indemnity satisfactory
to it against the costs, expenses and liabilities that may be incurred by the
Administrator therein or thereby.  The right of the Administrator to perform any
discretionary act enumerated in this Agreement, the Trust Agreement or in any
Related Document shall not be construed as a duty, and the Administrator shall
not be answerable for other than its gross negligence or willful misconduct in
the performance of any such act.

          3.   Reliance;  Advice of Counsel.

          (a) The Administrator shall incur no liability to anyone in acting
upon any signature, instrument, notice, resolution, request, consent, order,
certificate, report, opinion or other document or paper believed by it to be
genuine and believed by it to be signed by the proper party or parties.  The
Administrator may accept a certified copy of a resolution of the board of
directors or other governing body of any corporate party as conclusive evidence
that such resolution 

                                      -7-
<PAGE>
 

has been duly adopted by such body and that the same is in full force and
effect. As to any fact or matter the method of the determination of which is not
specifically prescribed herein, the Administrator may for all purposes hereof
rely on a certificate, signed by the president or any vice president or by the
treasurer or other authorized officers of the relevant party, as to such fact or
matter, and such certificate shall constitute full protection to the
Administrator for any action taken or omitted to be taken by it in good faith in
reliance thereon.

          (b) In the exercise of administration of the trusts hereunder and in
the performance of its duties and obligations under this Agreement, the Trust
Agreement or the Related Documents, the Administrator (i) may act directly or
through its agents or attorneys pursuant to agreements entered into with any of
them, and the Administrator shall not be liable for the conduct or misconduct of
such agents or attorneys if such agents or attorneys shall have been selected by
the Administrator with reasonable care, and (ii) may consult with counsel,
accountants and other skilled persons to be selected with reasonable care and
employed by it.  The Administrator shall not be liable for anything done,
suffered or omitted in good faith by it in accordance with the written opinion
or advice of any such counsel, accountants or other such persons and not
contrary to this Agreement, the Trust Agreement or any Related Document.

          4.   Not Acting in Individual Capacity.  Except as provided in Section
2 hereof, in accepting the duties of the Administrator under this Agreement,
First Trust National Association acts solely as an agent of the Trust and not in
its individual capacity and all Persons having any claim against the
Administrator by reason of the transactions contemplated by this Agreement or
the Trust Agreement or any Related Document shall look only to the Trust
Property for payment or satisfaction thereof.

          5.   Administrator Not Liable for Certificates or Related Documents.
The recitals contained herein and in the Certificates (other than the signature
and counter-signature of the Authenticating Agent on the Certificates) shall be
taken as the statements of the Depositor and the Administrator assumes no
responsibility for the correctness thereof.  The Administrator makes no
representations as to the validity or sufficiency of this Agreement, of any
Related Document or of the Certificates (other than the signature and counter-
signature of the Authentication Agent on the Certificates), or of the Guarantee
Fees or the Residual Assets or any related documents with respect to the
Guarantee Fees or the Residual Assets and the Administrator shall in no event
assume or incur any liability, duty or obligation to any person other than as
expressly provided for herein.  The Administrator shall at no time have any
responsibility or liability for or with respect to the legality, validity and
enforceability of the Guarantee Fees, the Residual Assets or other Trust
Property or for or with respect to the sufficiency of the Trust Property or its
ability to generate the payments to be distributed to Certificateholders under
this Agreement, including, without limitation:  the validity of the assignment
of the Guarantee Fees and the Residual Assets to Finance I and Finance II or the
issuance of the Finance I 

                                      -8-
<PAGE>
 
Note to the Trust and the assignment of the Residual Assets to the Trust, or of
any intervening assignment, or the accuracy of any such warranty or
representation or any action of Finance I or Finance II taken in the name of the
Trustee.


          6.   Records.  The Administrator shall maintain appropriate books of
account and records relating to services performed hereunder.  These books of
account and records shall be accessible for inspection by the Trust at any time
during normal business hours.


          7.   Compensation.  As compensation for the performance of the
Administrator's obligations under this Agreement and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to such fees and
expenses as agreed to in the Letter Agreement between the Administrator and
Green Tree, accepted as of August __, 1995, payable monthly, which shall be
solely an obligation of Green Tree.  In addition, the Administrator shall be
entitled to be reimbursed by Green Tree for its other reasonable expenses
hereunder, including the reasonable compensation, expenses and disbursements of
such agents, representatives, experts and counsel as the Administrator may
employ in connection with the exercise and performance of its rights and its
duties hereunder; provided, however, that the Administrator shall only be
entitled to reimbursement for expenses hereunder to the extent such expenses (i)
are fees of outside counsel engaged by the Administrator in respect of the
performance of its obligations hereunder or (ii) relate to the performance of
its obligations pursuant to Section 5.5 of the Trust Agreement.


          8.   Independence of the Administrator.  For all purposes of this
Agreement, the Administrator shall be an independent contractor and shall not be
subject to the supervision of the Trust or the Trustee with respect to the
manner in which it accomplishes the performance of its obligations hereunder.
Unless expressly authorized by the Trust, the Administrator shall have no
authority to act for or represent the Trust or the Trustee in any way and shall
not otherwise be deemed an agent of the Trust or the Trustee.


          9.   No Joint Venture.  Nothing contained in this Agreement (i) shall
constitute the Administrator and either the Trust or the Trustee as members of
any partnership, joint venture, association, syndicate, unincorporated business
or other separate entity, (ii) shall be construed to impose any liability as
such on any of them or (iii) shall be deemed to confer on any of them any
express, implied or apparent authority to incur any obligation or liability on
behalf of the others.


          10.  Other Activities of Administrator.  Nothing herein shall prevent
the Administrator or its Affiliates from engaging in other businesses or, in its
sole discretion, from acting in a similar capacity as an administrator for any
other person or entity even though such person or entity may engage in business
activities similar to those of the Trust or the Trustee.


                                      -9-

<PAGE>
 
          11.  Term of Agreement: Resignation and Removal of Administrator.

          (a) This Agreement shall continue in force until the dissolution of
the Trust, upon which event this Agreement shall automatically terminate.

          (b) Subject to Section 11(f) of this Agreement, the Administrator may
resign its duties hereunder by providing the Trust with at least 60 days' prior
written notice.

          (c) Subject to Section 11(f) of this Agreement, the Trust may remove
the Administrator without cause by providing the Administrator with at least 60
days' prior written notice, provided, however, that the Trust shall reimburse
the Administrator for expenses incurred by the Administrator with respect to the
Administrator's removal under this Section 11(c).

          (d) Subject to Section 11(f) of this Agreement, the Trust may remove
the Administrator immediately by providing the Administrator with written notice
of termination if any of the following events should occur:

          (i) the Administrator should default in the performance of any of its
     duties under this Agreement and, after notice of such default, should not
     cure such default within ten days (or, if such default cannot be cured in
     such time, should not give within ten days such assurance of cure as shall
     be reasonably satisfactory to the Trust);

          (ii) a court having jurisdiction should enter a decree or order for
     relief in respect of the Administrator that is not vacated within 60 days
     in any involuntary case under any applicable bankruptcy, insolvency or
     other similar law now or hereafter in effect, or should appoint a receiver,
     liquidator, assignee, custodian, trustee, sequestrator or similar official
     for the Administrator or any substantial part of its property, or should
     order the winding-up or liquidation of its affairs; or

          (iii) the Administrator should commence a voluntary case under any
     applicable bankruptcy, insolvency or other similar law now or hereafter in
     effect, should consent to the entry of an order for relief in an
     involuntary case under any such law, or should consent to the appointment
     of a receiver, liquidator, assignee, trustee, custodian, sequestrator or
     similar official for the Administrator or any substantial part of its
     property, should consent to any such official taking possession of any
     substantial part of its property, should make any general assignment for
     the benefit of creditors, or should fail generally to pay its debts as they
     become due.


                                      -10-

<PAGE>
 
          The Administrator agrees that if any of the events specified in
clauses (ii) or (iii) of this Section 11(d) should occur, it shall give written
notice thereof to the Trust and the Trustee within seven days.

          (e) Subject to Section 11(f) of this Agreement, the Administrator may
resign its duties hereunder immediately by providing the Trust with written
notice of resignation if the Administrator's compensation is not paid in a
timely fashion.

          (f) No resignation or removal of the Administrator pursuant to this
Section 11 shall be effective until (i) the Trust shall have appointed a
successor Administrator and (ii) such successor Administrator shall have agreed
in writing to be bound by the terms of this Agreement in the same manner as the
Administrator is bound hereunder.

          (g) Subject to Section 11(f) of this Agreement, the Administrator
acknowledges that upon the appointment of a successor Servicer pursuant to the
Servicing Agreement, the Administrator shall immediately resign and such
successor Servicer shall automatically without further action become the
Administrator under this Agreement.


          12.  Action upon Termination, Resignation or Removal.  Promptly upon
the effective date of termination of this Agreement pursuant to Section 11(a) or
the resignation or removal of the Administrator pursuant to Section 11(b), (c)
or (d), the Administrator shall be entitled to be paid all fees and reimbursable
expenses accruing to it to the date of such termination, resignation or removal.
The Administrator shall forthwith upon such termination pursuant to Section
11(a) deliver to the Trust all property and documents of or relating to the
Trust Property and the Fee Assets then in the custody of the Administrator.  In
the event of the resignation or removal of the Administrator pursuant to Section
11(b), (c) or (d), the Administrator shall cooperate with the Trust and take all
reasonable steps requested to assist the Trust in making an orderly transfer of
the Administrator's duties.


          13.  Notices.  Any notice, report or other communication given
hereunder shall be in writing and addressed as follows:

          (a)  if to the Trust or the Trustee, to

               Green Tree Securitized Net Interest Margin Trust 1995-A
               In care of Wilmington Trust Company
               Rodney Square North
               1100 North Market Square
               Wilmington, DE  19890-0001
               Attention:  Corporate Trust Administration
               Telephone Number:  (302) 651-8653
               Telecopier Number:  (302) 651-8882


                                      -11-

<PAGE>
 
          (b)  if to the Administrator, to

               First Trust National Association
               180 East Fifth Street
               St. Paul, MN 55101
               Attention: Corporate Trust Administration, Second Floor
               Telephone Number:  (612) 244-5007
               Telecopier Number:  (612) 244-0089


          (c)  if to the Trustee, to

               Wilmington Trust Company
               Rodney Square North
               1100 North Market Square
               Wilmington, DE  19890-0001
               Attention:  Corporate Trust Administration
               Telephone Number:  (302) 651-8653
               Telecopier Number:  (302) 651-8882


          (d)  if to the Rating Agencies, to

               Fitch Investors Services, L.P.
               One State Street Plaza
               New York, New York  10004

               Moody's Investors Services, Inc.
               99 Church Street
               New York, New York 10007
               Attention:  ABS Monitoring Department


or to such other address as any party shall have provided to the other parties
in writing.  Any notice required to be in writing hereunder shall be deemed
given if such notice is mailed by certified mail, postage prepaid, or sent by
telecopy or hand delivered to the address of such party as provided above.


          14.  Amendments.  The Trust, the Administrator and the Trustee, with
the written consent of the Trustee, but without the consent of the
Certificateholders, may amend this Agreement in writing to add provisions to, to
change in any manner or eliminate provisions, or to modify in any manner the
rights of the Certificateholders; provided that such amendment will not, in the
opinion of counsel satisfactory to the Administrator, materially and adversely
affect the interest of any Certificateholder.  The Trust, the Administrator and
the Trustee, with the written consent of the Trustee and the holders of Senior
Certificates evidencing at least a majority in the outstanding amount of the
Senior Certificates and the holders of Subordinated Certificates evidencing at
least a majority in Percentage Interest of 


                                      -12-

<PAGE>
 
the Subordinated Certificates, may also amend this Agreement to add provisions
to, or to change in any manner or eliminate any of the provisions, or to modify
in any manner the rights of the Senior Certificateholders or the Subordinated
Certificateholders; provided, however, that no such amendment, in the opinion of
counsel satisfactory to the Administrator, may (i) increase or reduce in any
manner the amount of, or accelerate or delay the timing of, distributions that
are required to be made for the benefit of the Senior Certificateholders or the
Subordinated Certificateholders or (ii) reduce the aforesaid percentage of the
holders of Senior Certificates and Subordinated Certificates that is required to
consent to any such amendment, without the consent of the holders of all the
outstanding Senior Certificates and Subordinated Certificates. The Administrator
shall give the Rating Agencies prior notice of any proposed amendment to this
Agreement.


          15.  Successors and Assigns.  The Administrator may not assign this
Agreement unless the Trust and the Trustee give prior written consent to such
assignment.  Acceptance of an assignment with such consent shall bind the
assignee hereunder in the same manner as the Administrator is bound hereunder.
Notwithstanding the foregoing, the Administrator may assign this Agreement
without the consent of the Trust or the Trustee to a corporation or other
organization that is a successor (by merger, consolidation or purchase of
assets) to the Administrator, provided that such successor organization executes
and delivers to the Trust and the Trustee an agreement in which such corporation
or other organization agrees to be bound hereunder in the same manner as the
Administrator is bound hereunder.  Subject to the foregoing, this Agreement
shall bind any successors or assigns of the parties hereto.


          16.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


          17.  Headings.  The section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.


          18.  Counterparts.  This Agreement may be executed in counterparts,
each of which when so executed shall together constitute but one and the same
agreement.


          19.  Severability.  Any provision of this Agreement that is prohibited
or unenforceable in any jurisdiction shall be ineffective to the extent of such
prohibition or unenforceability without invalidating the remaining provisions
hereof and any such prohibition or unenforceability in any jurisdiction shall
not invalidate or render unenforceable such provision in any other jurisdiction.


                                      -13-

<PAGE>
 
          20.  Limitation of Trustee's Liability.  Notwithstanding anything
contained herein to the contrary, this instrument has been countersigned by
Wilmington Trust Company not in its individual capacity but solely in its
capacity as Trustee of the Trust and in no event shall Wilmington Trust Company
in its individual capacity, or any beneficial owner of the Trust, have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Trust hereunder, as to all of which recourse shall be had
solely to the assets of the Trust.  For all purposes of this Agreement, in the
performance of any duties or obligations of the Trust hereunder, the Trustee
shall be subject to, and entitled to the benefits of, the terms and provisions
of Articles VI, VII and VIII of the Trust Agreement.


          21.  Non-Petition Covenant.  The Administrator hereby agrees that it
shall not, for any reason, institute proceedings for the Trust to be adjudicated
bankrupt or insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against the Trust, or file a petition seeking or consenting to
reorganization or relief under any applicable federal or state law relating to
the bankruptcy of the Trust, or consent to the appointment of a receiver,
liquidator, assignee, trustee, sequestrator (or other similar official) of the
Trust or a substantial part of the property of the Trust or cause or permit the
Trust to make any assignment for the benefit of creditors, or admit in writing
the inability of the Trust to pay its debts generally as they become due, or
declare or effect a moratorium on the debt of the Trust or take any action in
furtherance of any such action.


          22.  Third-Party Beneficiary.  The Trust is a third-party beneficiary
to this Agreement and is entitled to the rights and benefits hereunder and may
enforce the provisions hereof as if it were a party hereto.


                                      -14-

<PAGE>
 

          IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed and delivered as of the day and year first above written.

                              GREEN TREE SECURITIZED NET
                                 INTEREST MARGIN TRUST 1995-A
                              By Wilmington Trust Company, not in its 
                              individual capacity but solely as Trustee


                              By:
                                 ------------------------------------------
                              Name:
                              Title:



                              WILMINGTON TRUST COMPANY, not in its 
                              individual capacity but solely as Trustee


                              By:
                                 ------------------------------------------
                              Name:
                              Title:



                              FIRST TRUST NATIONAL ASSOCIATION, 
                              as Administrator


                              By:
                                 ------------------------------------------
                              Name:
                              Title:


                                      -15-

<PAGE>
 
                                                                   EXHIBIT 5.1
                                                                   -----------



Green Tree Financial Corporation
1100 Landmark Towers
345 St. Peter Street
St. Paul, Minnesota 55102-1639

     Re:  Registration Statement on Form S-1
          File No. 33-60869

Gentlemen:

          We have acted as counsel to Green Tree Financial Corporation, a
Delaware corporation (the "Company"), in connection with the preparation of a
Registration Statement on Form S-1, File No. 33-60869, filed with the Securities
and Exchange Commission on July 5, 1995, as amended by Amendment No. 1 thereto
filed on July 31, 1995 (the "Registration Statement"), relating to the
registration of $308,000,000 of ___% Securitized Net Interest Margin
Certificates (the "Certificates").  The Certificates are to be issued under a
Trust Agreement (the "Trust Agreement") substantially in the form filed as
Exhibit 4.1 to the Registration Statement, among Green Tree Manufactured Housing
Net Interest Margin Finance Corp. I, a Delaware corporation ("Finance I"), Green
Tree Manufactured Housing Net Interest Margin Finance Corp. II, a Delaware
corporation ("Finance II"), and Wilmington Trust Company, as trustee (the
"Trustee").

          We have examined the Registration Statement, the Trust Agreement and
such other documents, and have reviewed such questions of law, as we have
considered necessary and appropriate for the purposes of this opinion.  Based on
the foregoing, we are of the opinion that the Certificates, when duly executed,
authenticated and delivered in accordance with the terms of the Trust Agreement,
will be legally and validly issued, and the holders of such Certificates will be
entitled to the benefits of that Trust Agreement.

          The opinion set forth above is subject to the following qualifications
and exceptions:

          (a) Our opinion is subject to the effect of any applicable bankruptcy,
     insolvency, reorganization, moratorium or other similar law of general
     application affecting creditors' rights.
<PAGE>


Green Tree Financial Corporation
July 31, 1995
Page 2


 
          (b) Our opinion is subject to the effect of general principles of
     equity, including (without limitation) concepts of materiality,
     reasonableness, good faith and fair dealing, and other similar doctrines
     affecting the enforceability of agreements generally (regardless of whether
     considered in a proceeding in equity or at law).

          (c) Minnesota Statutes (S) 290.371, Subd. 4, provides that any
     corporation required to file a Notice of Business Activities Report does
     not have a cause of action upon which it may bring suit under Minnesota law
     unless the corporation has filed a Notice of Business Activities Report and
     provides that the use of the courts of the State of Minnesota for all
     contracts executed and all causes of action that arose before the end of
     any period for which a corporation failed to file a required report is
     precluded.  Insofar as our opinion may relate to the valid, binding and
     enforceable character of any agreement under Minnesota law or in a
     Minnesota court, we have assumed that any party seeking to enforce such
     agreement has at all times been, and will continue at all times to be,
     exempt from the requirement of filing a Notice of Business Activities
     Report or, if not exempt, has duly filed, and will continue to duly file,
     all Notice of Business Activities Reports.

          Our opinion expressed above is limited to the laws of the State of
Minnesota.

          We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement, and to the reference to our firm under the heading
"Legal Matters" in the Prospectus comprising part of the Registration Statement.


Dated: July 31, 1995

                                    Very truly yours,


 
                                    DORSEY & WHITNEY

CFS

<PAGE>
 
                                                                   Exhibit 8.1



Green Tree Financial Corporation
1100 Landmark Towers
345 St. Peter Street
St. Paul, Minnesota 55102-1639

     Re:  Registration Statement on Form S-1
          File No. 33-60869
          Tax Characterization Issues

Gentlemen and Ladies:

          We have acted as counsel to Green Tree Financial Corporation, a
Delaware corporation ("Green Tree"), in connection with the preparation of a
Registration Statement on Form S-1, File No. 33-60869, filed with the Securities
and Exchange Commission on July 5, 1995, as amended by Amendment No. 1 thereto
filed on July 31, 1995 (the "Registration Statement"), relating to the
registration of $308,000,000 of ___% Securitized Net Interest Margin
Certificates (the "Senior Certificates").  The Senior Certificates are to be
issued under a Trust Agreement (the "Trust Agreement") substantially in the form
filed as Exhibit 4.1 to the Registration Statement, among Green Tree
Manufactured Housing Net Interest Margin Finance Corp. I, a Delaware corporation
("Finance I"), Green Tree Manufactured Housing Net Interest Margin Finance Corp.
II, a Delaware corporation ("Finance II"), and Wilmington Trust Company, as
trustee (the "Trustee").

          Pursuant to the terms of a Residual Assets Assignment dated as of June
1, 1995 (the "Residual Assets Assignment"), Green Tree will assign the Residual
Assets (as defined in the Residual Assets Assignment) to Finance I and Finance
II as a contribution of capital.  Pursuant to the terms of a Guarantee Fee
Assignment dated as of June 1, 1995 (the "Guarantee Fee Assignment"), Green Tree
will assign the right to receive the Guarantee Fees (as defined in the Guarantee
Fee Assignment) to Finance I as a contribution of capital.

          Pursuant to the terms of a Transfer Agreement dated as of June 1,
1995, among Finance I, Finance II and the Trust, Finance I and Finance II will
transfer the Residual Assets to the Trust.  Pursuant to an Underwriting
Agreement dated August __, 1995, among Lehman Brothers Inc., Merrill Lynch & Co.
(collectively, the "Underwriters"), Green Tree, Finance I and Finance II, the
Trust will issue and sell to the Underwriters $308,000,000 aggregate principal
amount of ___% 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 2 


Securitized Net Interest Margin Certificates (the "Senior Certificates").
Finance I and Finance II will receive Subordinated Certificates representing the
right to receive all assets distributed by the Trust after payment in full of
the Senior Certificates. The Trust will use a portion of the proceeds to loan
$227,500,000 to Finance I in return for a limited recourse note (the "Finance I
Note") secured by the Guarantee Fees, will deposit another $7,500,000 in a
Reserve Fund for the benefit of the Senior Certificateholders, and will remit
all remaining proceeds to Finance I and Finance II, as the holders of the
Subordinated Certificates. Finance I and Finance II will distribute the proceeds
from such loan and distributions received on the Subordinated Certificates (net
of operating expenses) to Green Tree as a dividend, and will distribute any
additional amounts received with respect to the Subordinated Certificates (net
of operating expenses) as further dividends to Green Tree when and if received.

          You have requested our opinion with respect to the federal income tax
characterization of the Trust and the Senior Certificates.  For purposes of
rendering our opinion we have examined the Registration Statement, the Trust
Agreement, the Residual Assets Assignment, the Guarantee Fee Assignment and the
related documents and agreements contemplated therein (collectively, the
"Transaction Documents") and we have reviewed such questions of law as we have
considered necessary and appropriate.  Capitalized terms used herein and not
otherwise defined herein shall have the meanings assigned to them in the Trust
Agreement.

          Our opinion is based upon the existing provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), currently applicable Treasury
Department regulations issued thereunder, current published administrative
positions of the Internal Revenue Service (the "Service") contained in revenue
rulings and revenue procedures, and judicial decisions, all of which are subject
to change, either prospectively or retroactively, and to possibly differing
interpretations.  Any change in such authorities may affect the opinions
rendered herein.  In rendering our opinion, we have reviewed the partnership
anti-abuse rules contained in Section 1.701-2 of the Treasury Regulations, and
have determined that such rules will have no effect on our opinion.

          Our opinion is also based on the projections, representations,
warranties, covenants and agreements set forth in the Transaction Documents and
the assumption that Green Tree, the Senior Certificateholders, the Subordinated
Certificateholders and the Trustee will at all times comply with the
requirements of 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 3 

 
the Transaction Documents. We have also relied in part on various factual
representations made to us by the Subordinated Certificateholders, including the
following:

     1. There are and will be during the life of the Trust no contracts or other
        agreements between the Subordinated Certificateholders and the Senior
        Certificateholders other than as set forth in the Transaction Documents.

     2. The Senior Certificateholders will not control the Subordinated
        Certificateholders or otherwise cause the Subordinated
        Certificateholders to act as their agent, and will not use the
        Subordinated Certificateholders to conceal their own active involvement
        in the conduct of the business of the Trust.

     3. The net worth of each Subordinated Certificateholder shall be not less
        than the Minimum Net Worth.

     4. The valuation of the Guarantee Fees and the Residual Assets disclosed in
        the Prospectus filed as part of the Registration Statement represents a
        reasonable estimate of the present value of the cash flows from the
        Guarantee Fees and the Residual Assets, based on Green Tree management's
        best estimate of the future principal prepayments, defaults and recovery
        rates on the related Contracts, which in turn is based on Green Tree's
        historical experience with pools of manufactured housing contracts, and
        using a discount rate that Green Tree management believes approximates a
        market rate of interest for the Senior Certificates. Such valuations
        were also presented to the rating agencies for use in their analysis of
        the Senior Certificates. Green Tree does not, however, warrant that the
        related Contracts will actually conform to such estimates.

        Although we have not undertaken an independent investigation of any
factual matters, nothing contrary to any of these representations has come to
our attention in the course of our consideration of these matters. Any
alteration of such factual representations may adversely affect our opinion.
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 4
 

          An opinion of counsel is predicated on all the facts and conditions
set forth in the opinion and is based upon counsel's analysis of the statutes,
regulatory interpretations and case law in effect as of the date of the opinion.
It is not a guarantee of the current status of the law and should not be
accepted as a guarantee that a court of law or an administrative agency will
concur in the opinion.

          1.   Federal Tax Characterization of the Trust.  Based principally on
currently applicable Treasury Regulations issued under Section 7701 of the Code,
which Regulations we believe to be controlling, it is our opinion that the Trust
will not be treated as an "association" taxable as a corporation for federal
income tax purposes.  In two significant cases regarding the classification of
limited partnerships for tax purposes, the opinions of the Court of Claims and
the United States Tax Court closely followed the tests set forth in these
regulations.  See Zuckman v. United States, 524 F.2d 79 (Ct. Cl. 1975); Larson
v. Commissioner, 66 T.C. 159 (1976), acq., 1979-1 C.B. 1; see also Rev. Rul. 79-
106, 1979-1 C.B. 448, Rev. Rul. 95-9, 1995-3 I.R.B. 17, and Rev. Proc. 89-12,
1989-1 C.B. 798.  Furthermore, in Revenue Ruling 88-79, 1988-2 C.B. 361, the
Service ruled that the tests set forth in these regulations to distinguish a
partnership from an association should also be applied to determine the tax
characterization of a business trust.

          Section 301.7701-2(a)(1) of the Treasury Regulations lists six major
characteristics ordinarily found in a corporation which distinguish a
corporation from other forms of organizations.  Section 301.7701-2(a)(2) of the
Treasury Regulations provides that since two of these factors (associates and an
objective to carry on business and divide the gains therefrom) are generally
common to both corporations and partnerships, the determination of whether an
organization that has such characteristics is to be treated for tax purposes as
a partnership or as an association taxable as a corporation depends upon an
analysis of the remaining factors: continuity of life, free transferability of
interests, centralization of management and limited liability.

          Section 301.7701-2(a)(3) of the Treasury Regulations specifies that an
unincorporated organization shall not be classified as an association taxable as
a corporation unless such organization has more corporate characteristics than
non-corporate characteristics, excluding characteristics common to both types of
organizations.  Under Section 301.7701-2(a)(3) of the Treasury Regulations, each
of the four above-described characteristics is assigned equal weight in
determining whether an organization has more corporate characteristics than non-
corporate 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 5

 
characteristics. See Larson and Rev. Rul. 95-9, 1995-3 I.R.B. 17, each of which
applied equal weight to each of the four characteristics.

          We conclude that under the Treasury Regulations' tests and relevant
judicial authorities, the Trust lacks continuity of life and limited liability
and that the Trust therefore will not be treated as an association taxable as a
corporation for federal income tax purposes.  The basis for this conclusion is
discussed in more detail below.

          (a) Continuity of Life.  Under Section 301.7701-2(b)(1) of the
Treasury Regulations, an organization is deemed to lack the corporate
characteristic of continuity of life if the death, insanity, bankruptcy,
retirement, resignation or expulsion of any member will cause a dissolution of
the organization. Section 301.7701-2(b)(1) of the Treasury Regulations further
provides that a limited partnership will not have continuity of life if such an
event of withdrawal of a general partner causes a dissolution of the
partnership, notwithstanding the fact that a dissolution upon such an event may
be avoided by the remaining general partners or at least a majority in interest
of all remaining partners agreeing to continue the partnership.

          Section 10.2 of the Trust Agreement provides that if either or both of
the Subordinated Certificateholders experience a Dissolution Event (consisting
of the withdrawal or expulsion of such Subordinated Certificateholder as a
Subordinated Certificateholder of the Trust, the termination or dissolution of
such Subordinated Certificateholder, or the occurrence of an Insolvency Event
with respect to such Subordinated Certificateholder), the Trust shall terminate.
Based on this provision and the foregoing authorities, we conclude that the
Trust lacks the corporate characteristic of continuity of life.

          (b) Limited Liability.  Section 301.7701-2(d)(1) of the Treasury
Regulations provides that an organization has the corporate characteristic of
limited liability if there is no member who is personally liable for the debts
of the organization.  Section 301.7701-2(d)(1) of the Treasury Regulations
further provides that in the case of a corporate general partner of a limited
partnership, personal liability exists with respect to such general partner if
the general partner has "substantial assets" (in addition to its interest in the
partnership) which could be reached by a creditor of the partnership or if the
general partner is not merely a "dummy" acting as the agent for the limited
partners.  For advance ruling purposes, 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 6


a limited partnership generally will be deemed to lack limited liability where
the net worth of its corporate general partners at the time of the ruling
request equals at least 10% of the total contributions to the partnership, and
such net worth is expected to continue to equal at least 10% of the total
contributions throughout the life of the partnership. Rev. Proc. 89-12 at (S)
4.07. In Larson, the Tax Court held that, in the case of corporate general
partners, if (1) the persons controlling the general partners are independent
from, and unrelated to, the limited partners, and (2) the general partners are
not being used by the limited partners "as a screen to conceal their own active
involvement in the conduct of the business" of the partnership, then the general
partner or partners will not be considered as agents of the limited partners.

          Although the Subordinated Certificateholders have represented that
each of them will have a net worth at least equal to the Minimum Net Worth, we
have not determined if the Subordinated Certificateholders have "substantial
assets" within the meaning of the Treasury Regulations.  Consistent with the
discussion below, if the Senior Certificates are treated as debt of the Trust,
it would appear, however, that the Subordinated Certificateholders may satisfy
the 10% net worth condition to an advance ruling discussed above.  Moreover, if
the Senior Certificates are treated as debt of the Trust, the Subordinated
Certificateholders will be the only parties who can be treated as partners in
the Trust, and thus the Subordinated Certificateholders could not be considered
to be "dummies" acting as agents for any other partners.

          In addition, the Subordinated Certificateholders have represented that
the Senior Certificateholders will not control the Subordinated
Certificateholders or otherwise cause the Subordinated Certificateholders to act
as their agent, and that the Senior Certificateholders will not use the
Subordinated Certificateholders to conceal their own active involvement in the
conduct of the business of the Trust.  Thus, even if the Senior Certificates
were recharacterized as equity interests in the Trust, the Subordinated
Certificateholders would not be "dummies" acting as the agents of the Senior
Certificateholders.  Therefore, based on the foregoing authorities and the
representations of the Subordinated Certificateholders, we conclude that the
Trust lacks the corporate characteristic of limited liability.

          Thus, we conclude that under the tests of the applicable Treasury
Regulations, the Trust lacks the corporate characteristics of continuity of life
and limited liability.  Under the Treasury Regulations, the absence of any two
of the four 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 7


principal characteristics which distinguish a partnership from an association is
sufficient to establish that the Trust will not be treated as an association for
federal income tax purposes. Therefore, it is our opinion that pursuant to
Section 7701 of the Code, the Trust will not be treated as an association
taxable as a corporation for federal income tax purposes. It is not necessary to
determine and we do not express any opinion regarding whether the Trust will
possess the characteristics of free transferability or centralized management.

          (c) Publicly Traded Partnership.  Under Section 7704 of the Code,
certain publicly traded partnerships are treated as corporations for federal
income tax purposes.  This treatment does not apply, however, to any publicly
traded partnership if 90% or more of the gross income of the partnership
constitutes "qualifying income."  For purposes of Section 7704, "qualifying
income" generally includes interest, dividends and certain other types of
passive income.

          (i) Certain Qualifying Income.  Pursuant to the Transaction Documents,
the sole sources of income for the Trust will be the Residual Assets (and the
related obligation of Green Tree to make Inside Refinancing Payments and
Repurchase Payments pursuant to the Residual Assets Assignment) and the Finance
I Note.  Section 7704(d)(4) of the Code provides that "qualifying income"
includes any income which would qualify as interest or certain other items of
income under Section 856(c)(2) of the Code.  Section 856(c)(6)(E) states, in
part, that any income includible in gross income with respect to an interest in
a REMIC, including the Residual Assets, shall be treated as interest on an
obligation secured by a mortgage on real property.  Therefore, based on the
foregoing and on the representations made in the documents creating the REMICs
in which the Residual Assets represent an ownership interest, we conclude that
the income of the Trust from the Residual Assets will be considered qualifying
income within Section 7704 of the Code.  Furthermore, we believe that the
interest payments on the Finance I Note also will be treated as qualifying
income.

          (ii) Status of the Finance I Note.  In general, for federal income tax
purposes, the characterization of a transaction as a sale of property or a
secured loan is a question of fact, the resolution of which is based upon a
determination of who will receive the benefits of, and bear the burdens relating
to, the property.  Thus, the determination of whether an instrument arising from
such a transaction will be treated as debt for federal income tax purposes, or
instead will be treated as a sale of the assets which secure such debt, depends
on all the facts and 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 8

 
circumstances in each case. See generally, Plumb, The Federal Income Tax
Significance of Corporate Debt: A Critical Analysis and a Proposal, 26 Tax L.
Rev. 369 (1971). In any such determination, several factors must be considered,
and debt characterization may be indicated by, among other things, the
independence of the debt holders and equity holders, the intention of the
parties to create a debt, the creation of a formal debt instrument, the
provision of a fixed maturity date, the safety of the principal amount, the debt
to equity ratio of the issuer, the nature of the assets serving as security for
the obligation, and various other factors.

          With respect to the Finance I Note, we note that the Trust, as the
holder of the Finance I Note, may be considered independent from Green Tree, the
sole owner of the equity interests in Finance I.  Finance I and the Trust have
evidenced their intention to create a debt, and the Finance I Note is in form a
debt instrument which includes an unconditional promise to pay a sum certain,
together with interest on the unpaid balance thereof, by a reasonably close,
fixed maturity date.  The Finance I Note's maturity date is July 15, 2005, which
is less than ten years from its date of issue, and it includes default
provisions which appear to be commercially reasonable and consistent with debt
characterization.  With respect to the safety of the principal amount of the
Finance I Note, the debt to equity ratio of Finance I, evidenced by a
substantial retained interest accruing to the benefit of Finance I as measured
by the excess of the value of the Guarantee Fees over the face amount of the
Finance I Note, is within the range of commonly accepted debt to equity ratios.
In addition, the interest rate payable with respect to the unpaid principal of
the Finance I Note appears to be consistent with an investor's determination
that such note is a debt instrument.  Finally, we note that the Guarantee Fees,
which serve as security for the Finance I Note, represent income for services
yet to be performed by Green Tree.  Several cases have held that similar types
of service income streams cannot be sold, and that any attempted sale of such
income should be treated as a loan for federal income tax purposes.  See, e.g.
Hydrometals, Inc. v. Commissioner, 31 T.C.M. 1250 (1972).  Based on these
considerations and certain others, we conclude that the Finance I Note will be
treated as debt for federal income tax purposes and that the interest thereon
will be qualifying income within Section 7704 of the Code.

          Thus, we conclude that if the Trust is treated as a partnership for
federal income tax purposes, 90% or more of the Trust's gross income will
constitute "qualifying income" within the meaning of Section 7704 of the Code.
Therefore, it 
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 9


is our opinion that the Trust will not be taxed as a corporation under the
publicly traded partnership rules of Section 7704 of the Code.

          2.   Federal Tax Characterization of the Senior Certificates.  As
discussed above, the characterization of an instrument as debt or equity for
federal income tax purposes depends on all of the facts and circumstances in
each case.  In analyzing the federal income tax characterization of the Senior
Certificates, we note that the Senior Certificateholders will be independent
from Finance I and Finance II, the holders of the equity interests in the Trust.
We also note that, while the Senior Certificates are not clearly designated as
notes or debt obligations, the terms of the Senior Certificates and the Trust
Agreement contain an unconditional promise by the Trust to pay to Senior
Certificateholders a sum certain, together with interest on the unpaid balance
thereof, by a reasonably close fixed maturity date (July 15, 2005), and an
agreement by all parties to treat the Senior Certificates as debt for federal
income tax purposes.  The Senior Certificates also include default provisions
which appear to be commercially reasonable and consistent with debt
characterization.  With respect to the safety of the principal amount of the
Senior Certificates, we note that the equity capitalization of the Trust, as
evidenced by a substantial retained interest accruing to the benefit of the
Trust (and Subordinated Certificateholders) measured by the excess of the value
of the assets of the Trust over the outstanding principal amount of the Senior
Certificates, including the Reserve Fund described herein, appears to be within
the range of reasonable debt to equity ratios.  As a result, the Senior
Certificates have received one of the four highest, i.e. investment grade,
ratings from two nationally recognized statistical rating organizations.
Furthermore, the interest rate payable with respect to the unpaid principal of
the Senior Certificates appears to be consistent with a Senior
Certificateholder's determination that the Senior Certificates are debt
instruments.

          Based on the factors listed above and certain other considerations,
although there are no regulations, published rulings or judicial decisions
involving the characterization for federal income tax purposes of interests with
the same terms as the Senior Certificates, and although the result is not free
from doubt in view of the treatment of the transactions contemplated by the
Transaction Documents by Green Tree for purposes of its financial statements
prepared in accordance with generally accepted accounting principles, the equity
capitalization of the Trust, and certain other features of the Senior
Certificates, on balance, it is our opinion that the Senior Certificates should
be treated as debt for federal income tax purposes.
<PAGE>
 

Green Tree Financial Corporation
August __, 1995
Page 10

 
          We express no opinion about the tax treatment of any features of the
Trust's activities or an investment therein other than those expressly set forth
above.

          Except as provided below, the foregoing opinions are being furnished
to you solely for your benefit and may not be relied upon by, nor may copies be
delivered to, any other person without our prior written consent.

          We hereby consent to the inclusion of this opinion as an exhibit to
the Registration Statement and to the use of our name under the heading "Certain
Federal Income Tax Consequences" in the prospectus forming a part of the
Registration Statement, and we hereby confirm that the discussion under such
heading accurately sets forth our advice as to the likely outcome of material
issues under the federal income tax laws.

Dated:   August __, 1995

                                    Very truly yours,



CFS


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