<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):January 17, 1997
GREEN TREE FLOORPLAN RECEIVABLES MASTER TRUST 1995-1
----------------------------------------------------
(Exact name of registrant as specified in its charter)
MINNESOTA 33-62433 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.)
<PAGE>
ITEM 5. OTHER EVENTS.
------------
Pursuant to the Pooling and Servicing Agreement between Green Tree
Financial Corporation (the "Servicer") and Norwest Bank Minnesota
(the "Trustee"), on January 17, 1997, 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 January 17, 1997.
<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: January 17, 1997
FLOORPLAN RECEIVABLES MASTER TRUST
1995-1
By GREEN TREE FINANCIAL CORPORATION
as Servicer with respect to the Trust
By: /s/Phyllis A. Knight
----------------------------
Phyllis A. Knight
Vice President and Treasurer
<PAGE>
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
EXHIBIT
NUMBER PAGE
- ------ ----
<S> <C> <C>
99.1 Monthly Report delivered to Certificateholders 5
on January 17, 1997.
</TABLE>
<PAGE>
FORM OF MONTHLY STATEMENT
Green Tree Floorplan Receivables Master Trust
Series 1995-1
Pursuant to the Pooling and Servicing Agreement dated as of December 1, 1995,
(hereinafter as such agreement may have been or may be from time to time amended
or otherwise modified, the "Pooling and Servicing Agreement"), among Green Tree
Financial Corporation as servicer (the "Servicer"), Green Tree Floorplan Funding
Corp. as transferor (the "Transferor"), and Norwest Bank Minnesota as trustee
(the "Trustee), as supplemented by the Series 1995-1 Supplement dated as of
December 14, 1995 (the "Supplement") among the Servicer, the Transferor and the
Trustee, as Servicer is required to prepare certain information each month
regarding current distributions to the Series 1995-1 Certificateholders and the
performance of the Green Tree Floorplan Receivables Master Trust (the "Trust")
during the previous month. The information which is required to be prepared
with respect to the performance of the Trust during the month of December 1996
is set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Series 1995-1 Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Monthly
Statement have their respective meanings set fourth in the Pooling and Servicing
Agreement and the Supplement.
A) Information regarding distribution in respect of the Class A Certificates
per $1,000 original certificate principal amount
(1) The total amount of the distribution in
respect of Class A Certificates, per $1,000
original certificate principal amount 4.99
(2) The amount of the distribution set forth
in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000
original certificate principal amount 4.99
(3) The amount of the distribution set forth in
paragraph 1 above in respect of principal of the
Class A Certificates,per $1,000 original certificate
principal amount 0.00
B) Class A Investor Charge Offs and Reimbursement of
Charge Offs
(1) The amount of Class A Investor Charge Offs 0.00
<PAGE>
(2) The amount of Class A Investor Charge Offs
set forth in paragraph 1 above, per $1,000 original
certificate principal amount 0.00
(3) The total amount reimbursed in respect of
Class A Investor Charge Offs 0.00
(4) The amount set forth in paragraph 3 above, per
$1,000 original certificate principal amount 0.00
(5) The amount, if any, by which the outstanding
principal balance of the Class A Certificates exceeds
the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
C) Information regarding distribution in respect of the Class
B Certificates, per $1,000 original certificate principal
amount
(1) The total amount of the distribution in respect of
Class B Certificates, per $1,000 original certificate
principal amount 5.12
(2) The amount of the distribution set forth in
paragraph 1 above in respect of interest on the
Class B Certificates, per $1,000 original certificate
principal amount 5.12
(3) The amount of the distribution set forth in
paragraph 1 above in respect of principal of the
Class B Certificates, per $1,000 original certificate
principal amount 0.00
D) Amount of reductions in Class B Invested Amount pursuant
to clauses (c), (d), and (e) of the definition of
Class B Invested Amount
(1) The amount of reductions in Class B Invested Amount
pursuant to clauses (c), (d), and (e) of the
definition of Class B Invested Amount 0.00
(2) The amount of reductions in the Class B Invested
Amount set forth in paragraph 1 above, per $1,000
original certificate principal amount 0.00
(3) The total amount reimbursed in respect of such
reductions in the Class B Invested Amount 0.00
(4) The amount set forth in paragraph 3 above, per
$1,000 original certificate principal amount 0.00
<PAGE>
(5) The amount, if any, by which the outstanding
principal balance of the Class B Certificates exceeds
the Class B Invested Amount after giving effect to
all transactions on such Distribution Date 0.00
GREEN TREE FINANCIAL CORPORATION, AS SERVICER
BY:/S/PHYLLIS A KNIGHT
-------------------------------
NAME: PHYLLIS A KNIGHT
TITLE: VICE PRESIDENT AND TREASURER
<PAGE>
RECEIVABLES--
Beginning of the Month Principal Receivables: 825,273,858.05
Removed Principal Receivables: 0.00
Additional Principal Receivables: 140,446,976.44
End of the Month Principal Receivables: 853,427,438.03
End of the Month Total Receivables: 993,874,414.47
Excess Funding Account Balance 0.00
Aggregate Invested Amount (all Master Trust Series) 998,000,000.00
End of the Month Transferor Amount 31,403,655.04
DELINQUENCIES AND LOSSES--
RECEIVABLES
End of the Month Delinquencies:
30-60 Days Delinquent 522,374.17
61-90 Days Delinquent 392,524.77
90+ Days Delinquent 404,439.11
Total 30+ Days Delinquent 1,319,338.05
Defaulted Accounts During the Month 0.00
INVESTED AMOUNTS--
Class A Initial Invested Amount 409,400,000.00
Class B Initial Invested Amount 18,400,000.00
Class C Initial Invested Amount 6,900,000.00
Class D Initial Invested Amount 25,300,000.00
INITIAL INVESTED AMOUNT 460,000,000.00
Class A Invested Amount 409,400,000.00
Class B Invested Amount 18,400,000.00
Class C Invested Amount 6,900,000.00
Class D Invested Amount 25,300,000.00
INVESTED AMOUNT 460,000,000.00
Class A Adjusted Invested Amount 409,400,000.00
Class B Adjusted Invested Amount 18,400,000.00
Class C Invested Amount 6,900,000.00
Class D Invested Amount 26,948,813.46
ADJUSTED INVESTED AMOUNT 461,648,813.46
MONTHLY SERVICING FEE 769,414.69
INVESTOR DEFAULT AMOUNT 110,730.28
SERIES 1995-1 INFORMATION
<PAGE>
SERIES 1995-1 ALLOCATION PERCENTAGE 46.18%
SERIES 1995-1 ALLOCABLE FINANCE CHARGE 3,857,280.02
SERIES 1995-1 UNREIMBURSED CHARGE-OFFS 0.00
SERIES 1995-1 ALLOCABLE DEFAULTED AMOUNT 109,902.23
SERIES 1995-1 MONTHLY FEES 769,414.69
SERIES 1995-1 ALLOCABLE PRINCIPAL COLLECTIONS 98,959,988.80
SERIES 1995-1 REQUIRED TRANSFEROR AMOUNT 18,465,952.54
FLOATING ALLOCATION PERCENTAGE 55.94%
INVESTOR FINANCE CHARGE COLLECTIONS 3,996,776.18
INVESTOR DEFAULT AMOUNT 110,730.28
PRINCIPAL ALLOCATION PERCENTAGE 55.94%
AVAILABLE PRINCIPAL COLLECTIONS 105,916,317.18
CLASS A FLOATING ALLOCATION 49.61%
CLASS A REQUIRED AMOUNT 0.00
CLASS B FLOATING ALLOCATION 2.23%
CLASS B REQUIRED AMOUNT 0.00
CLASS C FLOATING ALLOCATION .84%
CLASS D FLOATING ALLOCATION 3.27%
TOTAL EXCESS SPREAD 1,752,904.24
YIELD AND BASE RATE--
Base Rate (Current Month) 7.39%
Base Rate (Prior Month) 7.16%
Base Rate (Two Months Ago) 7.27%
THREE MONTH AVERAGE BASE RATE 7.24%
Series Adjusted Portfolio Yield (Current Month) 10.10%
Series Adjusted Portfolio Yield (Prior Month) 10.02%
Series Adjusted Portfolio Yield (Two Months ago) 10.04%
THREE MONTH AVERAGE SERIES ADJUSTED PORTFOLIO
YIELD 10.05%
PRINCIPAL COLLECTIONS--
CLASS A PRINCIPAL PERCENTAGE 49.61%
Class A Principal Collections 93,928,845.89
CLASS B PRINCIPAL PERCENTAGE 2.23%
Class B Principal Collections 4,221,521.16
CLASS C PRINCIPAL PERCENTAGE .84%
Class C Principal Collections 1,583,070.44
CLASS D PRINCIPAL PERCENTAGE 3.27%
Class D Principal Collections 6,182,879.69
<PAGE>
AVAILABLE PRINCIPAL COLLECTIONS 105,916,317.18
REALLOCATED PRINCIPAL COLLECTIONS 0.00
SERIES 1995-1 PRINCIPAL SHORTFALL 0.00
SHARED PRINCIPAL COLLECTIONS ALLOCABLE
FROM OTHER PRINCIPAL SHARING SERIES 0.00
ACCUMULATION--
Controlled Accumulation Amount 0.00
Deficit Controlled Accumulation Amount 0.00
CONTROLLED DEPOSIT AMOUNT 0.00
PRINCIPAL FUNDING ACCOUNT BALANCE 0.00
SHARED PRINCIPAL COLLECTIONS ELIGIBLE FOR
OTHER PRINCIPAL SHARING SERIES 106,027,047.47
INVESTOR CHARGE OFFS AND REIMBURSEMENTS--
CLASS A INVESTOR CHARGE OFFS 0.00
REDUCTIONS IN CLASS B INVESTED AMOUNT (OTHER
THAN BY PRINCIPAL PAYMENTS) 0.00
REDUCTIONS IN CLASS C INVESTED AMOUNT (OTHER
THAN BY PRINCIPAL PAYMENTS) 0.00
REDUCTIONS IN CLASS D INVESTED AMOUNT (OTHER
THAN BY PRINCIPAL PAYMENTS) 0.00
PREVIOUS CLASS A CHARGE OFFS REIMBURSED 0.00
PREVIOUS CLASS B INVESTED AMOUNT REDUCTIONS
REIMBURSED 0.00
PREVIOUS CLASS C INVESTED AMOUNT REDUCTIONS
REIMBURSED 0.00
PREVIOUS CLASS D INVESTED AMOUNT REDUCTIONS
REIMBURSED 0.00
GREEN TREE FINANCIAL CORPORATION, AS SERVICER
BY:/S/PHYLLIS A KNIGHT
-------------------------------
NAME: PHYLLIS A KNIGHT
TITLE: VICE PRESIDENT AND TREASURER
