<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): August 15, 1997
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
------------------------------------------------
PASS-THROUGH CERTIFICATE TRUST 1997-1
-------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 33-55855 41-1867621
- --------------------------------------------------------------------------------
(State or other jurisdiction (Commission (IRS employee
of incorporation) file numbers) identification no.)
1100 Landmark Towers, 345 St. Peter Street, Saint Paul, Minnesota 55102-1639
-----------------------------------------------------------------------------
(Address of principal executive offices) (Zip code)
Registrant's telephone number, including area code: (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 Firstar Trust Company (the
"Trustee"), on August 15, 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 6.02 of the Pooling and Servicing
Agreement attached hereto as Exhibit 99.1.
Item 7. Financial Statements and Exhibits
---------------------------------
(c) Exhibits.
The following is filed herewith. The exhibit number corresponds
with Item 601(b) of Regulation S-K.
Exhibit No. Description
----------- -----------
99.1 Monthly Report delivered to
Certificateholders on
August 15, 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: August 15, 1997
MANUFACTURED HOUSING CONTRACT
SENIOR/SUBORDINATE PASS-THROUGH
CERTIFICATE TRUST 1997-1
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
Exhibit
Number Page
- ------ ----
99.1 Monthly Report delivered to Certificateholders 5
on August 15, 1997.
<PAGE>
GREEN TREE FINANCIAL CORP.
CERTIFICATE OF SERVICING OFFICER
The undersigned certifies that she is Vice President and Treasurer of Green Tree
Financial Corp., a Delaware corporation (the "Company"), and that as such she is
duly authorized to execute and deliver this certificate on behalf of the Company
pursuant to Section 6.02 of the Pooling and Servicing Agreement (the
"Agreement") dated February 1, 1997, (97-1), between the Company and Firstar
Bank, Minnesota, National Association, as Trustee (all capitalized terms used
herein without definition having the respective meanings specified in the
Agreement), and further certifies that:
1. The Monthly Report for the period from July 1, 1997 to July 31, 1997
attached to this certificate is complete and accurate in accordance with
the requirements of Sections 6.01 and 6.02 of the Agreement; and
2. As of the date hereof, no Event of Termination or event that with notice or
lapse of time or both would become an Event of Termination has occurred.
IN WITNESS WHEREOF, I have affixed hereunto my signature this 12th day of
August, 1997.
GREEN TREE FINANCIAL CORP.
BY: /s/ Phyllis A. Knight
------------------------------------
Phyllis A. Knight
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
5.71%,6.05%,6.23%,6.49%,6.86%,7.29%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS A1, A2, A3, A4, A5, A6, CERTIFICATES
MONTHLY REPORT
JULY 1997
CUSIP#'S 393505-SD5,SE3,SF0,SG8,SH6,SJ2
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
------------- ------------
<S> <C> <C>
Class A Certificates
- --------------------
(1a) Amount available (including Monthly
Servicing Fee) $6,531,957.23
(b) Class M-1 Interest Deficiency Amount
(if any) and Class B-1 Interest
Deficiency Amount (if any) withdrawn
for prior Remittance Date 0.00
(c) Amount Available after giving effect to
withdrawal of Class M-1 Interest
Deficiency Amount and B-1 Interest
Deficiency Amount for prior Remittance
Date 6,531,957.23
A. Interest
(2) Aggregate Interest
a. Class A-1 Remittance Rate(5.71%) 5.71%
b. Class A-1 Interest 66,491.01 2.03835096
c. Class A-2 Remittance Rate(6.05%) 6.05%
d. Class A-2 Interest 328,338.54 5.04166664
e. Class A-3 Remittance Rate(6.23%) 6.23%
f. Class A-3 Interest 297,186.58 5.19166675
g. Class A-4 Remittance Rate(6.49%) 6.49%
h. Class A-4 Interest 479,129.66 5.40833335
i. Class A-5 Remittance Rate(6.86%) 6.86%
j. Class A-5 Interest 318,904.25 5.71666667
k. Class A-6 Remittance Rate(7.29%) 7.29%
l. Class A-6 Interest 755,644.95 6.07500000
(3) Amount applied to:
a. Unpaid Class A Interest
Shortfall .00 .00
</TABLE>
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
5.71%,6.05%,6.23%,6.49%,6.86%,7.29%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS A1, A2, A3, A4, A5, A6, CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 2
CUSIP#'S 393505-SD5,SE3,SF0,SG8,SH6,SJ2
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
-------------- ------------
<S> <C> <C>
(4) Remaining:
a. Unpaid Class A Interest
Shortfall .00 .00
B. Principal
(5) Formula Principal Distribution
Amount 2,554,642.25 N/A
a. Scheduled Principal 558,918.14 N/A
b. Principal Prepayments 1,828,680.82 N/A
c. Liquidated Contracts 147,811.69 N/A
d. Repurchases .00 N/A
e. Current Month Advanced Principal 675,075.14 N/A
f. Prior Month Advanced Principal (655,843.54) N/A
(6) Pool Scheduled Principal Balance 479,474,025.83
(6b) Adjusted Pool Principal Balance 478,798,950.69 957.59790183
(6c) Pool Factor 0.95759790
(7) Unpaid Class A Principal Shortfall
(if any)following prior Remittance date .00
(8) Class A Percentage for such Remittance
Date 92.21%
(9) Class A Percentage for the following
Remittance Date 92.17%
(10) Class A Principal Distribution:
a. Class A-1 2,554,642.25 78.31521306
b. Class A-2 .00 .00
c. Class A-3 .00 .00
d. Class A-4 .00 .00
e. Class A-5 .00 .00
f. Class A-6 .00 .00
</TABLE>
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
5.71%,6.05%,6.23%,6.49%,6.86%,7.29%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS A1, A2, A3, A4, A5, A6, CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 3
CUSIP#'S 393505-SD5,SE3,SF0,SG8,SH6,SJ2
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
<TABLE>
<CAPTION>
Total $ Per $1,000
Amount Original
--------- -------------
<S> <C> <C>
(11) Class A-1 Principal Balance 11,418,950.69 350.05980043
(11a) Class A-1 Pool Factor .35005980
(12) Class A-2 Principal Balance 65,125,000.00 1000.0000000
(12a) Class A-2 Pool Factor 1.00000000
(13) Class A-3 Principal Balance 57,243,000.00 1000.0000000
(13a) Class A-3 Pool Factor 1.00000000
(14) Class A-4 Principal Balance 88,591,000.00 1000.0000000
(14a) Class A-4 Pool Factor 1.00000000
(15) Class A-5 Principal Balance 55,785,000.00 1000.0000000
(15a) Class A-5 Pool Factor 1.00000000
(16) Class A-6 Principal Balance 124,386,000.00 1000.0000000
(16a) Class A-6 Pool Factor 1.00000000
(17) Unpaid Class A Principal Shortfall
(if any) following current Remittance
Date .00
</TABLE>
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
5.71%,6.05%,6.23%,6.49%,6.86%,7.29%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS A1, A2, A3, A4, A5, A6, CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 4
CUSIP#'S 393505-SD5,SE3,SF0,SG8,SH6,SJ2
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
C. Aggregate Scheduled Balances and Number of Delinquent
Contracts as of Determination Date
(18) 31-59 days 4,608,368.43 136
(19) 60 days or more 3,706,486.19 95
(20) Current Month Repossessions 787,793.33 27
(21) Repossession Inventory 1,291,692.13 44
Class M-1 Distribution Test and Class B Distribution Test (applicable on and
after the Remittance Date occurring in May 2000)
(22) Average Sixty-Day Delinquency Ratio Test
(a) Sixty-Day Delinquency Ratio for current Remittance Date .77%
(b) Average Sixty-Day Delinquency Ratio (arithmetic
average of ratios for this month and two preceding
months; may not exceed 3.5%) .51%
(23) Average Thirty-Day Delinquency Ratio Test
(a) Thirty-Day Delinquency Ratio for current Remittance Date .96%
(b) Average Thirty-Day Delinquency Ratio (arithmetic
average of ratios for this month and two preceding
months; may not exceed 5.5%) .84%
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
5.71%, 6.05%, 6.23%, 6.49%, 6.86%, 7.29%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS A1, A2, A3, A4, A5, A6, CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 5
CUSIP#'S 393505-SD5,SE3,SF0,SG8,SH6,SJ2
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
(24) Cumulative Realized Losses Test
(a) Cumulative Realized Losses for the current Remittance
Date (as a percentage of Cut-off Date Pool Principal
Balance; may not exceed 5.5% from June 1, 2000 to
May 31, 2001, 6.5% from June 1, 2001 to May 31,
2002, 8.5% from June 1, 2002 to May 31, 2003 and
and 9.5% thereafter) .02%
(25) Current Realized Losses Test
(a) Current Realized Losses for current Remittance Date 68,386.74
(b) Current Realized Loss Ratio (total Realized Losses for
the most recent three months, multiplied by 4, divided by
arithmetic average of Pool Scheduled Principal Balances for
third preceding Remittance and for current Remittance Date;
may not exceed 2.25%) .07%
(26) Class M-1 Principal Balance Test
(a) The sum of Class M-1 Principal Balance and Class B
Principal Balance (before distributions on current
Remittance Date) divided by Pool Scheduled Principal
Balance as of preceding Remittance Date (must equal
or exceed 25.5%) 15.84%
(27) Class B Principal Balance Test
(a) Class B Principal Balance (before any distributions
on current Remittance Date) as of such Remittance date
greater than $7,437,576.00 .00
(b) Class B Principal Balance (before any distributions
on current Remittance Date) divided by pool Scheduled
Principal Balance as of preceding Remittance Date is
equal to or greater than 11.25% 7.79%
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 7.22%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS M1 CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 6
CUSIP#'S 393505-SK9
TRUST ACCOUNT #80-4149300
REMITTANCE DATE: 8/15/97
Total $ Per $1,000
Amount Original
------------ -------------
CLASS M1 CERTIFICATES
- ---------------------
(28) Amount available (including Monthly
Servicing Fee) 1,731,619.99
A. Interest
(29) Aggregate interest
a. Class M-1 Remittance Rate (7.22%,
unless Weighted Average Contract
Rate is below 7.22%) 7.22%
b. Class M-1 Interest 233,145.83 6.01666658
(30) Amount applied to Class M-1 Interest
Deficiency Amount .00 0
(31) Remaining unpaid Class M-1 Interest
Deficiency Amount .00 0
(32) Amount Applied to:
a. Unpaid Class M-1 Interest Shortfall .00 0
(33) Remaining:
a. Unpaid Class M-1 Interest Shortfall .00 0
B. Principal
(34) Formula Principal Distribution Amount .00 N/A
a. Scheduled Principal .00 N/A
b. Principal Prepayments .00 N/A
c. Liquidated Contracts .00 N/A
d. Repurchases .00 N/A
(35) Class M-1 Principal Balance 38,750,000.00 1000.00000000
(35a) Class M-1 Pool Factor 1.00000000
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 7.23%, 7.76%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS B CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 7
CUSIP#'S 393505-SL7,SM5
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
(36) Class M-1 Percentage for such Remittance
Date .00%
Total $ Per $1,000
Amount Original
-------- -----------
(37) Class M-1 Principal Distribution:
a. Class M-1 (current) .00 0.00000000
b. Unpaid Class M-1 Principal Shortfall
(if any) following prior Remittance
Date .00
(38) Unpaid Class M-1 Principal Shortfall
(if any) following current Remittance Date .00
(39) Class M-1 Percentage for the following
Remittance Date .00%
Class B1 Certificates
- ---------------------
(1) Amount Available less the Class A
Distribution Amount and Class M-1
Distribution Amount (including Monthly
Servicing Fee) 1,498,474.16
(2) Class B-1 Remittance Rate (7.23% unless
Weighted Average Contract Rate is below 7.23%) 7.23%
(3) Aggregate Class B1 Interest 120,500.00 6.02500000
(4) Amount applied to Unpaid Class
B1 Interest Shortfall .00 .00
(5) Remaining unpaid Class B1
Interest Shortfall .00 .00
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 7.23%, 7.76%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS B CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 8
CUSIP#'S 393505-SL7,SM5
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
(6) Amount applied to Class B1 Interest
Deficiency Amount .00
(7) Remaining Unpaid Class B-1 Interest
Deficiency Amount .00
(8) Unpaid Class B1 Principal Shortfall
(if any) following prior Remittance Date .00
(8a) Class B Percentage for such Remittance Date .00
Total $ Per $1,000
Amount Original
------------- ----------
(9) Current Principal (Class B Percentage of
Formula Principal Distribution Amount) .00
(10a) Class B1 Principal Shortfall .00
(10b) Unpaid Class B1 Principal Shortfall .00
(11) Class B Principal Balance 37,500,000.00
(12) Class B1 Principal Balance 20,000,000.00
(12a) Class B1 Pool Factor 1.00000000
Class B2 Certificates
- ---------------------
(13) Remaining Amount Available 1,377,974.16
(14) Class B-2 Remittance Rate (7.76%
unless Weighted Average Contract
Rate is less than 7.76%) 7.76%
(15) Aggregate Class B2 Interest 113,166.67 6.46666686
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 7.23%, 7.76%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS B CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 9
CUSIP#'S 393505-RA2.RB0
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
(16) Amount applied to Unpaid Class
B2 Interest Shortfall .00 .00
(17) (Remaining Unpaid Class B2 Interest Shortfall .00 .00
(18) Unpaid Class B2 Principal Shortfall
(if any) following prior Remittance Date .00
(19) Class B2 Principal Liquidation Loss Amount .00
(20) Class B2 Principal (zero until Class
B1 paid down; thereafter, Class B
Percentage of Formula Principal
Distribution Amount) .00
(21) Guarantee Payment .00
(22) Class B2 Principal Balance 17,500,000.00
(22a) Class B2 Pool Factor 1.00000000
Total $ Per $1,000
Amount Original
---------- ----------
(23) Monthly Servicing Fee (Deducted from
Certificate Account balance to arrive at
Amount Available if the Company or Green
Tree Financial Corporation is not the
Servicer; deducted from funds remaining
after payment of Class A Distribution
Amount, Class M-1 Distribution Amount,
Class B-1 Distribution Amount and Class
B-2 Distribution Amount; if the Company
or Green Tree Financial Corporation
is the Servicer) 200,837.27
(24) 3% Guarantee 1,063,970.22
(25) Class C Residual Payment .00
<PAGE>
GREEN TREE FINANCIAL CORPORATION
MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 7.23%,7.76%
PASS-THROUGH CERTIFICATES, SERIES 1997-1
CLASS B CERTIFICATES
MONTHLY REPORT
JULY 1997 - Page 10
CUSIP#'S 393505-SL7,SM5
TRUST ACCOUNT #80-4667300
REMITTANCE DATE: 8/15/97
(26) Class M-1 Interest Deficiency on such
Remittance Date .00
(27) Class B-1 Interest Deficiency on such
Remittance Date .00
(28) Repossessed Contracts 787,793.33
(29) Repossessed Contracts Remaining
in Inventory 1,291,692.13
(30) Weighted Average Contract Rate 10.32091
