<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): June 15, 1995
GREEN TREE FINANCIAL CORPORATION
--------------------------------
(Exact name of registrant as specified in its charter)
Minnesota 0-11652 41-1263905
- --------------------------------------------------------------------------------
(State or other jurisdiction (Commission (IRS employer
of incorporation) file number) identification No.)
1100 Landmark Towers, 345 St. Peter Street, Saint Paul, Minnesota 55102-1639
-----------------------------------------------------------------------------
(Address of principal executive offices)
Registrant's telephone number, including area code: (612) 293-3400
-----------------------
Not Applicable
- --------------------------------------------------------------------------------
(Former name or former address, if changed since last report)
<PAGE>
Item 1. Changes in Control of Registrant.
--------------------------------
Not applicable.
Item 2. Acquisition or Disposition of Assets.
------------------------------------
Not applicable.
Item 3. Bankruptcy or Receivership.
-------------------------
Not applicable.
Item 4. Changes in Registrant's Certifying Accountant.
----------------------------------------------
Not applicable.
Item 5. Other Events.
------------
Not applicable.
Item 6. Resignations of Registrant's Directors.
--------------------------------------
Not applicable.
Item 7. Financial Statements and Exhibits.
---------------------------------
(a) Financial statements of businesses acquired.
Not applicable.
(b) Pro forma financial information.
Not applicable.
2
<PAGE>
(c) Exhibits.
The following is filed herewith. The exhibit numbers correspond
with Item 601(b) of Regulation S-K.
Exhibit No. Description
----------- -----------
99 External Computational and Descriptive Information
distributed in connection with Certificates for
Home Improvement Loans, Series 1995-C, issued by
Green Tree Financial Corporation, as Seller and
Servicer.
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.
GREEN TREE FINANCIAL CORPORATION
By: /s/ John W. Brink
------------------------------------
John W. Brink
Executive Vice President, Treasurer
and Chief Financial Officer
3
<PAGE>
INDEX TO EXHIBITS
Exhibit Number Page
- -------------- ----
99 External Computational and Descriptive Information 5
distributed in connection with Certificates for Home
Improvement Loans, Series 1995-C, issued by Green Tree
Financial Corporation, as Seller and Servicer.
4
<PAGE>
<TABLE>
<CAPTION>
Sheet 1
- ---------------------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------------------
========= ------------ ----------- ------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized ........Det all Report.... ...... GREEN TREE HOME IM PROVEMENT - 1995-C
- ---------------------------------------------------------------------------------------------------------------------------------
BROTHERS Mortgage Periodicity Bond P eriod Bon d Balances And Pri ncipal/Interest Flows
- ---------------------------------------------------------------------------------------------------------------------------------
Obligations Balances as of Beg of Bond P eriod Bond Cl ass A-1
- ---------------------------------------------------------------------------------------------------------------------------------
- --------
- ---------------------------------------------------------------------------------------------------------------------------------
TO MATUR ITY
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class Totals Bond Class Totals
- ---------------------------------------------------------------------------------------------------------------------------------
Payment Balance Balance Principal Interest Total Balance
- ---------------------------------------------------------------------------------------------------------------------------------
Date In Dollars In Percent Payments Payments Payments In Dollars
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
7/15/95 $46,000,000.00 100 $1,337,914.88 $198,055.56 $1,535,970.44 $1,000.00
8/15/95 $44,662,085.12 97.09 $1,577,171.59 $230,754.11 $1,807,925.70 $970.91
9/15/95 $43,084,913.52 93.66 $1,562,086.74 $222,605.39 $1,784,692.13 $936.63
10/15/95 $41,522,826.78 90.27 $1,547,147.78 $214,534.61 $1,761,682.39 $902.67
11/15/95 $39,975,679.00 86.9 $1,532,353.30 $206,541.01 $1,738,894.30 $869.04
12/15/95 $38,443,325.70 83.57 $1,517,701.89 $198,623.85 $1,716,325.74 $835.72
1/15/96 $36,925,623.81 80.27 $1,503,192.19 $190,782.39 $1,693,974.58 $802.73
2/15/96 $35,422,431.62 77.01 $1,488,822.81 $183,015.90 $1,671,838.71 $770.05
3/15/96 $33,933,608.81 73.77 $1,474,592.41 $175,323.65 $1,649,916.05 $737.69
4/15/96 $32,459,016.40 70.56 $1,460,499.63 $167,704.92 $1,628,204.55 $705.63
5/15/96 $30,998,516.77 67.39 $1,446,543.16 $160,159.00 $1,606,702.16 $673.88
6/15/96 $29,551,973.61 64.24 $1,432,721.67 $152,685.20 $1,585,406.87 $642.43
7/15/96 $28,119,251.94 61.13 $1,419,033.86 $145,282.80 $1,564,316.66 $611.29
8/15/96 $26,700,218.08 58.04 $1,405,478.44 $137,951.13 $1,543,429.56 $580.44
9/15/96 $25,294,739.64 54.99 $1,392,054.12 $130,689.49 $1,522,743.61 $549.89
10/15/96 $23,902,685.52 51.96 $1,378,759.64 $123,497.21 $1,502,256.85 $519.62
11/15/96 $22,523,925.88 48.97 $1,365,593.75 $116,373.62 $1,481,967.37 $489.65
12/15/96 $21,158,332.13 46 $1,352,555.20 $109,318.05 $1,461,873.25 $459.96
1/15/97 $19,805,776.93 43.06 $1,339,642.77 $102,329.85 $1,441,972.62 $430.56
2/15/97 $18,466,134.16 40.14 $1,326,855.23 $95,408.36 $1,422,263.59 $401.44
3/15/97 $17,139,278.93 37.26 $1,314,191.37 $88,552.94 $1,402,744.31 $372.59
4/15/97 $15,825,087.56 34.4 $1,301,650.01 $81,762.95 $1,383,412.96 $344.02
5/15/97 $14,523,437.55 31.57 $1,289,229.95 $75,037.76 $1,364,267.71 $315.73
6/15/97 $13,234,207.60 28.77 $1,276,930.03 $68,376.74 $1,345,306.77 $287.70
7/15/97 $11,957,277.56 25.99 $1,264,749.09 $61,779.27 $1,326,528.36 $259.94
8/15/97 $10,692,528.47 23.24 $1,252,685.97 $55,244.73 $1,307,930.70 $232.45
9/15/97 $9,439,842.50 20.52 $1,240,739.54 $48,772.52 $1,289,512.06 $205.21
10/15/97 $8,199,102.96 17.82 $1,228,908.66 $42,362.03 $1,271,270.70 $178.24
11/15/97 $6,970,194.30 15.15 $1,217,192.23 $36,012.67 $1,253,204.90 $151.53
12/15/97 $5,753,002.07 12.51 $1,205,589.14 $29,723.84 $1,235,312.98 $125.07
1/15/98 $4,547,412.93 9.89 $1,194,098.28 $23,494.97 $1,217,593.25 $98.86
2/15/98 $3,353,314.65 7.29 $1,182,718.58 $17,325.46 $1,200,044.04 $72.90
3/15/98 $2,170,596.07 4.72 $1,171,448.97 $11,214.75 $1,182,663.71 $47.19
4/15/98 $999,147.10 2.17 $999,147.10 $5,162.26 $1,004,309.36 $21.72
- ---------------------------------------------------------------------------------------------------------------------------------
----- ----- ------
- ---------------------------------------------------------------------------------------------------------------------------------
Totals $46,000,000.00 $3,906,458.95 $49,906,458.95
============== ============= ==============
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
======== ------------- -------------------------- ------- -------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN .....S ingle Scenario Run ...... CMO Page: 0 1
BROTHERS Initia l Terminal Phase Modelling Rpt: D ETBAF
Spd 11.00 000 CPR 11.00000 CPR 0 MTH System Date: 0 6/14/95
- -------- Ind 0.00 000 % 0.00000 % 0 MTH Time: 1 5:02:44
TO MATUR Rnv 0.00 000 % 0.00000 % 0 Mth ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
Per Thousand
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
Payment Principal Interest Total Interest Rate
- ---------------------------------------------------------------------------------------------------------------------------------
Date Payments Payments Payments In Effect
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
7/15/95 $29.09 $4.31 $33.39 6.20%
8/15/95 $34.29 $5.02 $39.30 6.20%
9/15/95 $33.96 $4.84 $38.80 6.20%
10/15/95 $33.63 $4.66 $38.30 6.20%
11/15/95 $33.31 $4.49 $37.80 6.20%
12/15/95 $32.99 $4.32 $37.31 6.20%
1/15/96 $32.68 $4.15 $36.83 6.20%
2/15/96 $32.37 $3.98 $36.34 6.20%
3/15/96 $32.06 $3.81 $35.87 6.20%
4/15/96 $31.75 $3.65 $35.40 6.20%
5/15/96 $31.45 $3.48 $34.93 6.20%
6/15/96 $31.15 $3.32 $34.47 6.20%
7/15/96 $30.85 $3.16 $34.01 6.20%
8/15/96 $30.55 $3.00 $33.55 6.20%
9/15/96 $30.26 $2.84 $33.10 6.20%
10/15/96 $29.97 $2.68 $32.66 6.20%
11/15/96 $29.69 $2.53 $32.22 6.20%
12/15/96 $29.40 $2.38 $31.78 6.20%
1/15/97 $29.12 $2.22 $31.35 6.20%
2/15/97 $28.84 $2.07 $30.92 6.20%
3/15/97 $28.57 $1.93 $30.49 6.20%
4/15/97 $28.30 $1.78 $30.07 6.20%
5/15/97 $28.03 $1.63 $29.66 6.20%
6/15/97 $27.76 $1.49 $29.25 6.20%
7/15/97 $27.49 $1.34 $28.84 6.20%
8/15/97 $27.23 $1.20 $28.43 6.20%
9/15/97 $26.97 $1.06 $28.03 6.20%
10/15/97 $26.72 $0.92 $27.64 6.20%
11/15/97 $26.46 $0.78 $27.24 6.20%
12/15/97 $26.21 $0.65 $26.85 6.20%
1/15/98 $25.96 $0.51 $26.47 6.20%
2/15/98 $25.71 $0.38 $26.09 6.20%
3/15/98 $25.47 $0.24 $25.71 6.20%
4/15/98 $21.72 $0.11 $21.83 6.20%
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
Totals $1,000.00 $84.92 $1,084.92
============ ========= =========
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Sheet 1
- ---------------------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------------------
========= ------------ ----------- ------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized ........Det all Report.... ...... GREEN TREE HOME IM PROVEMENT - 1995-C
- ---------------------------------------------------------------------------------------------------------------------------------
BROTHERS Mortgage Periodicity Bond P eriod Bon d Balances And Pri ncipal/Interest Flows
- ---------------------------------------------------------------------------------------------------------------------------------
Obligations Balances as of Beg of Bond P eriod Bond Cl ass A-1
- ---------------------------------------------------------------------------------------------------------------------------------
- --------
- ---------------------------------------------------------------------------------------------------------------------------------
TO MATUR ITY
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class Totals Bond Class Totals
- ---------------------------------------------------------------------------------------------------------------------------------
Payment Balance Balance Principal Interest Total Balance
- ---------------------------------------------------------------------------------------------------------------------------------
Date In Dollars In Percent Payments Payments Payments In Dollars
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
7/15/95 $46,000,000.00 100 $2,248,737.71 $198,055.56 $2,446,793.26 $1,000.00
8/15/95 $43,751,262.29 95.11 $2,632,934.67 $226,048.19 $2,858,982.86 $951.11
9/15/95 $41,118,327.62 89.39 $2,585,443.56 $212,444.69 $2,797,888.26 $893.88
10/15/95 $38,532,884.06 83.77 $2,538,791.01 $199,086.57 $2,737,877.57 $837.67
11/15/95 $35,994,093.05 78.25 $2,492,962.31 $185,969.48 $2,678,931.79 $782.48
12/15/95 $33,501,130.74 72.83 $2,447,943.06 $173,089.18 $2,621,032.24 $728.29
1/15/96 $31,053,187.68 67.51 $2,403,719.08 $160,441.47 $2,564,160.55 $675.07
2/15/96 $28,649,468.60 62.28 $2,360,276.44 $148,022.25 $2,508,298.69 $622.81
3/15/96 $26,289,192.16 57.15 $2,317,601.46 $135,827.49 $2,453,428.95 $571.50
4/15/96 $23,971,590.70 52.11 $2,275,680.69 $123,853.22 $2,399,533.90 $521.12
5/15/96 $21,695,910.02 47.17 $2,234,500.92 $112,095.54 $2,346,596.45 $471.65
6/15/96 $19,461,409.10 42.31 $2,194,049.18 $100,550.61 $2,294,599.79 $423.07
7/15/96 $17,267,359.92 37.54 $2,154,312.71 $89,214.69 $2,243,527.40 $375.38
8/15/96 $15,113,047.21 32.85 $2,115,278.98 $78,084.08 $2,193,363.06 $328.54
9/15/96 $12,997,768.23 28.26 $2,076,935.68 $67,155.14 $2,144,090.82 $282.56
10/15/96 $10,920,832.55 23.74 $2,039,270.71 $56,424.30 $2,095,695.02 $237.41
11/15/96 $8,881,561.84 19.31 $2,002,272.19 $45,888.07 $2,048,160.26 $193.08
12/15/96 $6,879,289.64 14.95 $1,965,928.45 $35,543.00 $2,001,471.44 $149.55
1/15/97 $4,913,361.20 10.68 $1,930,227.99 $25,385.70 $1,955,613.69 $106.81
2/15/97 $2,983,133.21 6.49 $1,895,159.56 $15,412.85 $1,910,572.41 $64.85
3/15/97 $1,087,973.65 2.37 $1,087,973.65 $5,621.20 $1,093,594.85 $23.65
------ ------ ------
Totals $46,000,000.00 $2,394,213.27 $48,394,213.27
============== ============= ==============
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
======== ------------- -------------------------- ------- -------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN .....S ingle Scenario Run ...... CMO Page: 0 1
BROTHERS Initia l Terminal Phase Modelling Rpt: D ETBAF
Spd 11.00 000 CPR 19.00000 CPR 0 MTH System Date: 0 6/14/95
- -------- Ind 0.00 000 % 0.00000 % 0 MTH Time: 1 4:01:29
TO MATUR Rnv 0.00 000 % 0.00000 % 0 Mth ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
Per Thousand
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
Payment Principal Interest Total Interest Rate
- ---------------------------------------------------------------------------------------------------------------------------------
Date Payments Payments Payments In Effect
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
7/15/95 $48.89 $4.31 $53.19 6.20%
8/15/95 $57.24 $4.91 $62.15 6.20%
9/15/95 $56.21 $4.62 $60.82 6.20%
10/15/95 $55.19 $4.33 $59.52 6.20%
11/15/95 $54.19 $4.04 $58.24 6.20%
12/15/95 $53.22 $3.76 $56.98 6.20%
1/15/96 $52.25 $3.49 $55.74 6.20%
2/15/96 $51.31 $3.22 $54.53 6.20%
3/15/96 $50.38 $2.95 $53.34 6.20%
4/15/96 $49.47 $2.69 $52.16 6.20%
5/15/96 $48.58 $2.44 $51.01 6.20%
6/15/96 $47.70 $2.19 $49.88 6.20%
7/15/96 $46.83 $1.94 $48.77 6.20%
8/15/96 $45.98 $1.70 $47.68 6.20%
9/15/96 $45.15 $1.46 $46.61 6.20%
10/15/96 $44.33 $1.23 $45.56 6.20%
11/15/96 $43.53 $1.00 $44.53 6.20%
12/15/96 $42.74 $0.77 $43.51 6.20%
1/15/97 $41.96 $0.55 $42.51 6.20%
2/15/97 $41.20 $0.34 $41.53 6.20%
3/15/97 $23.65 $0.12 $23.77 6.20%
------ ------ ------
Totals $1,000.00 $52.05 $1,052.05
========= ====== =========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Sheet 1
- ----------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
======== -- ---------- ---------- ------
- ----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized |............D etail Report.... ...... | GREEN TREE HOME IM PROVEMENT - 1995-C
- ----------------------------------------------------------------------------------------------------------------------------------
BROTHERS 3 Mortgage | Periodicity Bond Period | Bond Principal a nd Interest Flows
- ----------------------------------------------------------------------------------------------------------------------------------
Obligations | Balances as of Beg of Bond Period |
- ----------------------------------------------------------------------------------------------------------------------------------
- ------ -- | -- |
- ----------------------------------------------------------------------------------------------------------------------------------
TO MATU RITY | |
- ----------------------------------------------------------------------------------------------------------------------------------
--------- ---------- --------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
----------- ----------- ------------ ----------- -----------
- ----------------------------------------------------------------------------------------------------------------------------------
Bond Class A-1 Class A-1 Class A-2 Class A-2 Class A-3 Class A-3
- ----------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid Interest Paid Principal Paid
- ----------------------------------------------------------------------------------------------------------------------------------
- ------- ------------ ------------- ----------- ------------- ------------ -------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 $198,055.56 $1,783,499.93 $132,291.67 $0.00 $81,420.14 $0.00
2 $228,451.92 $2,095,422.27 $158,750.00 $0.00 $97,704.17 $0.00
3 $217,625.57 $2,066,496.28 $158,750.00 $0.00 $97,704.17 $0.00
4 $206,948.67 $2,037,961.74 $158,750.00 $0.00 $97,704.17 $0.00
5 $196,419.20 $2,009,813.36 $158,750.00 $0.00 $97,704.17 $0.00
6 $186,035.17 $1,982,045.96 $158,750.00 $0.00 $97,704.17 $0.00
7 $175,794.60 $1,954,654.39 $158,750.00 $0.00 $97,704.17 $0.00
8 $165,695.55 $1,927,633.60 $158,750.00 $0.00 $97,704.17 $0.00
9 $155,736.11 $1,900,978.59 $158,750.00 $0.00 $97,704.17 $0.00
10 $145,914.39 $1,874,684.43 $158,750.00 $0.00 $97,704.17 $0.00
11 $136,228.52 $1,848,746.25 $158,750.00 $0.00 $97,704.17 $0.00
12 $126,676.66 $1,823,159.27 $158,750.00 $0.00 $97,704.17 $0.00
13 $117,257.00 $1,797,918.76 $158,750.00 $0.00 $97,704.17 $0.00
14 $107,967.76 $1,773,020.04 $158,750.00 $0.00 $97,704.17 $0.00
15 $98,807.15 $1,748,458.51 $158,750.00 $0.00 $97,704.17 $0.00
16 $89,773.45 $1,724,229.62 $158,750.00 $0.00 $97,704.17 $0.00
17 $80,864.93 $1,700,328.90 $158,750.00 $0.00 $97,704.17 $0.00
18 $72,079.90 $1,676,751.93 $158,750.00 $0.00 $97,704.17 $0.00
19 $63,416.68 $1,653,494.33 $158,750.00 $0.00 $97,704.17 $0.00
20 $54,873.63 $1,630,551.81 $158,750.00 $0.00 $97,704.17 $0.00
21 $46,449.11 $1,607,920.13 $158,750.00 $0.00 $97,704.17 $0.00
22 $38,141.52 $1,585,595.09 $158,750.00 $0.00 $97,704.17 $0.00
23 $29,949.28 $1,563,572.56 $158,750.00 $0.00 $97,704.17 $0.00
24 $21,870.82 $1,541,848.47 $158,750.00 $0.00 $97,704.17 $0.00
25 $13,904.60 $1,520,418.79 $158,750.00 $0.00 $97,704.17 $0.00
26 $6,049.11 $1,170,794.98 $158,750.00 $328,484.59 $97,704.17 $0.00
27 $0.00 $0.00 $157,011.77 $1,478,426.87 $97,704.17 $0.00
28 $0.00 $0.00 $149,188.43 $1,457,856.85 $97,704.17 $0.00
29 $0.00 $0.00 $141,473.93 $1,437,565.68 $97,704.17 $0.00
30 $0.00 $0.00 $133,866.82 $1,417,549.63 $97,704.17 $0.00
31 $0.00 $0.00 $126,365.62 $1,397,804.97 $97,704.17 $0.00
32 $0.00 $0.00 $118,968.90 $1,378,328.05 $97,704.17 $0.00
33 $0.00 $0.00 $111,675.25 $1,359,115.26 $97,704.17 $0.00
34 $0.00 $0.00 $104,483.26 $1,340,163.04 $97,704.17 $0.00
35 $0.00 $0.00 $97,391.56 $1,321,467.88 $97,704.17 $0.00
36 $0.00 $0.00 $90,398.80 $1,303,026.32 $97,704.17 $0.00
37 $0.00 $0.00 $83,503.62 $1,284,834.94 $97,704.17 $0.00
38 $0.00 $0.00 $76,704.70 $1,266,890.35 $97,704.17 $0.00
39 $0.00 $0.00 $70,000.74 $1,249,189.25 $97,704.17 $0.00
40 $0.00 $0.00 $63,390.44 $1,231,728.35 $97,704.17 $0.00
- --------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
======== -------- ----------- ----- -------- -------
- ----------------------------------------------------------------------------------------------------------------------------------
LEHMAN |...... ..Single Scenario Run........| CMO Page: 1
- ----------------------------------------------------------------------------------------------------------------------------------
BROTHERS | Ini tial Termin al Phase | Modelling Rpt: DETPAI
- ----------------------------------------------------------------------------------------------------------------------------------
| Spd 15 .00000 CPR 15.00 000 CPR 0 MTH | System Date: / / 95
- ----------------------------------------------------------------------------------------------------------------------------------
TO MATUR | Ind 0 .00000 % 0.00 000 % 0 MTH | Time: -------
- ----------------------------------------------------------------------------------------------------------------------------------
| Rnv 0 .00000 % 0.00 000 % 0 Mth | --------
- ----------------------------------------------------------------------------------------------------------------------------------
-------- -------------- -------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Bond Class M-1 Class M-1 Class M-2 Class M-2
- ----------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid
- ----------------------------------------------------------------------------------------------------------------------------------
- ------- ------------ ------------- ------------- -------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 $75,395.83 $0.00 $56,777.78 $0.00
2 $90,475.00 $0.00 $68,133.33 $0.00
3 $90,475.00 $0.00 $68,133.33 $0.00
4 $90,475.00 $0.00 $68,133.33 $0.00
5 $90,475.00 $0.00 $68,133.33 $0.00
6 $90,475.00 $0.00 $68,133.33 $0.00
7 $90,475.00 $0.00 $68,133.33 $0.00
8 $90,475.00 $0.00 $68,133.33 $0.00
9 $90,475.00 $0.00 $68,133.33 $0.00
10 $90,475.00 $0.00 $68,133.33 $0.00
11 $90,475.00 $0.00 $68,133.33 $0.00
12 $90,475.00 $0.00 $68,133.33 $0.00
13 $90,475.00 $0.00 $68,133.33 $0.00
14 $90,475.00 $0.00 $68,133.33 $0.00
15 $90,475.00 $0.00 $68,133.33 $0.00
16 $90,475.00 $0.00 $68,133.33 $0.00
17 $90,475.00 $0.00 $68,133.33 $0.00
18 $90,475.00 $0.00 $68,133.33 $0.00
19 $90,475.00 $0.00 $68,133.33 $0.00
20 $90,475.00 $0.00 $68,133.33 $0.00
21 $90,475.00 $0.00 $68,133.33 $0.00
22 $90,475.00 $0.00 $68,133.33 $0.00
23 $90,475.00 $0.00 $68,133.33 $0.00
24 $90,475.00 $0.00 $68,133.33 $0.00
25 $90,475.00 $0.00 $68,133.33 $0.00
26 $90,475.00 $0.00 $68,133.33 $0.00
27 $90,475.00 $0.00 $68,133.33 $0.00
28 $90,475.00 $0.00 $68,133.33 $0.00
29 $90,475.00 $0.00 $68,133.33 $0.00
30 $90,475.00 $0.00 $68,133.33 $0.00
31 $90,475.00 $0.00 $68,133.33 $0.00
32 $90,475.00 $0.00 $68,133.33 $0.00
33 $90,475.00 $0.00 $68,133.33 $0.00
34 $90,475.00 $0.00 $68,133.33 $0.00
35 $90,475.00 $0.00 $68,133.33 $0.00
36 $90,475.00 $0.00 $68,133.33 $0.00
37 $90,475.00 $0.00 $68,133.33 $0.00
38 $90,475.00 $0.00 $68,133.33 $0.00
39 $90,475.00 $0.00 $68,133.33 $0.00
40 $90,475.00 $0.00 $68,133.33 $0.00
- -----------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Sheet 1
- ---------------------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------------------
========= ------------ ----------- ------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized ........Det ail Report.... ...... GREEN TREE HOME IM PROVEMENT - 1995-C
- ---------------------------------------------------------------------------------------------------------------------------------
BROTHERS Mortgage Periodicity Bond Period Bond Principal a nd Interest Flows
- ---------------------------------------------------------------------------------------------------------------------------------
Obligations Balances as of Beg of Bond Period
- ---------------------------------------------------------------------------------------------------------------------------------
- --------
- ---------------------------------------------------------------------------------------------------------------------------------
TO MATU RITY
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class A-1 Class A-1 Class A-2 Class A-2 Class A-3 Class A-3
- ---------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid Interest Paid Principal Paid
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
41 $0.00 $0.00 $56,872.55 $1,214,504.40 $97,704.17 $0.00
42 $0.00 $0.00 $50,445.79 $1,197,514.21 $97,704.17 $0.00
43 $0.00 $0.00 $44,108.95 $1,180,754.64 $97,704.17 $0.00
44 $0.00 $0.00 $37,860.79 $1,164,222.58 $97,704.17 $0.00
45 $0.00 $0.00 $31,700.11 $825,975.98 $97,704.17 $0.00
46 $0.00 $0.00 $27,329.32 $814,401.23 $97,704.17 $0.00
47 $0.00 $0.00 $23,019.78 $802,983.65 $97,704.17 $0.00
48 $0.00 $0.00 $18,770.66 $791,721.12 $97,704.17 $0.00
49 $0.00 $0.00 $14,581.14 $780,611.55 $97,704.17 $0.00
50 $0.00 $0.00 $10,450.40 $769,652.88 $97,704.17 $0.00
51 $0.00 $0.00 $6,377.65 $758,843.06 $97,704.17 $0.00
52 $0.00 $0.00 $2,362.11 $446,382.65 $97,704.17 $301,797.45
53 $0.00 $0.00 $0.00 $0.00 $96,056.86 $737,662.02
54 $0.00 $0.00 $0.00 $0.00 $92,030.45 $727,286.86
55 $0.00 $0.00 $0.00 $0.00 $88,060.68 $717,052.70
56 $0.00 $0.00 $0.00 $0.00 $84,146.76 $706,957.63
57 $0.00 $0.00 $0.00 $0.00 $80,287.95 $696,999.77
58 $0.00 $0.00 $0.00 $0.00 $76,483.50 $687,177.29
59 $0.00 $0.00 $0.00 $0.00 $72,732.65 $677,488.34
60 $0.00 $0.00 $0.00 $0.00 $69,034.70 $667,931.14
61 $0.00 $0.00 $0.00 $0.00 $65,388.91 $658,503.90
62 $0.00 $0.00 $0.00 $0.00 $61,794.57 $649,204.88
63 $0.00 $0.00 $0.00 $0.00 $58,251.00 $640,032.33
64 $0.00 $0.00 $0.00 $0.00 $54,757.49 $630,984.57
65 $0.00 $0.00 $0.00 $0.00 $51,313.36 $622,059.90
66 $0.00 $0.00 $0.00 $0.00 $47,917.95 $613,256.66
67 $0.00 $0.00 $0.00 $0.00 $44,570.59 $604,573.22
68 $0.00 $0.00 $0.00 $0.00 $41,270.63 $596,007.96
69 $0.00 $0.00 $0.00 $0.00 $38,017.42 $587,559.29
70 $0.00 $0.00 $0.00 $0.00 $34,810.32 $579,225.62
71 $0.00 $0.00 $0.00 $0.00 $31,648.72 $571,005.43
72 $0.00 $0.00 $0.00 $0.00 $28,531.98 $562,897.16
73 $0.00 $0.00 $0.00 $0.00 $25,459.50 $554,899.31
74 $0.00 $0.00 $0.00 $0.00 $22,430.67 $547,010.40
75 $0.00 $0.00 $0.00 $0.00 $19,444.91 $539,228.95
76 $0.00 $0.00 $0.00 $0.00 $16,501.62 $531,553.51
77 $0.00 $0.00 $0.00 $0.00 $13,600.22 $523,982.65
78 $0.00 $0.00 $0.00 $0.00 $10,740.15 $516,514.97
79 $0.00 $0.00 $0.00 $0.00 $7,920.84 $509,149.06
80 $0.00 $0.00 $0.00 $0.00 $5,141.73 $501,883.56
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
======== ------------- -------------------------- ------- -------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN ...... Single Scenario Run... CMO Page: 2
BROTHERS Ini tial Termin al Phase Modelling Rpt: DETPAI
Spd 15 .00000 CPR 15.00 000 CPR 0 MTH System Date: 6/14/95
- -------- Ind 0 .00000% 0.00 000% 0 MTH Time: 12:14:08
TO MATU Rnv 0 .00000% 0.00 000% 0 Mth ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class M-1 Class M-1 Class M-2 Class M-2
- ---------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
41 $90,475.00 $0.00 $68,133.33 $0.00
42 $90,475.00 $0.00 $68,133.33 $0.00
43 $90,475.00 $0.00 $68,133.33 $0.00
44 $90,475.00 $0.00 $68,133.33 $0.00
45 $90,475.00 $0.00 $68,133.33 $0.00
46 $90,475.00 $0.00 $68,133.33 $0.00
47 $90,475.00 $0.00 $68,133.33 $0.00
48 $90,475.00 $0.00 $68,133.33 $0.00
49 $90,475.00 $0.00 $68,133.33 $0.00
50 $90,475.00 $0.00 $68,133.33 $0.00
51 $90,475.00 $0.00 $68,133.33 $0.00
52 $90,475.00 $0.00 $68,133.33 $0.00
53 $90,475.00 $0.00 $68,133.33 $0.00
54 $90,475.00 $0.00 $68,133.33 $0.00
55 $90,475.00 $0.00 $68,133.33 $0.00
56 $90,475.00 $0.00 $68,133.33 $0.00
57 $90,475.00 $0.00 $68,133.33 $0.00
58 $90,475.00 $0.00 $68,133.33 $0.00
59 $90,475.00 $0.00 $68,133.33 $0.00
60 $90,475.00 $0.00 $68,133.33 $0.00
61 $90,475.00 $0.00 $68,133.33 $0.00
62 $90,475.00 $0.00 $68,133.33 $0.00
63 $90,475.00 $0.00 $68,133.33 $0.00
64 $90,475.00 $0.00 $68,133.33 $0.00
65 $90,475.00 $0.00 $68,133.33 $0.00
66 $90,475.00 $0.00 $68,133.33 $0.00
67 $90,475.00 $0.00 $68,133.33 $0.00
68 $90,475.00 $0.00 $68,133.33 $0.00
69 $90,475.00 $0.00 $68,133.33 $0.00
70 $90,475.00 $0.00 $68,133.33 $0.00
71 $90,475.00 $0.00 $68,133.33 $0.00
72 $90,475.00 $0.00 $68,133.33 $0.00
73 $90,475.00 $0.00 $68,133.33 $0.00
74 $90,475.00 $0.00 $68,133.33 $0.00
75 $90,475.00 $0.00 $68,133.33 $0.00
76 $90,475.00 $0.00 $68,133.33 $0.00
77 $90,475.00 $0.00 $68,133.33 $0.00
78 $90,475.00 $0.00 $68,133.33 $0.00
79 $90,475.00 $0.00 $68,133.33 $0.00
80 $90,475.00 $0.00 $68,133.33 $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SHEET 1
- -----------------------------------------------------------------------------------------------------------------------------------
1
- -----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized Detail Report GREEN TREE HOME IMPROVEMENT - 1995-C
BROTHERS Mortgage Periodicity Bond Period Bond Principal and Interest Flows
Obligations Balances as of Beg of Bond Period
TO MATURITY
- -----------------------------------------------------------------------------------------------------------------------------------
Bond Class A-1 Class A-1 Class A-2 Class A-2 Class A-3 Class A-3
Per Interest Paid Principal Paid Interest Paid Principal Paid Interest Paid Principal Paid
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
81 $0.00 $0.00 $0.00 $0.00 $2,402.29 $440,113.46
82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
100 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
101 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
102 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
103 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
104 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
105 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
106 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
107 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
108 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
109 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
110 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
111 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
112 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
113 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
114 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
115 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
116 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
117 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
118 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
119 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
120 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
Single Scenario Run CMO Page: 3
Initial Terminal Phase Modelling Rpt: DETPAI
Spd 15.00000 CPR 15.00000 CPR 0 MTH System Date: 6/14/95
Ind 0.00000 % 0.00000 % 0 MTH Time: 14:14:09
Rnv 0.00000 % 0.00000 % 0 Mth
- ------------------------------------------------------------------------------------------
Bond Class M-1 Class M-1 Class M-2 Class M-2
Per Interest Paid Principal Paid Interest Paid Principal Paid
- ------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
81 $90,475.00 $54,603.65 $68,133.33 $0.00
82 $90,154.20 $487,648.38 $68,133.33 $0.00
83 $87,289.27 $480,676.04 $68,133.33 $0.00
84 $84,465.30 $473,798.79 $68,133.33 $0.00
85 $81,681.73 $467,015.36 $68,133.33 $0.00
86 $78,938.01 $460,324.47 $68,133.33 $0.00
87 $76,233.61 $453,724.88 $68,133.33 $0.00
88 $73,567.97 $447,215.35 $68,133.33 $0.00
89 $70,940.58 $440,794.68 $68,133.33 $0.00
90 $68,350.92 $434,461.65 $68,133.33 $0.00
91 $65,798.45 $428,215.09 $68,133.33 $0.00
92 $63,282.69 $422,053.83 $68,133.33 $0.00
93 $60,803.12 $415,976.71 $68,133.33 $0.00
94 $58,359.26 $409,982.61 $68,133.33 $0.00
95 $55,950.61 $404,070.40 $68,133.33 $0.00
96 $53,576.70 $398,238.97 $68,133.33 $0.00
97 $51,237.05 $392,487.24 $68,133.33 $0.00
98 $48,931.18 $386,814.13 $68,133.33 $0.00
99 $46,658.65 $381,218.57 $68,133.33 $0.00
100 $44,418.99 $375,699.53 $68,133.33 $0.00
101 $42,211.76 $370,255.96 $68,133.33 $0.00
102 $40,036.50 $364,886.85 $68,133.33 $0.00
103 $37,892.79 $359,591.19 $68,133.33 $0.00
104 $35,780.19 $354,368.00 $68,133.33 $0.00
105 $33,698.28 $349,216.28 $68,133.33 $0.00
106 $31,646.64 $344,135.08 $68,133.33 $0.00
107 $29,624.84 $339,123.45 $68,133.33 $0.00
108 $27,632.49 $334,180.44 $68,133.33 $0.00
109 $25,669.18 $329,305.12 $68,133.33 $0.00
110 $23,734.51 $324,496.59 $68,133.33 $0.00
111 $21,828.10 $319,753.94 $68,133.33 $0.00
112 $19,949.54 $315,076.28 $68,133.33 $0.00
113 $18,098.47 $310,462.74 $68,133.33 $0.00
114 $16,274.50 $305,912.44 $68,133.33 $0.00
115 $14,477.27 $301,424.53 $68,133.33 $0.00
116 $12,706.40 $296,998.17 $68,133.33 $0.00
117 $10,961.53 $292,632.53 $68,133.33 $0.00
118 $9,242.32 $288,326.79 $68,133.33 $0.00
119 $7,548.40 $284,080.13 $68,133.33 $0.00
120 $5,879.43 $279,891.76 $68,133.33 $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Sheet 1
- ---------------------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------------------
========= ------------ ----------- ------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized ........Det ail Report.... ...... GREEN TREE HOME IM PROVEMENT - 1995-C
- ---------------------------------------------------------------------------------------------------------------------------------
BROTHERS Mortgage Periodicity Bond Period Bond Principal a nd Interest Flows
- ---------------------------------------------------------------------------------------------------------------------------------
Obligations Balances as of Beg of Bond Period
- ---------------------------------------------------------------------------------------------------------------------------------
- --------
- ---------------------------------------------------------------------------------------------------------------------------------
TO MATU RITY
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class A-1 Class A-1 Class A-2 Class A-2 Class A-3 Class A-3
- ---------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid Interest Paid Principal Paid
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
121 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
122 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
123 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
124 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
125 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
126 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
127 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
128 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
129 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
130 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
131 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
132 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
133 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
134 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
135 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
136 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
137 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
138 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
139 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
140 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
141 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
142 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
143 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
144 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
145 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
146 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
147 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
148 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
149 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
150 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
151 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
152 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
153 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
154 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
155 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
156 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
157 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
158 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
159 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
160 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
======== ------------- -------------------------- ------- -------
- ---------------------------------------------------------------------------------------------------------------------------------
LEHMAN ...... Single Scenario Run... CMO Page: 4
BROTHERS Ini tial Termin al Phase Modelling Rpt: DETPAI
Spd 15 .00000 CPR 18.00 000 CPR 0 MTH System Date: 6/14/95
- -------- Ind 0 .00000% 0.00 000% 0 MTH Time: 14:14:09
TO MATU Rnv 0 .00000% 0.00 000% 0 Mth ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Bond Class M-1 Class M-1 Class M-2 Class M-2
- ---------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
- ------ ------ ------ ------ ------
- ---------------------------------------------------------------------------------------------------------------------------------
121 $4,235.06 $275,760.89 $68,133.33 $0.00
122 $2,614.97 $271,686.75 $68,133.33 $0.00
123 $1,018.81 $173,413.79 $68,133.33 $94,254.77
124 $0.00 $0.00 $67,559.95 $263,705.58
125 $0.00 $0.00 $65,955.74 $259,797.05
126 $0.00 $0.00 $64,375.31 $255,942.24
127 $0.00 $0.00 $62,818.33 $252,140.42
128 $0.00 $0.00 $61,284.47 $248,390.87
129 $0.00 $0.00 $59,773.43 $244,692.90
130 $0.00 $0.00 $58,284.88 $241,045.80
131 $0.00 $0.00 $56,818.52 $237,448.88
132 $0.00 $0.00 $55,374.04 $233,901.46
133 $0.00 $0.00 $53,951.14 $230,402.89
134 $0.00 $0.00 $52,549.52 $226,952.48
135 $0.00 $0.00 $51,168.89 $223,549.60
136 $0.00 $0.00 $49,808.96 $220,193.61
137 $0.00 $0.00 $48,469.45 $216,883.85
138 $0.00 $0.00 $47,150.08 $213,619.73
139 $0.00 $0.00 $45,850.56 $210,400.60
140 $0.00 $0.00 $44,570.62 $207,225.87
141 $0.00 $0.00 $43,310.00 $204,094.93
142 $0.00 $0.00 $42,068.42 $201,007.20
143 $0.00 $0.00 $40,845.62 $197,962.08
144 $0.00 $0.00 $39,641.36 $194,959.01
145 $0.00 $0.00 $38,455.35 $191,997.40
146 $0.00 $0.00 $37,287.37 $189,076.71
147 $0.00 $0.00 $36,137.15 $186,196.37
148 $0.00 $0.00 $35,004.46 $183,355.85
149 $0.00 $0.00 $33,889.04 $180,554.59
150 $0.00 $0.00 $32,790.67 $177,792.08
151 $0.00 $0.00 $31,709.10 $175,067.78
152 $0.00 $0.00 $30,644.11 $172,381.18
153 $0.00 $0.00 $29,595.45 $169,731.77
154 $0.00 $0.00 $28,562.92 $167,119.04
155 $0.00 $0.00 $27,546.28 $164,542.50
156 $0.00 $0.00 $26,545.31 $162,001.66
157 $0.00 $0.00 $25,559.80 $159,496.03
158 $0.00 $0.00 $24,589.53 $157,025.13
159 $0.00 $0.00 $23,634.30 $154,588.51
160 $0.00 $0.00 $22,693.88 $152,185.68
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------
======= = --------------- ---------------- --------
- ---------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized | ............D etail Report.... ...... | GREENTREE HOME IM
- ---------------------------------------------------------------------------------------------------------------------
BROTHER S Mortgage | Periodicity Bond Period | Bond Principal a
- ---------------------------------------------------------------------------------------------------------------------
Obligations | Balances as of Beg of Bond Period |
- ------- - | |
- ---------------------------------------------------------------------------------------------------------------------
TO MATU RITY | |
- ---------------------------------------------------------------------------------------------------------------------
--------------- --------------- --------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
------------ -------------- --------------- -------------- ---------------
- ---------------------------------------------------------------------------------------------------------------------
Bond Class A-1 Class A-1 Class A-2 Class A-2 Class A-3
- -------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid Interest Paid
- ---------------------------------------------------------------------------------------------------------------------
- ----- ------------- ------------- ------------- -------------- -------------
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
161 $0.00 $0.00 $0.00 $0.00 $0.00
162 $0.00 $0.00 $0.00 $0.00 $0.00
163 $0.00 $0.00 $0.00 $0.00 $0.00
164 $0.00 $0.00 $0.00 $0.00 $0.00
165 $0.00 $0.00 $0.00 $0.00 $0.00
166 $0.00 $0.00 $0.00 $0.00 $0.00
167 $0.00 $0.00 $0.00 $0.00 $0.00
168 $0.00 $0.00 $0.00 $0.00 $0.00
169 $0.00 $0.00 $0.00 $0.00 $0.00
170 $0.00 $0.00 $0.00 $0.00 $0.00
171 $0.00 $0.00 $0.00 $0.00 $0.00
172 $0.00 $0.00 $0.00 $0.00 $0.00
173 $0.00 $0.00 $0.00 $0.00 $0.00
174 $0.00 $0.00 $0.00 $0.00 $0.00
175 $0.00 $0.00 $0.00 $0.00 $0.00
176 $0.00 $0.00 $0.00 $0.00 $0.00
177 $0.00 $0.00 $0.00 $0.00 $0.00
178 $0.00 $0.00 $0.00 $0.00 $0.00
179 $0.00 $0.00 $0.00 $0.00 $0.00
180 $0.00 $0.00 $0.00 $0.00 $0.00
181 $0.00 $0.00 $0.00 $0.00 $0.00
182 $0.00 $0.00 $0.00 $0.00 $0.00
183 $0.00 $0.00 $0.00 $0.00 $0.00
184 $0.00 $0.00 $0.00 $0.00 $0.00
185 $0.00 $0.00 $0.00 $0.00 $0.00
186 $0.00 $0.00 $0.00 $0.00 $0.00
187 $0.00 $0.00 $0.00 $0.00 $0.00
188 $0.00 $0.00 $0.00 $0.00 $0.00
189 $0.00 $0.00 $0.00 $0.00 $0.00
190 $0.00 $0.00 $0.00 $0.00 $0.00
191 $0.00 $0.00 $0.00 $0.00 $0.00
192 $0.00 $0.00 $0.00 $0.00 $0.00
193 $0.00 $0.00 $0.00 $0.00 $0.00
194 $0.00 $0.00 $0.00 $0.00 $0.00
- ---------------------------------------------------------------------------------------------------------------------
----------- ------------ ----------- ----------- ------------
- ---------------------------------------------------------------------------------------------------------------------
Totals $2,980,986.84 $46,000,000.00 $5,949,344.73 $30,000,000.00 $6,405,081.05
============= ============== ============= ============== =============
- ---------------------------------------------------------------------------------------------------------------------
1
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
1
- --------------------------------------------------------------------------------------------------------------------------------
======= ------------- ------------- ------------- ------- ------
- --------------------------------------------------------------------------------------------------------------------------------
LEHMAN PROVEMENT - 1995-C | ....... ..Single Scenario Run...... | CMO Page: 5
- --------------------------------------------------------------------------------------------------------------------------------
BROTHER nd Interest Flows | Ini tial Termin al Phase | Modelling Rpt: DETPAI
- --------------------------------------------------------------------------------------------------------------------------------
| Spd 15 .00000 CPR 15.00 000 CPR 0 MTH | System Date: 6/14/95
- --------------------------------------------------------------------------------------------------------------------------------
- ------- | Ind 0 .00000 % 0.00 000 % 0 MTH | Time: 14:14:09
- --------------------------------------------------------------------------------------------------------------------------------
TO MATU | Rnv 0 .00000 % 0.00 000 % 0 Mth | ------- -------
- --------------------------------------------------------------------------------------------------------------------------------
------------- ------------- -------------
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
------------- ------------- ------------- ------------- -------------
- --------------------------------------------------------------------------------------------------------------------------------
Bond Class A-3 Class M-1 Class M-1 Class M-2 Class M-2
- --------------------------------------------------------------------------------------------------------------------------------
Per Principal Paid Interest Paid Principal Paid Interest Paid Principal Paid
- --------------------------------------------------------------------------------------------------------------------------------
- ----- ------------- ------------- ------------- ------------- -------------
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
161 $0.00 $0.00 $0.00 $21,768.09 $149,816.20
162 $0.00 $0.00 $0.00 $20,856.71 $147,479.61
163 $0.00 $0.00 $0.00 $19,959.54 $145,175.47
164 $0.00 $0.00 $0.00 $19,076.39 $142,903.34
165 $0.00 $0.00 $0.00 $18,207.06 $140,662.78
166 $0.00 $0.00 $0.00 $17,351.36 $138,453.36
167 $0.00 $0.00 $0.00 $16,509.10 $136,274.67
168 $0.00 $0.00 $0.00 $15,680.10 $134,126.28
169 $0.00 $0.00 $0.00 $14,864.16 $132,007.80
170 $0.00 $0.00 $0.00 $14,061.12 $129,918.80
171 $0.00 $0.00 $0.00 $13,270.78 $127,858.89
172 $0.00 $0.00 $0.00 $12,492.97 $125,827.68
173 $0.00 $0.00 $0.00 $11,727.52 $123,824.77
174 $0.00 $0.00 $0.00 $10,974.25 $121,849.79
175 $0.00 $0.00 $0.00 $10,233.00 $119,902.36
176 $0.00 $0.00 $0.00 $9,503.59 $117,982.09
177 $0.00 $0.00 $0.00 $8,785.87 $116,088.63
178 $0.00 $0.00 $0.00 $8,079.66 $114,221.60
179 $0.00 $0.00 $0.00 $7,384.81 $112,380.66
180 $0.00 $0.00 $0.00 $6,701.16 $110,565.44
181 $0.00 $0.00 $0.00 $6,028.56 $108,775.60
182 $0.00 $0.00 $0.00 $5,366.84 $107,010.79
183 $0.00 $0.00 $0.00 $4,715.86 $105,270.68
184 $0.00 $0.00 $0.00 $4,075.46 $103,554.92
185 $0.00 $0.00 $0.00 $3,445.50 $101,863.19
186 $0.00 $0.00 $0.00 $2,825.83 $100,195.16
187 $0.00 $0.00 $0.00 $2,216.31 $98,550.51
188 $0.00 $0.00 $0.00 $1,616.80 $96,928.92
189 $0.00 $0.00 $0.00 $1,027.15 $95,330.08
190 $0.00 $0.00 $0.00 $447.22 $15,195.79
191 $0.00 $0.00 $0.00 $354.78 $14,946.06
192 $0.00 $0.00 $0.00 $263.86 $14,699.82
193 $0.00 $0.00 $0.00 $174.43 $14,457.05
194 $0.00 $0.00 $0.00 $86.49 $14,217.12
- -------------------------------------------------------------------------------------------------------------------------------
------------- ------------- ------------- ------------- -------------
- -------------------------------------------------------------------------------------------------------------------------------
Totals $17,900,000.00 $9,046,796.10 $15,400,000.00 $10,275,450.78 $11,200,000.00
============== ============= ============== ============== ==============
- -------------------------------------------------------------------------------------------------------------------------------
1
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
LEHMAN Collateralized Detail Report
BROTHERS Mortgage Periodicity Bond Period
Obligations Balances as of Beg of Bond Period
TO MATURITY
- -------------------------------------------------------------------------------------------
Bond Class B-1 Class B-1 Class B-2 Class B-2
Per Interest Paid Principal Paid Interest Paid Principal Paid
- -------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 $56,350.00 $0.00 $44,384.04 $0.00
2 $67,620.00 $0.00 $53,260.84 $0.00
3 $67,620.00 $0.00 $53,260.84 $0.00
4 $67,620.00 $0.00 $53,260.84 $0.00
5 $67,620.00 $0.00 $53,260.84 $0.00
6 $67,620.00 $0.00 $53,260.84 $0.00
7 $67,620.00 $0.00 $53,260.84 $0.00
8 $67,620.00 $0.00 $53,260.84 $0.00
9 $67,620.00 $0.00 $53,260.84 $0.00
10 $67,620.00 $0.00 $53,260.84 $0.00
11 $67,620.00 $0.00 $53,260.84 $0.00
12 $67,620.00 $0.00 $53,260.84 $0.00
13 $67,620.00 $0.00 $53,260.84 $0.00
14 $67,620.00 $0.00 $53,260.84 $0.00
15 $67,620.00 $0.00 $53,260.84 $0.00
16 $67,620.00 $0.00 $53,260.84 $0.00
17 $67,620.00 $0.00 $53,260.84 $0.00
18 $67,620.00 $0.00 $53,260.84 $0.00
19 $67,620.00 $0.00 $53,260.84 $0.00
20 $67,620.00 $0.00 $53,260.84 $0.00
21 $67,620.00 $0.00 $53,260.84 $0.00
22 $67,620.00 $0.00 $53,260.84 $0.00
23 $67,620.00 $0.00 $53,260.84 $0.00
24 $67,620.00 $0.00 $53,260.84 $0.00
25 $67,620.00 $0.00 $53,260.84 $0.00
26 $67,620.00 $0.00 $53,260.84 $0.00
27 $67,620.00 $0.00 $53,260.84 $0.00
28 $67,620.00 $0.00 $53,260.84 $0.00
29 $67,620.00 $0.00 $53,260.84 $0.00
30 $67,620.00 $0.00 $53,260.84 $0.00
31 $67,620.00 $0.00 $53,260.84 $0.00
32 $67,620.00 $0.00 $53,260.84 $0.00
33 $67,620.00 $0.00 $53,260.84 $0.00
34 $67,620.00 $0.00 $53,260.84 $0.00
35 $67,620.00 $0.00 $53,260.84 $0.00
36 $67,620.00 $0.00 $53,260.84 $0.00
37 $67,620.00 $0.00 $53,260.84 $0.00
38 $67,620.00 $0.00 $53,260.84 $0.00
39 $67,620.00 $0.00 $53,260.84 $0.00
40 $67,620.00 $0.00 $53,260.84 $0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SHEET 1
- -----------------------------------------------------------------------------------------------------------------------------------
1
- -----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized Detail Report GREEN TREE HOME IMPROVEMENT - 1995-C
BROTHERS Mortgage Periodicity Bond Period Bond Principal and Interest Flows
Obligations Balances as of Beg of Bond Period
TO MATURITY
- -----------------------------------------------------------------------------------------------------------------------------------
Bond Class B-1 Class B-1 Class B-2 Class B-2
Per Interest Paid Principal Paid Interest Paid Principal Paid
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
41 $67,620.00 $0.00 $53,260.84 $0.00
42 $67,620.00 $0.00 $53,260.84 $0.00
43 $67,620.00 $0.00 $53,260.84 $0.00
44 $67,620.00 $0.00 $53,260.84 $0.00
45 $67,620.00 $321,938.97 $53,260.84 $0.00
46 $65,688.37 $317,427.50 $53,260.84 $0.00
47 $63,783.80 $312,977.30 $53,260.84 $0.00
48 $61,905.94 $308,587.52 $53,260.84 $0.00
49 $60,054.41 $304,257.37 $53,260.84 $0.00
50 $58,228.87 $299,986.03 $53,260.84 $0.00
51 $56,428.95 $295,772.71 $53,260.84 $0.00
52 $54,654.32 $291,616.63 $53,260.84 $0.00
53 $52,904.62 $287,517.02 $53,260.84 $0.00
54 $51,179.51 $283,473.11 $53,260.84 $0.00
55 $49,478.68 $279,484.16 $53,260.84 $0.00
56 $47,801.77 $275,549.43 $53,260.84 $0.00
57 $46,148.47 $271,668.18 $53,260.84 $0.00
58 $44,518.46 $267,839.68 $53,260.84 $0.00
59 $42,911.43 $264,063.25 $53,260.84 $0.00
60 $41,327.05 $260,338.15 $53,260.84 $0.00
61 $39,765.02 $256,663.72 $53,260.84 $0.00
62 $38,225.04 $253,039.26 $53,260.84 $0.00
63 $36,706.80 $249,464.09 $53,260.84 $0.00
64 $35,210.02 $245,937.56 $53,260.84 $0.00
65 $33,734.39 $242,459.01 $53,260.84 $0.00
66 $32,279.64 $239,027.79 $53,260.84 $0.00
67 $30,845.47 $235,643.27 $53,260.84 $0.00
68 $29,431.61 $232,304.80 $53,260.84 $0.00
69 $28,037.78 $229,011.78 $53,260.84 $0.00
70 $26,663.71 $225,763.59 $53,260.84 $0.00
71 $25,309.13 $222,559.62 $53,260.84 $0.00
72 $23,973.77 $219,399.27 $53,260.84 $0.00
73 $22,657.38 $216,281.97 $53,260.84 $0.00
74 $21,359.68 $213,207.12 $53,260.84 $0.00
75 $20,080.44 $210,174.16 $53,260.84 $0.00
76 $18,819.40 $207,182.52 $53,260.84 $0.00
77 $17,576.30 $204,231.65 $53,260.84 $0.00
78 $16,350.91 $201,320.98 $53,260.84 $0.00
79 $15,142.98 $198,449.99 $53,260.84 $0.00
80 $13,952.28 $195,618.13 $53,260.84 $0.00
- ------------------------------------------------------------------------------------------
Single Scenario Run CMO Page: 3
Initial Terminal Phase Modelling Rpt: DETPAI
Spd 15.00000 CPR 15.00000 CPR 0 MTH System Date: 6/14/95
Ind 0.00000 % 0.00000 % 0 MTH Time: 14:14:09
Rnv 0.00000 % 0.00000 % 0 Mth
- ------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
===== = ------------ ------------ ---------
- ----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized | ..... D etail Report... ...... | GREEN TREE HOME IM PROVEMENT
- ----------------------------------------------------------------------------------------------------------------------------------
BROTHER S Mortgage | Periodicity Bond Period | Bond Principal a nd Interest Flows
- ----------------------------------------------------------------------------------------------------------------------------------
Obligations | Balances as of Beg of Bond Period |
- ----------------------------------------------------------------------------------------------------------------------------------
- ----- -- | |
- ----------------------------------------------------------------------------------------------------------------------------------
TO MATU RITY | |
- ----------------------------------------------------------------------------------------------------------------------------------
------------ ------------ ---------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
------------ ------------ ------------ ------------
- ----------------------------------------------------------------------------------------------------------------------------------
Bond Class B-1 Class B-1 Class B-2 Class B-2
- ----------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid
- ----------------------------------------------------------------------------------------------------------------------------------
- ---- ------------ ------------ ------------ ------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
81 $12,778.58 $192,824.88 $53,260.84 $0.00
82 $11,621.63 $190,069.71 $53,260.84 $0.00
83 $10,481.21 $187,352.12 $53,260.84 $0.00
84 $9,357.10 $184,671.59 $53,260.84 $0.00
85 $8,249.07 $182,027.62 $53,260.84 $0.00
86 $7,156.90 $179,419.73 $53,260.84 $0.00
87 $6,080.38 $176,847.42 $53,260.84 $0.00
88 $5,019.30 $174,310.21 $53,260.84 $0.00
89 $3,973.44 $171,807.64 $53,260.84 $0.00
90 $2,942.59 $169,339.23 $53,260.84 $0.00
91 $1,926.56 $166,904.52 $53,260.84 $0.00
92 $925.13 $154,188.05 $53,260.84 $10,315.01
93 $0.00 $0.00 $53,195.52 $162,134.39
94 $0.00 $0.00 $52,168.66 $159,798.08
95 $0.00 $0.00 $51,156.61 $157,493.69
96 $0.00 $0.00 $50,159.15 $155,220.79
97 $0.00 $0.00 $49,176.09 $152,978.95
98 $0.00 $0.00 $48,207.22 $150,767.75
99 $0.00 $0.00 $47,252.36 $148,586.78
100 $0.00 $0.00 $46,311.31 $146,435.64
101 $0.00 $0.00 $45,383.88 $144,313.91
102 $0.00 $0.00 $44,469.89 $142,221.20
103 $0.00 $0.00 $43,569.16 $140,157.12
104 $0.00 $0.00 $42,681.50 $138,121.29
105 $0.00 $0.00 $41,806.73 $136,113.32
106 $0.00 $0.00 $40,944.68 $134,132.83
107 $0.00 $0.00 $40,095.17 $132,179.45
108 $0.00 $0.00 $39,258.03 $130,252.82
109 $0.00 $0.00 $38,433.10 $128,352.58
110 $0.00 $0.00 $37,620.20 $126,478.37
111 $0.00 $0.00 $36,819.17 $124,629.84
112 $0.00 $0.00 $36,029.85 $122,806.64
113 $0.00 $0.00 $35,252.07 $121,008.43
114 $0.00 $0.00 $34,485.68 $119,234.86
115 $0.00 $0.00 $33,730.53 $117,485.62
116 $0.00 $0.00 $32,986.46 $115,760.37
117 $0.00 $0.00 $32,253.31 $114,058.78
118 $0.00 $0.00 $31,530.93 $112,380.54
119 $0.00 $0.00 $30,819.19 $110,725.33
120 $0.00 $0.00 $30,117.93 $109,092.84
- -----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
1
- ----------------------------------------------------------------------------------------------------------------------------------
===== -------- ------------ ---------- -------- --------
- ----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized ..Single Scenario Run........ | CMO Page: 8
- ----------------------------------------------------------------------------------------------------------------------------------
BROTHER | Ini tial Termin al Phase | Modelling Rpt: DETPAI
- ----------------------------------------------------------------------------------------------------------------------------------
| Spd 15 .00000 CPR 15.00 .000 CPR 0 MTH | System Date: 6/14/95
- ----------------------------------------------------------------------------------------------------------------------------------
| Ind 0 .00000 % 0.00 .000 % MTH | Time: 14:14:09
- ----------------------------------------------------------------------------------------------------------------------------------
| Rnv 0 .000000 % 0.00 .000 % Mth | -------- ---------
- ----------------------------------------------------------------------------------------------------------------------------------
---------- ------------ -----------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Bond
- ----------------------------------------------------------------------------------------------------------------------------------
Per
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SHEET 1
- -----------------------------------------------------------------------------------------------------------------------------------
1
- -----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized Detail Report GREEN TREE HOME IMPROVEMENT - 1995-C
BROTHERS Mortgage Periodicity Bond Period Bond Principal and Interest Flows
Obligations Balances as of Beg of Bond Period
TO MATURITY
- -----------------------------------------------------------------------------------------------------------------------------------
Bond Class B-1 Class B-1 Class B-2 Class B-2
Per Interest Paid Principal Paid Interest Paid Principal Paid
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
121 $0.00 $0.00 $29,427.01 $107,482.76
122 $0.00 $0.00 $28,746.28 $105,894.79
123 $0.00 $0.00 $28,075.62 $104,328.63
124 $0.00 $0.00 $27,414.87 $102,783.98
125 $0.00 $0.00 $26,763.90 $101,260.56
126 $0.00 $0.00 $26,122.59 $99,758.08
127 $0.00 $0.00 $25,490.79 $98,276.25
128 $0.00 $0.00 $24,868.37 $96,814.80
129 $0.00 $0.00 $24,255.21 $95,373.45
130 $0.00 $0.00 $23,651.18 $93,951.93
131 $0.00 $0.00 $23,056.15 $92,549.96
132 $0.00 $0.00 $22,470.00 $91,167.29
133 $0.00 $0.00 $21,892.61 $89,803.66
134 $0.00 $0.00 $21,323.85 $88,458.80
135 $0.00 $0.00 $20,763.61 $87,132.47
136 $0.00 $0.00 $20,211.77 $85,824.41
137 $0.00 $0.00 $19,668.22 $84,534.38
138 $0.00 $0.00 $19,132.83 $83,262.12
139 $0.00 $0.00 $18,605.51 $82,007.41
140 $0.00 $0.00 $18,086.13 $80,770.00
141 $0.00 $0.00 $17,574.58 $79,549.66
142 $0.00 $0.00 $17,070.77 $78,346.17
143 $0.00 $0.00 $16,574.58 $77,159.28
144 $0.00 $0.00 $16,085.90 $75,988.77
145 $0.00 $0.00 $15,604.64 $74,834.44
146 $0.00 $0.00 $15,130.69 $73,696.04
147 $0.00 $0.00 $14,663.94 $72,573.38
148 $0.00 $0.00 $14,204.31 $71,466.23
149 $0.00 $0.00 $13,751.69 $70,374.39
150 $0.00 $0.00 $13,305.99 $69,297.66
151 $0.00 $0.00 $12,867.10 $68,235.81
152 $0.00 $0.00 $12,434.94 $67,188.66
153 $0.00 $0.00 $12,009.42 $66,156.00
154 $0.00 $0.00 $11,590.43 $65,137.65
155 $0.00 $0.00 $11,177.89 $64,133.39
156 $0.00 $0.00 $10,771.71 $63,143.05
157 $0.00 $0.00 $10,371.80 $62,166.44
158 $0.00 $0.00 $9,978.08 $61,203.36
159 $0.00 $0.00 $9,590.46 $60,253.65
160 $0.00 $0.00 $9,208.86 $59,317.10
- ------------------------------------------------------------------------------------------
Single Scenario Run CMO Page: 9
Initial Terminal Phase Modelling Rpt: DETPAI
Spd 15.00000 CPR 15.00000 CPR 0 MTH System Date: 6/14/95
Ind 0.00000 % 0.00000 % 0 MTH Time: 14:14:09
Rnv 0.00000 % 0.00000 % 0 Mth
- ------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
1
- -----------------------------------------------------------------------------------------------------------------------------------
===== = ---------- ---------- --------
- -----------------------------------------------------------------------------------------------------------------------------------
LEHMAN Collateralized | ...... D etail Report... ...... |
- -----------------------------------------------------------------------------------------------------------------------------------
BROTHER S Mortgage | Periodicity Bond Period |
- -----------------------------------------------------------------------------------------------------------------------------------
Obligations | Balances as of Beg of Bond Period |
- -----------------------------------------------------------------------------------------------------------------------------------
- ----- | |
- -----------------------------------------------------------------------------------------------------------------------------------
TO MATU RITY | |
- -----------------------------------------------------------------------------------------------------------------------------------
---------- ---------- --------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
---------- ---------- ---------- ----------
- -----------------------------------------------------------------------------------------------------------------------------------
Bond Class B-1 Class B-1 Class B-2 Class B-2
- -----------------------------------------------------------------------------------------------------------------------------------
Per Interest Paid Principal Paid Interest Paid Principal Paid
- -----------------------------------------------------------------------------------------------------------------------------------
- ----- ---------- ---------- ---------- ----------
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
161 $0.00 $0.00 $8,833.18 $58,393.55
162 $0.00 $0.00 $8,463.36 $57,482.83
163 $0.00 $0.00 $8,099.30 $56,584.75
164 $0.00 $0.00 $7,740.93 $55,699.14
165 $0.00 $0.00 $7,388.17 $54,825.84
166 $0.00 $0.00 $7,040.94 $53,964.68
167 $0.00 $0.00 $6,699.16 $53,115.50
168 $0.00 $0.00 $6,362.76 $52,278.13
169 $0.00 $0.00 $6,031.67 $51,452.41
170 $0.00 $0.00 $5,705.80 $50,638.18
171 $0.00 $0.00 $5,385.09 $49,835.30
172 $0.00 $0.00 $5,069.47 $49,043.60
173 $0.00 $0.00 $4,758.86 $48,262.93
174 $0.00 $0.00 $4,453.19 $47,493.14
175 $0.00 $0.00 $4,152.40 $46,734.10
176 $0.00 $0.00 $3,856.42 $45,985.64
177 $0.00 $0.00 $3,565.18 $45,247.63
178 $0.00 $0.00 $3,278.61 $44,519.92
179 $0.00 $0.00 $2,996.65 $43,802.38
180 $0.00 $0.00 $2,719.24 $43,094.87
181 $0.00 $0.00 $2,446.30 $42,397.24
182 $0.00 $0.00 $2,177.79 $41,709.38
183 $0.00 $0.00 $1,913.63 $41,031.14
184 $0.00 $0.00 $1,653.76 $40,362.39
185 $0.00 $0.00 $1,398.14 $39,703.01
186 $0.00 $0.00 $1,146.68 $39,052.86
187 $0.00 $0.00 $899.35 $38,411.83
188 $0.00 $0.00 $656.07 $37,779.79
189 $0.00 $0.00 $416.80 $37,156.61
190 $0.00 $0.00 $181.48 $5,922.83
191 $0.00 $0.00 $143.96 $5,825.49
192 $0.00 $0.00 $107.07 $5,729.52
193 $0.00 $0.00 $70.78 $5,634.89
194 $0.00 $0.00 $35.10 $5,541.38
- ----------------------------------------------------------------------------------------
---------- ---------- ---------- ----------
- ----------------------------------------------------------------------------------------
Totals $4,435,278.25 $11,270,000.00 $6,896,876.79 $8,409,607.00
============= ============== ============= =============
- -----------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
1
- -----------------------------------------------------------------------------------------------------------------------------------
=====
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
LEHMAN GREEN TREE HOME IM PROVEMENT - 1995 -C | ...... Single Scenario Run..... | CMO Page: 10
- -----------------------------------------------------------------------------------------------------------------------------------
BROTHER Bond Principal a nd Interest Flows | Ini tial Termin al Phase | Modelling Rpt: DETPAI
- -----------------------------------------------------------------------------------------------------------------------------------
| Spd 15 .00000 CPR 15.00 .000 CPR 0 MTH | System Date: 6/14/95
- -----------------------------------------------------------------------------------------------------------------------------------
- ----- | Ind 0 .00000 % 0.00 .000 % 0 MTH | Time: 14:14:09
- -----------------------------------------------------------------------------------------------------------------------------------
TO MATU | Rnv 0 .00000 % 0.00 .000 % Mth | ----- ------
- -----------------------------------------------------------------------------------------------------------------------------------
-------- ---------- ----------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Bond
- -----------------------------------------------------------------------------------------------------------------------------------
Per
- -----------------------------------------------------------------------------------------------------------------------------------
- ------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Totals
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
