<PAGE>
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): SEPTEMBER 15, 1995
GREEN TREE SECURITIZED NET INTEREST MARGIN TRUST 1995-A
-------------------------------------------------------
(Exact name of registrant as specified in its charter)
MINNESOTA 33-53527 APPLIED FOR
--------------------------------------------------------------------------------
(State or other jurisdiction (Commission (IRS employer
of incorporation) file numbers) identification no.)
1100 LANDMARK TOWERS, 345 ST. PETER STREET, SAINT PAUL, MINNESOTA 55102-1639
-----------------------------------------------------------------------------
(Address of principal executive offices) (Zip code)
Registrant's telephone number, including area code: (612) 293-3400
--------------
NOT APPLICABLE
--------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
1
<PAGE>
ITEM 5. OTHER EVENTS.
------------
Pursuant to the Pooling and Servicing Agreement between Green Tree
Financial Corporation (the "Servicer") and First Bank National
Association (the "Trustee"), on September 15, 1995, the Trustee
made distributions to the holders of the certificates
representing interests in the Trust (the "Certificateholders")
and delivered to the Certificateholders the Monthly Report
required by Section 1.01 of the Servicing Agreement attached
hereto as Exhibit 99.1.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
---------------------------------
(c) Exhibits.
The following is filed herewith. The exhibit number
corresponds with Item 601(b) of Regulation S-K.
Exhibit No. Description
----------- -----------
99.1 Monthly Report delivered to
Certificateholders on September 15, 1995.
2
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this Report to be signed on its behalf by the
undersigned hereunto duly authorized.
Dated: September 15, 1995
SECUTIZED NET INTEREST MARGIN
TRUST 1995-A
By GREEN TREE FINANCIAL CORPORATION
as Servicer with respect to the Trust
By: /s/Phyllis A. Knight
----------------------------
Phyllis A. Knight
Assistant Vice President and
Assistant Controller
3
<PAGE>
INDEX TO EXHIBITS
EXHIBIT
NUMBER PAGE
------ ----
99.1 Monthly Report delivered to Certificateholders 5
on September 15, 1995.
4
<PAGE>
GREEN TREE FINANCIAL CORPORATION
NET INTEREST MARGIN TRUST 1995-A
AUGUST, 1995
PAYMENT SEPTEMBER 15, 1995
7.25% SECURITIZED NET INTEREST MARGIN CERTIFICATES
CUSIP # 393534AC6
Trust Account # 33-34309-0
Distribution Date: September 15, 1995
<TABLE>
<CAPTION>
Securitized Net Interest Margin
------------------------------- Per $1,000
Certificates Original
------------ ----------
<S> <C> <C>
1. Amount Available 7,965,777.46
Interest
2. Aggregate Interest 1,802,089.29 5.85093925
3. Amount Applied to:
(a) accrued but unpaid Interest
4. Remaining:
(a) accrued but unpaid Interest
5. Monthly Interest 1,802,089.29
Principal
6. Current month's principal
distribution 6,163,688.17 20.01197458
7. Remaining outstanding principal
balance 292,113,159.19 948.4193480
Pool Factor .94841935
8. Present value of the projected
remaining aggregate cashflows of
the Finance I Assets and the
Residual Assets, as of the immediately
preceding Distribution Date 379,064,966.92
9. Aggregate amount on deposit
in reserve fund 7,505,012.33
10. Aggregate principal balance of
loans refinanced by Green Tree
Financial 13,398.35
11. Weighted average CPR 6.54%
12. Weighted average CDR 0.40%
13. Annualized net loss percentage 0.14%
14. Delinquency 30-59 day 0.87%
60-89 day 0.29%
90+ day 0.28%
Total 30+ 1.44%
</TABLE>
<PAGE>
GREEN TREE FINANCIAL CORPORATION
NET INTEREST MARGIN TRUST
AUGUST 1995
PAYMENT SEPTEMBER 15, 1995
<TABLE>
<CAPTION>
Fee Assets
----------------------------------------------------
Guarantee Inside Fee Asset
Fees Refi Total
------------ --------- ------------
<S> <C> <C> <C>
GTFC 1994-5 779,234.59 .00 779,234.59
GTFC 1994-6 883,975.58 1,128.22 885,103.80
GTFC 1994-7 604,655.42 .00 604,655.42
GTFC 1994-8 869,104.29 .00 869,104.29
GTFC 1995-1 798,458.37 .00 798,458.37
GTFC 1995-2 .00 .00 .00
GTFC 1995-3 1,018,250.74 .00 1,018,250.74
GTFC 1995-4 791,237.40 .00 791,237.40
GTFC 1995-5 .00 .00 .00
------------ -------- ------------
5,744,916.39 1,128.22 5,746.044.61
Total amount of Guarantee Fees and Inside
Refinanced Payments 5,746,044.61
Payment on Finance 1 Note 5,746,044.61
Allocable to Interest (current) 1,321,995.63
Allocable to accrued but unpaid Interest .00
Accrued and unpaid Trustee Fees .00
Allocable to Principal 4,424,048.98
Finance 1 Note Principal Balance 214,389,020.71
</TABLE>
<PAGE>
GREEN TREE FINANCIAL CORPORATION
NET INTEREST MARGIN TRUST
AUGUST 1995
PAYMENT SEPTEMBER 15,1995
<TABLE>
<CAPTION>
Inside
Residual Refi Total
------------ ------- ------------
<S> <C> <C> <C>
GTFC 1994-5 .00 .00 .00
GTFC 1994-6 .00 .00 .00
GTFC 1994-7 .00 .00 .00
GTFC 1994-8 .00 .00 .00
GTFC 1995-1 .00 .00 .00
GTFC 1995-2 899,154.66 .00 899,154.66
GTFC 1995-3 .00 .00 .00
GTFC 1995-4 165,163.55 .00 165,163.55
GTFC 1995-5 1,155,414.64 .00 1,155,414.64
------------ ------- ------------
2,219,732.85 .00 2,219,732.85
Total Residual and Inside Refinance Payments 2,219,732.85
</TABLE>
