GREEN TREE FINANCIAL CORP
8-K, 1998-11-23
ASSET-BACKED SECURITIES
Previous: GREEN TREE FINANCIAL CORP, 8-K, 1998-11-23
Next: GREEN TREE FINANCIAL CORP, 8-K, 1998-11-23



<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): November 16, 1998


                          HOME EQUITY LOAN TRUST 1998-A
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



        Minnesota                     33-55853                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 First Trust (N.A.) (the
         "Trustee"), on November 16, 1998, 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 6.05 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
                       November 16, 1998.
<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: November 16, 1998


                                       HOME EQUITY LOAN TRUST 1998-A

                                       By  GREEN TREE FINANCIAL CORPORATION
                                           as Servicer with respect to the Trust


                                       By: /s/ Phyllis A. Knight
                                           -------------------------------------
                                           Phyllis A. Knight
                                           Senior Vice President and Treasurer
<PAGE>
 
                                INDEX TO EXHIBITS



EXHIBIT
NUMBER                                                            PAGE
- -------                                                           ----

 99.1          Monthly Report delivered to Certificateholders      5
               on November 16, 1998.

<PAGE>
 
                           GREEN TREE FINANCIAL CORP.

                   CERTIFICATE REGARDING REPURCHASED CONTRACTS


The undersigned certifies that she is Senior Vice President and Treasurer of
Green Tree Financial Corp., a Minnesota corporation (the "Company"), and that as
such he is duly authorized to execute and deliver this certificate on behalf of
the Company pursuant to Section 8.06 of the Pooling and Servicing Agreement (the
"Agreement") dated as of February 1, 1998 between the Company and First Trust
National Association, as Trustee of Home Equity Loan Trust 1998-A (all
capitalized terms used herein without definition having the respective meanings
specified in the Agreement), and further certifies that:

1.       The contracts on the attached schedule are to be repurchased by the 
         Company on the date hereof pursuant to Sections 3.05 of the Agreement.

2.       Upon deposit of the Repurchase Price for such Contracts, such Contracts
         may, pursuant to Section 8.06 of the Agreement, be assigned by the 
         Trustee to the Company.

IN WITNESS WHEREOF, I have affixed hereunto my signature this 10th day of
November 1998.

                                       GREEN TREE FINANCIAL CORP.




                                       BY: /s/ Phyllis A. Knight
                                           -------------------------------
                                           Phyllis A. Knight
                                           Senior Vice President and
                                           Treasurer
<PAGE>
 
                           GREEN TREE FINANCIAL CORP.

                        CERTIFICATE OF SERVICING OFFICER




The undersigned certifies that she is Senior Vice President and Treasurer of
Green Tree Financial Corp., a Minnesota corporation (the "Company"), and that as
such he 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 as of February 1, 1998 between the Company and First Trust
(N.A), as Trustee of Home Equity Loan Trust 1998-A (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 October 1, 1998 to October 31,
         1998 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 10th day of
November, 1998.

                                       GREEN TREE FINANCIAL CORP.




                                       BY: /s/ Phyllis A. Knight
                                           -------------------------------
                                           Phyllis A. Knight
                                           Senior Vice President and
                                           Treasurer
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

 1. (a)  Amount Available (including Monthly Servicing Fee)                              $11,838,036.48
                                                                                         --------------

    (b)  Class HE: M-1 Interest Deficiency Amount (if any), Class HE: M-2 Interest
         Deficiency Amount (if any) and Class HE: B Interest Deficiency
         Amount (if any) withdrawn for prior Payment Date                                $         0.00
                                                                                         --------------

    (c)  Amount Available after giving effect to withdrawal of any
         Class HE: M-1 Interest Deficiency Amount, Class HE: M-2 Interest Deficiency
         Amount and Class HE: B Interest Deficiency Amount for prior Payment Date        $11,838,036.48
                                                                                         --------------

    PRINCIPAL

 2. Formula Principal Distribution Amount:

         (a)  Scheduled Principal                             $   338,754.69
                                                              --------------
         (b)  Principal Prepayments                             6,929,437.76
                                                              --------------
         (c)  Liquidated Loans                                     43,954.91
                                                              --------------
         (d)  Repurchases                                               0.00
                                                              --------------
         (e)  Previously undistributed Principal Amounts                0.00
                                                              --------------
         (f)  Pre-Funded Fixed Rate Amount, if any                      0.00
                                                              --------------
         (g)  Extra Principal Distribution Amount                       0.00
                                                              --------------
         (f)  Less Class HE: A-1ARM Formula 
              Principal Distribution Amount                             0.00
                                                              --------------

                                       Total Principal                                   $ 7,312,147.36
                                                                                         --------------

 3. Class HE: A-1ARM Formula Principal Distribution Amount (lesser of
    Class He: A-1 ARM Principal Balance or sum of (a) - (f))

         (a)  Scheduled Principal                             $    36,641.79
                                                              --------------
         (b)  Principal Prepayments                             1,249,042.17
                                                              --------------
         (c)  Liquidated Loans                                        579.27
                                                              --------------
         (d)  Repurchases                                               0.00
                                                              --------------
         (e)  Pre-Funded ARM Amount, if any                             0.00
                                                              --------------
         (f)  Clause (vi) of definition                                 0.00
                                                              --------------

                                       Total Principal                                   $ 1,286,263.23
                                                                                         --------------

 4. Senior Percentage                                                                               100%
                                                                                         --------------

 5. Class B Percentage                                                                              100%
                                                                                         --------------

</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 2

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

    CLASS HE:  A CERTIFICATES
    -------------------------

    INTEREST

 6. Aggregate Interest
      (a)   Class HE: A-1 ARM Pass-through Rate                      5.65859%
                                                              --------------
      (b)   Class HE: A-1 ARM Interest                                                   $   305,929.65
                                                                                         --------------
      (c)   Class HE: A-1 Pass-through Rate                             6.00%
                                                              --------------
      (d)   Class HE: A-1 Interest                                                       $   416,438.91
                                                                                         --------------
      (e)   Class HE: A-2 Pass-through Rate                             6.04%
                                                              --------------
      (f)   Class HE: A-2 Interest                                                       $   327,166.67
                                                                                         --------------
      (g)   Class HE: A-3 Pass-through Rate                             6.33%
                                                              --------------
      (h)   Class HE: A-3 Interest                                                       $   300,675.00
                                                                                         --------------
      (i)   Class HE: A-4 Pass-through Rate                             6.25%
                                                              --------------
      (j) Class HE: A-4 Interest                                                         $   104,166.67
                                                                                         --------------
      (k)   Class HE: A-5 IO Pass-through Rate                          8.00%
                                                              --------------
      (l)   Class HE: A-5 IO Interest                                                    $   133,333.33
                                                                                         --------------

 7. Amount applied to Unpaid Class HE: A Interest Shortfall                              $         0.00
                                                                                         --------------

 8. Remaining Unpaid Class HE: A Interest Shortfall                                      $         0.00
                                                                                         --------------

    PRINCIPAL

 9. Class HE: A-4 Lockout Percentage for such Payment Date                                          100%
                                                                                         --------------

10. Class HE: A Principal Distribution:

      (a)  Class HE: A-1 ARM                                                             $ 1,286,263.23
                                                                                         --------------
      (b)  Class HE: A-4 Lockout Pro Rata Distribution Amount                            $         0.00
                                                                                         --------------
      (c)  Balance of Formula Principal Distribution Amount
                          (i) Class HE: A-1                                              $ 7,312,147.36
                                                                                         --------------
                         (ii) Class HE: A-2                                              $         0.00
                                                                                         --------------
                        (iii) Class HE: A-3                                              $         0.00
                                                                                         --------------
                         (iv) Class HE: A-4                                              $         0.00
                                                                                         --------------

11. Class HE: A Principal Balance:

      (a)  Class HE: A-1 ARM Principal Balance                                           $59,536,460.70
                                                                                         --------------
      (b)  Class HE: A-1 Principal Balance                                               $75,975,635.38
                                                                                         --------------
      (c)  Class HE: A-2 Principal Balance                                               $65,000,000.00
                                                                                         --------------
      (d)  Class HE: A-3 Principal Balance                                               $57,000,000.00
                                                                                         --------------
      (e)  Class HE: A-4 Principal Balance                                               $20,000,000.00
                                                                                         --------------
      (f)  Class HE: A-5 IO Notional Principal Amount                                    $20,000,000.00
                                                                                         --------------

12. Amount, if any, by which Class A Formula Distribution Amount
      exceeds Class A Distribution Amount                                                $         0.00
                                                                                         --------------


</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 3

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

    CLASS HE:  M-1 CERTIFICATES
    ---------------------------

13. Amount Available less the Class HE: A Distribution Amount
    (including Monthly Servicing Fee)                                                    $ 1,651,915.66
                                                                                         --------------

    INTEREST on Class HE:  M-1 Principal Balance less Class HE:  M-1
    Liquidation Loss Principal Amount

14. Current Interest
      (a)  Class HE: M-1 Pass-through Rate                              6.98%
                                                              --------------
      (b)  Class HE: M-1 Interest                                                        $   168,683.33
                                                                                         --------------

15. Amount applied to Unpaid Class HE: M-1 Interest Shortfall                            $         0.00
                                                                                         --------------

16. Remaining Unpaid Class HE: M-1 Interest Shortfall                                    $         0.00
                                                                                         --------------

17. Class M-1 Interest Deficiency Amount                                                 $         0.00
                                                                                         --------------

18. Class M-1 Interest Deficiency Amount unpaid                                          $         0.00
                                                                                         --------------

    PRINCIPAL

19. Class HE: M-1 Principal Distribution                                                 $         0.00
                                                                                         --------------

20. Class HE: M-1 Principal Balance                                                      $29,000,000.00
                                                                                         --------------

21. Amount, if any, by which Class M-1 Formula Distribution
    Amount exceeds Class M-1 Distribution Amount                                         $         0.00
                                                                                         --------------

    CLASS HE:  M-2 CERTIFICATES
    ---------------------------

22. Amount Available less the Class HE: A Distribution Amount
    and Class HE: M-1 Distribution Amount (including Monthly 
    Servicing Fee)                                                                       $ 1,483,232.33
                                                                                         --------------

    INTEREST on Class HE:  M-2 Principal Balance less 
    Class HE:  M-2 Liquidation Loss Principal Amount

23. Current Interest
      (a)  Class HE: M-2 Pass-through Rate                              7.17%
                                                              --------------
      (b)  Class HE: M-2 Interest                                                        $   113,525.00
                                                                                         --------------

24. Amount applied to Unpaid Class HE: M-2 Interest Shortfall                            $         0.00
                                                                                         --------------

25. Remaining Unpaid Class HE: M-2 Interest Shortfall                                    $         0.00
                                                                                         --------------

26. Class HE: M-2 Interest Deficiency Amount                                             $         0.00
                                                                                         --------------

27. Class HE: M-2 Interest Deficiency Amount Unpaid                                      $         0.00
                                                                                         --------------

</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 4

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

    PRINCIPAL

28. Class HE: M-2 Principal Distribution                                                 $         0.00
                                                                                         --------------

29. Class HE: M-2 Principal Balance                                                      $19,000,000.00
                                                                                         --------------

30. Amount, if any, by which Class M-2 Formula Principal Distribution Amount
    exceeds Class M-2 Distribution amount                                                $         0.00
                                                                                         --------------


    Class HE:  B Principal Distribution Tests
    (tests must be satisfied on and after the Payment Date occurring in March 2001)

31. Average Sixty-Day Deliquency Ratio Test

      (a)  Sixty-Day Delinquency Ratio for current Payment Date                                    2.78%
                                                                                         --------------

      (b)  Average Sixty-Day Delinquency Ratio Test (arithmetic average of ratios
           for this month and two preceding months; may not exceed 6.0%)                           2.67%
                                                                                         --------------

32. Average Thirty-Day Delinquency Ratio Test

      (a)  Thirty-Day Delinquency Ratio for current Payment Date                                   5.68%
                                                                                         --------------

      (b)  Average Thirty-Day Delinquency Ratio Test ( arithmetic average of ratios
           for this month and two preceding months; may not exceed 12%)                            3.85%
                                                                                         --------------

33. Cumulative Realized Losses Test                                                      

      (a)  Cumulative Realized Losses for current Payment Date ( as a percentage
           of Cut-off Date Pool Principal Balance: may not exceed 7.5%.)                           0.04%
                                                                                         --------------

34. Current Realized Losses Test

      (a)  Current Realized Losses for current Payment Date                              $    15,020.46
                                                                                         --------------

      (b)  Current Realized Loss Ratio (total Realized Losses for 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%)                                         0.17%
                                                                                         --------------

35. Class HE: B Principal Balance Test

      (a)  Percentage equal to (a) Class HE: B Principal Balance
           (before any distributions on current Payment Date) plus Sum
           of Extra Principal Distribution Amounts on all prior Payment 
           Date (must equal or exceed 5.5%)                                                        1.74%
                                                                                         --------------

</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 5

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0


<TABLE>
<S>   <C>                                                                                <C>

    CLASS HE:  B CERTIFICATES
    -------------------------

36. Amount Available less the Class HE: A Distribution Amount
    and Class HE: M Distribution Amount (including Monthly Servicing Fee)                $1,369,707.33
                                                                                         --------------

    INTEREST on Class HE:  B Principal Balance less Class HE:  B
    Liquidation Loss Principal Amount

37. Current Interest
      (a)  Class HE: B Pass-through Rate                                7.31%
                                                              --------------
      (b)  Class HE: B Interest                                                          $    36,550.00
                                                                                         --------------

38. Amount applied to Unpaid Class HE: B Interest Shortfall                              $         0.00
                                                                                         --------------

39. Remaining Unpaid Class HE: B Interest Shortfall                                      $         0.00
                                                                                         --------------

40. Class HE: B Interest Deficiency Amount                                               $         0.00
                                                                                         --------------

41. Class HE: B Interest Deficiency Amount Unpaid                                        $         0.00
                                                                                         --------------

    PRINCIPAL


42. Class HE: B Principal Distribution                                                   $         0.00
                                                                                         --------------

43. Class HE: B Principal Balance                                                        $ 6,000,000.00
                                                                                         --------------

44. Amount, if any, by which Class B Formula Distribution Amount
    exceeds Class B Distribution Amount                                                  $         0.00
                                                                                         --------------

    Interest on Class HE: M-1, M-2, B Liquidation Loss Principal Amount

45. Class HE: M-1

      (a)  Class HE: M-1 Liquidation Loss Principal Amount                               $         0.00
                                                                                         --------------
      (b)  Interest at Class HE: M-1 Pass-Through Rate on
           Class HE: M-1 Liquidation Loss Principal Amount                               $         0.00
                                                                                         --------------
      (c)  Amount applied to Unpaid Class HE: M-1
           Liquidation Loss Interest Shortfall                                           $         0.00
                                                                                         --------------
      (d)  Remaining Unpaid Class HE: M-1 Liquidation
           Loss Interest Shortfall                                                       $         0.00
                                                                                         --------------

</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 6

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

46. Class HE: M-2

      (a)  Class HE: M-2 Liquidation Loss Principal Amount                              $          0.00
                                                                                        ---------------
      (b)  Interest at Class HE: M-2 Pass-Through Rate on
           Class HE: M-2 Liquidation Loss Principal Amount                              $          0.00
                                                                                        ---------------
      (c)  Amount applied to Unpaid Class HE: M-2
           Liquidation Loss Interest Shortfall                                          $          0.00
                                                                                        ---------------
      (d)  Remaining Unpaid Class HE: M-2 Liquidation
           Loss Interest Shortfall                                                      $          0.00
                                                                                        ---------------

47. Class HE: B

      (a)  Class HE: B Liquidation Loss Principal Amount                                $          0.00
                                                                                        ---------------
      (b)  Interest at Class HE: B Pass-Through Rate on
           Class HE: B Liquidation Loss Principal Amount                                $          0.00
                                                                                        ---------------
      (c)  Amount applied to Unpaid Class HE: B
           Liquidation Loss Interest Shortfall                                          $          0.00
                                                                                        ---------------
      (d)  Remaining Unpaid Class HE: B Liquidation
           Loss Interest Shortfall                                                      $          0.00
                                                                                        ---------------

    CLASS HE:  A, CLASS HE:  M, and CLASS HE:  B CERTIFICATES
    ---------------------------------------------------------

48. Pool Scheduled Principal Balance                                                    $336,512,096.08
                                                                                        ---------------

      (a)  Fixed Rate Loans                                                             $276,975,635.38
                                                                                        ---------------
      (b)  Adjustable Rate Loans                                                        $ 59,536,460.70
                                                                                        ---------------

49. Adjusted Pool Principal Balance                                                     $331,512,096.08
                                                                                        ---------------

50. Pool Factors

      (a)  Class HE: A-1ARM Pool Factor                                                       .79381948
                                                                                        ---------------
      (b)  Class HE: A-1 Pool Factor                                                          .58895841
                                                                                        ---------------
      (c)  Class HE: A-2 Pool Factor                                                         1.00000000
                                                                                        ---------------
      (d)  Class HE: A-3 Pool Factor                                                         1.00000000
                                                                                        ---------------
      (e)  Class HE: A-4 Pool Factor                                                         1.00000000
                                                                                        ---------------
      (f )  Class HE: M-1 Pool Factor                                                        1.00000000
                                                                                        ---------------
      (g)  Class HE: M-2 Pool Factor                                                         1.00000000
                                                                                        ---------------
      (h)  Class HE: B Pool Factor                                                           1.00000000
                                                                                        ---------------

51. Aggregate Extra Principal Distribution Amount on Current and
    Prior Payments Dates                                                                $  5,000,000.00
                                                                                        ---------------

</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
                       CERTIFICATES FOR HOME EQUITY LOANS
                                GREEN TREE TRUST
                                    1998 - A
                                 MONTHLY REPORT
                                  OCTOBER 1998
                                     PAGE 7

                                                     DISTRIBUTION DATE: 11/16/98
                                                           CUSIP# 393505 ZJA ZK1
                                                                 ZL9 ZM7 ZN5 ZPO
                                                                     ZQ8 ZR6 ZS4
                                                        TRUST ACCOUNT: 3336335-0

<TABLE>
<S>   <C>                                                                                <C>

51. Loans Delinquent

    Total HE Fixed
      (a)  31-59 days                 9,581,536.62              173 
                                      ------------            ----- 
      (b)  60-89 days                 1,186,432.98               25 
                                      ------------            ----- 
      (c)  90 or more days              770,729.47               19 
                                      ------------            ----- 

    Adjustable Rate                
      (a)  31-59 days                   182,092.97                2 
                                      ------------            ----- 
      (b)  60-89 days                   103,200.12                2 
                                      ------------            ----- 
      (c)  90 or more days                    0.00                0 
                                      ------------            ----- 

52. Principal Balance of Defaulted Contracts

    Total HE Fixed Contracts                                                             $ 6,699,379.50
                                                                                         --------------
    Adjustable Rate Contracts                                                            $ 1,129,258.08
                                                                                         --------------

53. Number of Liquidated Contracts and Net Liquidated Loss

    Total HE Fixed Contracts                                  #   1                      $    14,441.19
                                                              -----                      --------------
    Adjustable Rate Contracts                                 #   1                      $       579.27
                                                              -----                      --------------

54. Number of Loans Remaining

    Total HE Fixed Contracts                                                                      5,428
                                                                                         --------------
    Adjustable Rate Contracts                                                                       505
                                                                                         --------------

55. Pre-Funded ARM Amount                                                                $         0.00
                                                                                         --------------

56. Pre-Funded Fixed Rate Amount                                                         $         0.00
                                                                                         --------------

    CLASS C SUBSIDIARY CERTIFICATES
    -------------------------------

57. Monthly Servicing Fee                                                                $   215,694.07
                                                                                         --------------

58. Class C Master Residual Payment                                                      $ 1,117,463.26
                                                                                         --------------


    Please contact the Bondholder Relations Department of First Trust
    National Association at (612) 973-5800 with any questions regarding
    this Statement or your Distribution.

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission