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


                MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                ------------------------------------------------
                      PASS-THROUGH CERTIFICATE TRUST 1998-4
                      -------------------------------------
             (Exact name of registrant as specified in its charter)



          Delaware                 33-55855              applied for
- --------------------------------------------------------------------------------
(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 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 6.02 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
                                 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


                                       MANUFACTURED HOUSING CONTRACT
                                       SENIOR/SUBORDINATE PASS-THROUGH
                                       CERTIFICATE TRUST 1998-4

                                       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 OF SERVICING OFFICER





The undersigned certifies that she is Senior 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 May 1, 1998, (98-4), between the Company and First Trust
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 September 16, 1998 to October 15,
        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 29th day of
October, 1998.

                                             GREEN TREE FINANCIAL CORP.




                                             BY: /s/ Phyllis A. Knight
                                                 --------------------------
                                                 Phyllis A. Knight
                                                 Senior Vice President and
                                                 Treasurer
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
             MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 5.68%,
                   6.00%, 5.98%, 6.09%, 6.18%, 6.53%*, 6.87%*
                    PASS-THROUGH CERTIFICATES, SERIES 1998-4
                  CLASS A1, A2, A3, A4, A5, A6, A7 CERTIFICATES
                                 MONTHLY REPORT
                                     Oct-98

                              CUSIP NO.#393505-E81, E99, F23, F31, F49, F56, F98
                                                        TRUST ACCOUNT #3336599-0
                                                        REMITTANCE DATE 11/02/98

<TABLE>
<CAPTION>
                                                                                  Total $          Per $1,000
                                                                                   Amount           Original
                                                                                --------------   --------------
<S>                                                                             <C>              <C>       
CLASS A CERTIFICATES
- --------------------------------------
(1a) Amount available( including Monthly Servicing Fee)                           6,039,555.13
                                                                                --------------

 (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 Class B-1 Interest Deficiency Amount for prior
     Remittance Date                                                              6,039,555.13
                                                                                --------------

 (d) Amount withdrawn from (Capitalized Interest)(Pre-Funding) Account                    0.00
                                                                                --------------

A.   Interest
     (2)  Aggregate  interest
         a. Class A-1 Remittance Rate (5.68%)                                          5.6800%
                                                                                --------------
         b. Class A-1 Interest                                                       28,603.63       1.33661822
                                                                                --------------   --------------

         c. Class A-2 Remittance Rate (6.00%)                                            6.00%
                                                                                --------------
         d. Class A-2 Interest                                                      130,000.00       5.00000000
                                                                                --------------   --------------

         e. Class A-3 Remittance Rate (5.98%)                                            5.98%
                                                                                --------------
         f. Class A-3 Interest                                                      308,966.67       4.98333339
                                                                                --------------   --------------

         g. Class A-4 Remittance Rate (6.09%)                                            6.09%
                                                                                --------------
         h. Class A-4 Interest                                                      137,025.00       5.07500000
                                                                                --------------   --------------

         i. Class A-5 Remittance Rate (6.18%)                                            6.18%
                                                                                --------------
         j. Class A-5 Interest                                                      558,260.00       5.15000000
                                                                                --------------   --------------

         k. Class A-6 Remittance Rate 6.53%, (unless
            the Weighted Average Contract Rate is
            less than 6.53%)                                                             6.53%
                                                                                --------------
         l. Class A-6 Interest                                                      395,609.17       5.44166671
                                                                                --------------   --------------

         m. Class A-7 Remittance Rate 6.87%, (unless
            the Weighted Average Contract Rate is
            less than 6.87%)                                                             6.87%
                                                                                --------------
         n. Class A-7 Interest                                                      601,125.00       5.72500000
                                                                                --------------   --------------

     (3)  Amount applied to:
         a. Unpaid Class A Interest Shortfall                                             0.00                0
                                                                                --------------    -------------

     (4)  Remaining:
         a. Unpaid Class A Interest Shortfall                                             0.00                0
                                                                                --------------    -------------

B.   Principal
     (5) Formula Principal Distribution  Amount                                   2,452,626.47              N/A
                                                                                --------------    -------------
         a. Scheduled Principal                                                     571,109.63              N/A
                                                                                --------------    -------------
         b. Principal Prepayments                                                 2,121,483.79              N/A
                                                                                --------------    -------------
         c. Liquidated Contracts                                                          0.00              N/A
                                                                                --------------    -------------
         d. Repurchases                                                                   0.00              N/A
                                                                                --------------    -------------
         e. Current Month Advanced Principal                                        687,535.81              N/A
                                                                                --------------    -------------
         f. Prior Month Advanced Principal                                         (927,502.76)             N/A
                                                                                --------------    -------------

     (6) Pool Scheduled Principal Balance                                       482,500,241.03
                                                                                --------------

    (6b) Adjusted Pool Principal Balance                                        481,812,705.22     963.62541044
                                                                                --------------    -------------
    (6c) Pool Factor                                                               0.96362541
                                                                                --------------
</TABLE>

     *Subject to a maximum rate equal to the Weighted Average Contract Rate
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
             MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 5.68%,
                   6.00%, 5.98%, 6.09%, 6.18%, 6.53%*, 6.87%*
                    PASS-THROUGH CERTIFICATES, SERIES 1998-4
                  CLASS A1, A2, A3, A4, A5, A6, A7 CERTIFICATES
                                 MONTHLY REPORT
                                     Oct-98
                                     PAGE 2

                              CUSIP NO.#393505-E81, E99, F23, F31, F49, F56, F98
                                                        TRUST ACCOUNT #3336599-0
                                                        REMITTANCE DATE 11/02/98

<TABLE>
<CAPTION>
<S>                                                                             <C>              <C>       
     (7) Unpaid Class A Principal Shortfall
           (if any) following prior Remittance Date                                       0.00
                                                                                --------------

     (8) Class A Percentage for such Remittance Date                                    91.22%
                                                                                --------------

     (9) Class A Percentage for the following Remittance Date                           91.18%
                                                                                --------------

    (10) Class A  Principal Distribution:
         a. Class A-1                                                             2,452,626.47     114.60871355
                                                                                --------------   --------------
         b. Class A-2                                                                     0.00       0.00000000
                                                                                --------------   --------------
         c. Class A-3                                                                     0.00       0.00000000
                                                                                --------------   --------------
         d. Class A-4                                                                     0.00       0.00000000
                                                                                --------------   --------------
         e. Class A-5                                                                     0.00       0.00000000
                                                                                --------------   --------------
         g. Class A-6                                                                     0.00       0.00000000
                                                                                --------------   --------------
         h. Class A-7                                                                     0.00       0.00000000
                                                                                --------------   --------------

    (11) Class A-1 Principal Balance                                              3,212,705.22     150.12641215
                                                                                --------------   --------------
   (11a) Class A-1 Pool Factor                                                      0.15012641
                                                                                --------------

    (12) Class A-2 Principal Balance                                             26,000,000.00     1000.0000000
                                                                                --------------   --------------
   (12a) Class A-2 Pool Factor                                                      1.00000000
                                                                                --------------

    (13) Class A-3 Principal Balance                                             62,000,000.00     1000.0000000
                                                                                --------------   --------------
   (13a) Class A-3 Pool Factor                                                      1.00000000
                                                                                --------------

    (14) Class A-4 Principal Balance                                             27,000,000.00     1000.0000000
                                                                                --------------   --------------
   (14a) Class A-4 Pool Factor                                                      1.00000000
                                                                                --------------

    (15) Class A-5 Principal Balance                                            108,400,000.00     1000.0000000
                                                                                --------------   --------------
   (15a) Class A-5 Pool Factor                                                      1.00000000
                                                                                --------------

    (16) Class A-6 Principal Balance                                             72,700,000.00     1000.0000000
                                                                                --------------   --------------
   (16a) Class A-6 Pool Factor                                                      1.00000000
                                                                                --------------

    (17) Class A-7 Principal Balance                                            105,000,000.00     1000.0000000
                                                                                --------------   --------------
   (17a) Class A-7 Pool Factor                                                      1.00000000
                                                                                --------------

    (17) Unpaid Class A Principal Shortfall
          (if any)following current Remittance Date                                       0.00
                                                                                --------------

C.   Aggregate Scheduled Balances and Number of Delinquent
       Contracts as of Determination Date

         (18) 31-59 days                                                          3,553,912.03              100
                                                                                --------------   --------------

         (19) 60 days or more                                                     2,196,365.49               67
                                                                                --------------   --------------

         (20) Current Month Repossessions                                           353,099.02               11
                                                                                --------------   --------------

         (21) Repossession Inventory                                                446,533.32               14
                                                                                --------------   --------------
</TABLE>

Please contact Bondholder Services Department of U.S. Bank National Association,
1-800-934-6802 with any questions regarding this statement or your Distribution.
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
             MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 5.68%,
                   6.00%, 5.98%, 6.09%, 6.18%, 6.53%*, 6.87%*
                    PASS-THROUGH CERTIFICATES, SERIES 1998-4
                  CLASS A1, A2, A3, A4, A5, A6, A7 CERTIFICATES
                                 MONTHLY REPORT
                                     Oct-98
                                     PAGE 3

                              CUSIP NO.#393505-E81, E99, F23, F31, F49, F56, F98
                                                        TRUST ACCOUNT #3336599-0
                                                        REMITTANCE DATE 11/02/98
<TABLE>
<CAPTION>
<S>                                                                             <C>
Class M-1 Distribution Test and Class B Distribution test (applicable on and
after the Remittance Date occurring in July 2002.)

(22) Average Sixty - Day Delinquency Ratio Test

         (a) Sixty - Day Delinquency Ratio for current Remittance Date                    0.55 %
                                                                                --------------

         (b) Average Sixty - Day Delinquency Ratio (arithmetic average
             of ratios for this month and two preceding months;
             may not exceed 4.0%)                                                         0.27 %
                                                                                --------------

(23) Average Thirty - Day Delinquency Ratio Test

         (a) Thirty - Day Delinquency Ratio for current Remittance Date                   1.28 %
                                                                                --------------

         (b) Average Thirty - Day Delinquency Ratio (arithmetic average
             of ratios for this month and two preceding months;
             may not exceed 6.0%)                                                         0.83 %
                                                                                --------------

(24) Cumulative Realized Losses Test

         (a) Cumulative Realized Losses for current Remittance Date
             (as a percentage of Cut-off Date Pool Principal Balance;
             may not exceed 5.5% from June 1, 2002 to May 31, 2003,
             6.5% from June 1, 2003 to May 31, 2004; 8.5% from                            0.00 %
             June 1, 2004 to May 31, 2005 and 9.5% thereafter)                  --------------

(25) Current Realized Losses Test

         (a) Current Realized Losses for current Remittance Date                          0.00
                                                                                --------------

         (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 2.5%)                                                         0.00 %
                                                                                --------------

(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
             is greater than 23.25%                                                      16.00 %
                                                                                --------------

(27) Class B Principal Balance Test

         (a) Class B Principal Balance (before any distributions on current
             Remittance Date) as of such Remittance date is greater than
             $10,000,000.00                                                      42,500,000.00
                                                                                --------------

         (b) Class B Principal Balance (before distributions on current
             Remittance Date) divided by pool Scheduled Principal Balance
             as of preceding Remittance Date is equal to or greater than 12.75%.         8.78%
                                                                                --------------
</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
     MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 6.83%*, 7.26%*, 8.11%*
                    PASS-THROUGH CERTIFICATES, SERIES 1998-4
                              CLASS M1 CERTIFICATES
                                 MONTHLY REPORT
                                     Oct-98
                                     PAGE 4

                                                 CUSIP NO. #393505-F64, F72, F80
                                                       TRUST ACCOUNT  #3336599-0
                                                        REMITTANCE DATE 11/02/98

<TABLE>
<CAPTION>
                                                                                   Total $         Per $1,000
                                                                                   Amount           Original
                                                                                --------------   --------------
<S>                                                                             <C>              <C>       
CLASS M-1 CERTIFICATES
- --------------------------------------
(28) Amount available( including Monthly Servicing Fee)                           1,427,339.19
                                                                                --------------
A.   Interest
     (29)  Aggregate interest                                                  

         (a) Class M-1 Remittance Rate 6.83%, unless the
         Weighted Average Contract Rate is less than 6.83%)                              6.83%
                                                                                --------------

         (b) Class M-1 Interest                                                     199,208.33       5.69166657
                                                                                --------------   --------------

         (c) Interest on Class M-1 Adjusted Principal Balance                             0.00
                                                                                --------------

     (30)  Amount applied to Class M-1 Interest Deficiency Amount                         0.00
                                                                                --------------

     (31)  Remaining unpaid Class M-1 Interest Deficiency Amount                          0.00
                                                                                --------------

     (32)  Amount applied to:
         a. Unpaid Class M-1 Interest Shortfall                                           0.00                0
                                                                                --------------   --------------

     (33)  Remaining:
         a. Unpaid Class M-1 Interest Shortfall                                           0.00                0
                                                                                --------------   --------------

B.   Principal
    (34) Formula Principal Distribution  Amount                                           0.00              N/A
                                                                                --------------   --------------
         a. Scheduled Principal                                                           0.00              N/A
                                                                                --------------   --------------
         b. Principal Prepayments                                                         0.00              N/A
                                                                                --------------   --------------
         c. Liquidated Contracts                                                          0.00              N/A
                                                                                --------------   --------------
         d. Repurchases                                                                   0.00              N/A
                                                                                --------------   --------------

    (35) Class M-1 Principal Balance                                             35,000,000.00    1000.00000000
                                                                                --------------   --------------
   (35a) Class M-1 Pool Factor                                                      1.00000000
                                                                                --------------

    (36) Class M-1 Percentage for such Remittance Date                                   0.00%
                                                                                --------------

    (37) Class M-1  Principal Distribution:
         a. Class M-1 (current)                                                           0.00       0.00000000
                                                                                --------------   --------------
            b. Unpaid Class M-1 Principal Shortfall
                 (if any) following prior Remittance Date                                 0.00
                                                                                --------------

    (38) Unpaid Class M-1 Principal Shortfall
              (if any) following current Remittance Date                                  0.00
                                                                                --------------

    (39) Class M-1 Percentage for the following Remittance Date                          0.00%
                                                                                --------------

    (40) Class M-1 Liquidation Loss Interest
         (a) Class M-1 Liquidation Loss Amount                                            0.00
                                                                                --------------

         (b) Amount applied to Class M-1
                Liquidation Loss Interest Amount                                          0.00
                                                                                --------------

         (c) Remaining Class M-1 Liquidation Loss
                Interest Amount                                                           0.00
                                                                                --------------

         (d) Amount applied to Unpaid Class M-1
                Loss Interest Shortfall                                                   0.00
                                                                                --------------

         (e) Remaining Unpaid Class M-1
                Liquidation Loss Interest Shortfalls                                      0.00
                                                                                --------------
</TABLE>

     *Subject to a maximum rate equal to the Weighted Average Contract Rate
<PAGE>
 
                       GREEN TREE FINANCIAL CORPORATION
    MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 6.83%*, 7.26%*, 8.11%*
                   PASS-THROUGH CERTIFICATES, SERIES 1998-4
                             CLASS B CERTIFICATES
                                MONTHLY REPORT
                                    Oct-98

                                                 CUSIP NO. #393505-F64, F72, F80
                                                        REMITTANCE DATE 11/02/98

<TABLE>
<CAPTION>
CLASS BI CERTIFICATES
- --------------------------------------
                                                                                   Total $         Per $1,000
                                                                                   Amount           Original
                                                                                --------------   --------------
<S>                                                                             <C>              <C>       
  (1) Amount Available less the Class A
      Distribution Amount and Class M-1 Distribution
      Amount (including Monthly Servicing Fee)                                    1,228,130.86
                                                                                --------------

  (2) Class B-1 Adjusted Principal Balance                                                0.00
                                                                                --------------

  (3) Class B-1 Remittance Rate (7.26%
      unless Weighted Average Contract Rate
      is below 7.26%)                                                                    7.26%
                                                                                --------------

  (4) Interest on Class B-1 Adjusted Principal Balance                                    0.00
                                                                                --------------

  (3) Aggregate Class B1 Interest                                                   136,125.00       6.05000000
                                                                                --------------   --------------

  (4) Amount applied to Unpaid
      Class B1 Interest Shortfall                                                         0.00             0.00
                                                                                --------------   --------------

  (5) Remaining Unpaid Class B1
      Interest Shortfall                                                                  0.00             0.00
                                                                                --------------   --------------

  (6) Amount applied to Class B-1
      Interest Deficiency Amount                                                          0.00
                                                                                --------------

  (7) Remaining Unpaid Class B-1
      Interest Deficiency Amount                                                          0.00
                                                                                --------------

  (8) Unpaid Class B-1 Principal Shortfall
      (if any) following prior Remittance Date                                            0.00
                                                                                --------------

  (8a) Class B Percentage for such Remittance Date                                        0.00
                                                                                --------------

  (9) Current Principal (Class B Percentage of Formula Principal
      Distribution Amount)                                                                0.00       0.00000000
                                                                                --------------   --------------

  (10a) Class B1 Principal Shortfall                                                      0.00
                                                                                --------------

  (10b) Unpaid Class B1 Principal Shortfall                                               0.00
                                                                                --------------

  (11) Class B Principal Balance                                                 42,500,000.00
                                                                                --------------

  (12) Class B1 Principal Balance                                                22,500,000.00
                                                                                --------------
  (12a) Class B1 Pool Factor                                                        1.00000000
                                                                                --------------

  (13) Class B-1 Liquidation Loss Interest
       (a) Class B-1 Liquidation Loss Amount                                              0.00
                                                                                --------------

       (b) Amount Applied to Class B-1 Liquidation Loss Interest Amount                   0.00
                                                                                --------------

       (c) Remaining Class B-1 Liquidation Loss Interest Amount                           0.00
                                                                                --------------

       (d) Amount applied to Unpaid Class B-1 Liquidation Loss Interest Shortfall         0.00
                                                                                --------------

       (e) Remaining Unpaid Class B-1 Liquidation Loss Interest Shortfall                 0.00
                                                                                --------------
</TABLE>
<PAGE>
 
                       GREEN TREE FINANCIAL CORPORATION
    MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 6.83%*, 7.26%*, 8.11%*
                   PASS-THROUGH CERTIFICATES, SERIES 1998-4
                             CLASS B CERTIFICATES
                                MONTHLY REPORT
                                    Oct-98
                                    PAGE 2

                                                 CUSIP NO. #393505-F64, F72, F80
                                                        REMITTANCE DATE 11/02/98
<TABLE>
<CAPTION>
                                                                                   Total $         Per $1,000
CLASS B2 CERTIFICATES                                                               Amount          Original
- --------------------------------------                                          --------------   --------------
<S>                                                                             <C>              <C>       
         (14) Remaining Amount Available                                          1,092,005.86
                                                                                --------------

         (15) Class B-2 Remittance Rate (8.11%
              unless Weighted Average Contract
              Rate is less than 8.11%)                                                   8.11%
                                                                                --------------

         (16) Aggregate Class B2 Interest                                           135,166.67       6.75833350
                                                                                --------------   --------------

         (17) Amount applied to Unpaid
              Class B2 Interest Shortfall                                                 0.00             0.00
                                                                                --------------   --------------

         (18) Remaining Unpaid Class B2
              Interest Shortfall                                                          0.00             0.00
                                                                                --------------   --------------

         (19) Unpaid Class B2 Principal Shortfall
              (if any) following prior Remittance Date                                    0.00
                                                                                --------------

         (20) Class B2 Principal Liquidation Loss Amount                                  0.00
                                                                                --------------

         (21) Class B2 Principal (zero until class B1
              paid down: thereafter, Class B Percentage
              of formula Principal Distribution Amount)                                   0.00       0.00000000
                                                                                --------------   --------------

         (22) Guarantee Payment                                                           0.00
                                                                                --------------

         (23) Class B2 Principal Balance                                         20,000,000.00
                                                                                --------------
         (23a) Class B2 Pool Factor                                                 1.00000000
                                                                                --------------

         (24) Monthly Servicing Fee (deducted from
              Certificate Account balance to arrive at
              Amount Available if the Company or Green Tree
              Financial Servicing 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 Servicing Corp.        202,163.68
              is the Servicer)                                                  --------------

         (25) Class B-3I Guarantee Fee                                              754,675.51
                                                                                --------------

         (26) Class B-3I Distribution Amount                                              0.00
                                                                                --------------

         (27) Class B-3I Formula Distribution Amount (all Excess
              Interest plus Unpaid Class B-3I Shortfall)                                  0.00
                                                                                --------------

         (28) Class B-3I Distribution Amount (remaining Amount Available)                 0.00
                                                                                --------------

         (29) Class B-3I Shortfall (26-27)                                                0.00
                                                                                --------------

         (30) Unpaid Class B-3I Shortfall                                                 0.00
                                                                                --------------

         (31) Class M-1 Interest Deficiency on such Remittance Date                       0.00
                                                                                --------------

         (32) Class B-1 Interest Deficiency on such Remittance Date                       0.00
                                                                                --------------

         (33) Repossessed Contracts                                                 353,099.02
                                                                                --------------
         (34) Repossessed Contracts Remaining in Inventory                          446,533.32
                                                                                --------------

         (35) Weighted Average Contract Rate                                           9.56739
                                                                                --------------
</TABLE>

Please contact Bondholder Services Department of U.S. Bank National Association,
1-800-934-6802 with any questions regarding this statement or your Distribution.


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