GREEN TREE FINANCIAL CORP
8-K, 1998-10-27
ASSET-BACKED SECURITIES
Previous: CITIFUNDS INSTITUTIONAL TAX FREE RESERVES, N-30B-2, 1998-10-27
Next: GREEN TREE FINANCIAL CORP, 8-K, 1998-10-27



<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): October 15, 1998


                MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                ------------------------------------------------
                      PASS-THROUGH CERTIFICATE TRUST 1998-2
                      -------------------------------------
             (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: (651) 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 October 15, 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
                                          October 15, 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:October 15, 1998


                                       MANUFACTURED HOUSING CONTRACT
                                       SENIOR/SUBORDINATE PASS-THROUGH
                                       CERTIFICATE TRUST 1998-2

                                       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 October 15, 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 January 1, 1998, (98-2), 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 August 16, 1998 to September 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
September, 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 
                 5.66875%, 5.98%, 6.05%, 6.08%, 6.24%, 6.81% 
                   PASS-THROUGH CERTIFICATES, SERIES 1998-2
                      CLASS A1,A2,A3,A4,A5,A6 CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98

                                   CUSIP NO.#393505-A28, A36, A44, A51, A69, A77
                                                       TRUST ACCOUNT  #3336400-0
                                                        REMITTANCE DATE 10/01/98

<TABLE>
<CAPTION>
                                                                                    Total $           Per $1,000
                                                                                    Amount             Original
                                                                                ---------------    ---------------
<S>                                                                             <C>                <C>
CLASS A CERTIFICATES
- --------------------------------------
(1a) Amount available( including Monthly Servicing Fee)                           10,539,502.56
                                                                                ----------------

 (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                                                             10,539,502.56
                                                                                ----------------

A.   Interest
     (2) Aggregate interest
         a. Class A-1 Remittance Rate (5.66875%)                                          5.669%
                                                                                ----------------
         b. Class A-1 Interest                                                        21,278.00         0.59105556
                                                                                ----------------   ----------------

         c. Class A-2 Remittance Rate (5.98%)                                              5.98%
                                                                                ----------------
         d. Class A-2 Interest                                                       194,350.00         4.98333333
                                                                                ----------------   ----------------

         e. Class A-3 Remittance Rate (6.05%)                                              6.05%
                                                                                ----------------
         f. Class A-3 Interest                                                       478,958.33         5.04166663
                                                                                ----------------   ----------------

         g. Class A-4 Remittance Rate (6.08%)                                              6.08%
                                                                                ----------------
         h. Class A-4 Interest                                                       210,266.67         5.06666675
                                                                                ----------------   ----------------

         i. Class A-5 Remittance Rate (6.24%, unless
             the Weighted Average Contract Rate is
             less than 6.24%)                                                              6.24%
                                                                                ----------------
         j. Class A-5 Interest                                                       842,400.00         5.20000000
                                                                                ----------------   ----------------

         k. Class A-6 Remittance Rate 6.81%, (unless
             the Weighted Average Contract Rate is
             less than 6.81%)                                                              6.81%
                                                                                ----------------
         l. Class A-6 Interest                                                     1,476,918.75         5.67500000
                                                                                ----------------   ----------------

     (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                                    4,977,563.27                N/A
                                                                                ----------------   ----------------
         a. Scheduled Principal                                                    1,272,174.49                N/A
                                                                                ----------------   ----------------
         b. Principal Prepayments                                                  2,821,364.94                N/A
                                                                                ----------------   ----------------
         c. Liquidated Contracts                                                     185,013.70                N/A
                                                                                ----------------   ----------------
         d. Repurchases                                                                    0.00                N/A
                                                                                ----------------   ----------------
         e. Current Month Advanced Principal                                       2,111,844.18                N/A
                                                                                ----------------   ----------------
         f. Prior Month Advanced Principal                                        (1,412,834.04)               N/A
                                                                                ----------------   ----------------

     (6) Pool Scheduled Principal Balance                                        715,638,354.81
                                                                                ----------------

    (6b) Adjusted Pool Principal Balance                                         713,526,510.63       951.36868084
                                                                                ----------------   ----------------
    (6c) Pool Factor                                                                 0.95136868
                                                                                ----------------
</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
    MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 5.66875%, 5.98%, 6.05%,
          6.08%, 6.24%, 6.81% PASS-THROUGH CERTIFICATES, SERIES 1998-2
                      CLASS A1,A2,A3,A4,A5,A6 CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98
                                     PAGE 2

                                   CUSIP NO.#393505-A28, A36, A44, A51, A69, A77
                                                       TRUST ACCOUNT  #3336400-0
                                                        REMITTANCE DATE 10/01/98

<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                                       91.13%
                                                                                ----------------

    (9) Class A Percentage for the following  Remittance Date                             91.07%
                                                                                ----------------

    (10) Class A  Principal Distribution:
         a. Class A-1                                                              4,504,073.90       125.11316389
                                                                                ----------------   ----------------
         b. Class A-2                                                                473,489.37        12.14075308
                                                                                ----------------   ----------------
         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
                                                                                ----------------   ----------------

    (11) Class A-1 Principal Balance                                                       0.00         0.00000000
                                                                                ----------------   ----------------
   (11a) Class A-1 Pool Factor                                                       0.00000000
                                                                                ----------------

    (12) Class A-2 Principal Balance                                              38,526,510.63        987.8592469
                                                                                ----------------   ----------------
   (12a) Class A-2 Pool Factor                                                       0.98785925
                                                                                ----------------

    (13) Class A-3 Principal Balance                                              95,000,000.00       1000.0000000
                                                                                ----------------   ----------------
   (13a) Class A-3 Pool Factor                                                       1.00000000
                                                                                ----------------

    (14) Class A-4 Principal Balance                                              41,500,000.00       1000.0000000
                                                                                ----------------   ----------------
   (14a) Class A-4 Pool Factor                                                       0.10000000
                                                                                ----------------

    (15) Class A-5 Principal Balance                                             162,000,000.00       1000.0000000
                                                                                ----------------   ----------------
   (15a) Class A-5 Pool Factor                                                       1.00000000
                                                                                ----------------

    (16) Class A-6 Principal Balance                                             260,250,000.00       1000.0000000
                                                                                ----------------   ----------------
   (16a) Class A-6 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                                                           7,310,600.20                216
                                                                                ----------------   ----------------

         (19) 60 days or more                                                      6,178,279.58                174
                                                                                ----------------   ----------------

         (20) Current Month Repossessions                                            640,821.89                 21
                                                                                ----------------   ----------------

         (21) Repossession Inventory                                               1,097,101.18                 36  
                                                                                ----------------   ----------------
</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 
                 5.66875%, 5.98%, 6.05%, 6.08%, 6.24%, 6.81% 
                   PASS-THROUGH CERTIFICATES, SERIES 1998-2
                     CLASS A1,A2,A3,A4,A5,A6 CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98
                                     PAGE 3

                                   CUSIP NO.#393505-A28, A36, A44, A51, A69, A77
                                                       TRUST ACCOUNT  #3336400-0
                                                        REMITTANCE DATE 10/01/98

Class M-1 Distribution Test and Class B Distribution test (applicable on and
after the Remittance Date occurring in May 2002.)

<TABLE>
<CAPTION>

<S>                                                                               <C>
(22) Average Sixty - Day Delinquency Ratio Test

         (a) Sixty - Day Delinquency Ratio for current Remittance Date                    1.02%
                                                                                  -------------

         (b) Average Sixty - Day Delinquency Ratio (arithmetic average
              of ratios for this month and two preceding months;
              may not exceed 3.5%)                                                         0.7%
                                                                                  -------------

(23) Average Thirty - Day Delinquency Ratio  Test

         (a) Thirty - Day Delinquency Ratio for current Remittance Date                   2.04%
                                                                                  -------------

         (b) Average Thirty - Day Delinquency Ratio (arithmetic average
              of ratios for this month and two preceding months;
              may not exceed 5.5%)                                                        0.88%
                                                                                  -------------

(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 May 1, 2002 to April 30, 2003,
              6.5% from May 1, 2003 to April 30, 2004; 8.5%  from                         0.03%
              May 1, 2004 to April 30, 2005 and 9.5% thereafter)                  -------------

(25) Current Realized Losses Test

         (a) Current Realized Losses for current Remittance Date                     74,325.43
                                                                                  -------------

         (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%)                                                       0.07%
                                                                                  -------------

(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 is greater than 22.5%                                                 16.18%
                                                                                  -------------

(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
              $15,000,000.00                                                               0.00
                                                                                  -------------

         (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%.         8.87%
                                                                                  -------------
</TABLE>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
      MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 6.94%, 7.36%, 8.44%
                    PASS-THROUGH CERTIFICATES, SERIES 1998-2
                              CLASS M1 CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98
                                     PAGE 4

                                                 CUSIP NO. #393505-B27, A85, A93
                                                       TRUST ACCOUNT  #3336400-0
                                                        REMITTANCE DATE 10/01/98

<TABLE>
<CAPTION>
                                                                                   Total $            Per $1,000
                                                                                   Amount              Original
                                                                                ---------------    ---------------
<S>                                                                             <C>                <C>
CLASS M-1 CERTIFICATES
- --------------------------------------
(28) Amount available( including Monthly Servicing Fee)                            2,337,767.54
                                                                                ----------------
A.   Interest
     (29)  Aggregate  interest                                                  

         (a) Class M-1 Remittance Rate 6.94%, unless the
         Weighted Average Contract Rate is less than 6.94%)                                6.94%
                                                                                ----------------

         (b) Class M-1 Interest                                                      303,625.00         5.78333333
                                                                                ----------------   ----------------

         (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                                            52,500,000.00      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>
<PAGE>
 
                        GREEN TREE FINANCIAL CORPORATION
      MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE 6.94%, 7.36%, 8.44%
                    PASS-THROUGH CERTIFICATES, SERIES 1998-2
                              CLASS B CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98

                                                 CUSIP NO. #393505-B27, A85, A93
                                                        REMITTANCE DATE 10/01/98
<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)                            2,034,142.54
                                                                                ----------------

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

         (3) Class B-1 Remittance Rate (7.36%
               unless Weighted Average Contract Rate
               is below 7.36%)                                                             7.36%
                                                                                ----------------

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

         (3) Aggregate Class B1 Interest                                             207,000.00         6.13333333
                                                                                ----------------   ----------------

         (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                                           63,750,000.00
                                                                                ----------------

         (12) Class B1 Principal Balance                                          33,750,000.00
                                                                                ----------------
         (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 6.94%, 7.36%, 8.44%
                    PASS-THROUGH CERTIFICATES, SERIES 1998-2
                              CLASS B CERTIFICATES
                                 MONTHLY REPORT
                                     Sep-98
                                     PAGE 2

                                                 CUSIP NO. #393505-B27, A85, A93
                                                        REMITTANCE DATE 10/01/98
<TABLE>
<CAPTION>

                                                                                   Total $            Per $1,000
CLASS B2 CERTIFICATES                                                               Amount             Original
- --------------------------------------                                          ---------------    ---------------
<S>                                                                             <C>                <C>
         (14) Remaining Amount Available                                           1,827,142.54
                                                                                ----------------

         (15) Class B-2 Remittance Rate ( 8.44%
                unless Weighted Average Contract
                Rate is less than 8.44%)                                                   8.44%
                                                                                ----------------

         (16) Aggregate Class B2 Interest                                            211,000.00         7.03333333
                                                                                ----------------   ----------------

         (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                                          30,000,000.00
                                                                                ----------------
         (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.       299,965.38
                is the Servicer)                                                ----------------

         (25) Class B-3I Guarantee Fee                                             1,316,177.16
                                                                                ----------------

         (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                                                  640,821.89
                                                                                ----------------
         (34) Repossessed Contracts Remaining in Inventory                         1,097,101.18
                                                                                ----------------

         (35) Weighted Average Contract Rate                                            9.78881
                                                                                ----------------
</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