MID STATE TRUST VI
S-11/A, 1997-05-13
INVESTORS, NEC
Previous: PREFERRED SECURITIZATION CORP, S-3/A, 1997-05-13
Next: SOUTH JERSEY GAS CO/NEW, 10-Q, 1997-05-13



<PAGE>
   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 13, 1997
    
 
                                                      REGISTRATION NO. 333-23667
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
   
                         PRE-EFFECTIVE AMENDMENT NO. 2
                                       TO
                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
    
                            ------------------------
 
                               MID-STATE TRUST VI
                   (Name of trust issuing Asset Backed Notes)
                  OF WHICH MID-STATE HOMES, INC. IS DEPOSITOR
      (Exact name of registrant as specified in its governing instruments)
                            ------------------------
 
                               MID-STATE TRUST VI
                          C/O WILMINGTON TRUST COMPANY
                            1100 NORTH MARKET STREET
                           WILMINGTON, DELAWARE 19890
                                 (302) 651-1000
                    (Address of principal executive offices)
                            ------------------------
 
                           WILMINGTON TRUST COMPANY,
                     AS OWNER TRUSTEE OF MID-STATE TRUST VI
                            1100 NORTH MARKET STREET
                           WILMINGTON, DELAWARE 19890
                                 (302) 651-1000
                   ATTENTION: CORPORATE TRUST ADMINISTRATION
                    (Name and address of agent for service)
                            ------------------------
 
      THE COMMISSION IS REQUESTED TO SEND COPIES OF ALL COMMUNICATIONS TO:
 
<TABLE>
<S>                               <C>                               <C>
    JORDAN M. SCHWARTZ, ESQ.           EDWARD A. PORTER, ESQ.           RENWICK D. MARTIN, ESQ.
     PATRICK T. QUINN, ESQ.            MID-STATE HOMES, INC.                BROWN & WOOD LLP
 CADWALADER, WICKERSHAM & TAFT     1500 NORTH DALE MABRY HIGHWAY         ONE WORLD TRADE CENTER
        100 MAIDEN LANE                 TAMPA, FLORIDA 33607            NEW YORK, NEW YORK 10048
    NEW YORK, NEW YORK 10038               (813) 871-4811                    (212) 839-5300
         (212) 504-6000
</TABLE>
 
                            ------------------------
 
    APPROXIMATE DATE OF COMMENCEMENT OF THE PROPOSED SALE OF THE SECURITIES TO
THE PUBLIC: As soon as practicable after the effective date of this Registration
Statement.
 
    If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. / /
 
    If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, please check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. / /
 
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. / /
                            ------------------------
 
                        CALCULATION OF REGISTRATION FEE
 
<TABLE>
<CAPTION>
                                                                        PROPOSED MAXIMUM    PROPOSED MAXIMUM
        TITLE OF EACH CLASS OF SECURITIES              AMOUNT TO       OFFERING PRICE PER  AGGREGATE OFFERING      AMOUNT OF
                TO BE REGISTERED                     BE REGISTERED            UNIT               PRICE*         REGISTRATION FEE
<S>                                                <C>                 <C>                 <C>                 <C>
Mid-State Trust VI Asset Backed Notes                  $1,000,000             100%             $1,000,000          $303.03**
</TABLE>
 
 *  Estimated for the purpose of calculating the registration fee.
 
**  Previously paid.
                            ------------------------
 
    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THE REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
PROSPECTUS
 
   
                    SUBJECT TO COMPLETION, DATED MAY 13, 1997
    
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
                                  $439,150,000
    
 
                               MID-STATE TRUST VI
 
   
              $287,750,000 [      ]% ASSET-BACKED NOTES, CLASS A-1
              $ 57,750,000 [      ]% ASSET-BACKED NOTES, CLASS A-2
              $ 45,100,000 [      ]% ASSET-BACKED NOTES, CLASS A-3
              $ 48,550,000 [      ]% ASSET-BACKED NOTES, CLASS A-4
    
                             ---------------------
                             MID-STATE HOMES, INC.
                                    SERVICER
                             ---------------------
 
   
    Mid-State Trust VI (the "Issuer" or the "Trust"), a business trust
established by Mid-State Homes, Inc. ("Mid-State," the "Depositor" or the
"Servicer"), is offering $439,150,000 aggregate principal amount of Asset Backed
Notes (the "Notes"). The Trust will issue four classes (each, a "Class") of
Notes, designated as the Class A-1, Class A-2, Class A-3 and Class A-4 Notes.
Interest on the Notes will be payable quarterly on each January 1, April 1, July
1 and October 1 (each, a "Payment Date"), commencing July 1, 1997. The amount of
interest payable on each Payment Date will equal the interest accrued during the
three-month period ending on the day prior to such Payment Date (each such
period, an "Interest Accrual Period"). On each Payment Date, subject to the
availability of funds, a payment of principal of the Notes, in the amount
described herein, will be applied to the Notes. See "DESCRIPTION OF THE
NOTES--Interest and Principal Payments."
    
 
    The Notes will be secured by (i) certain building and installment sale
contracts, promissory notes, related mortgages and other security agreements
(the "Accounts") owned directly or indirectly by the Depositor (collectively,
the "Mortgage Collateral") on February 28, 1997 (the "Cut-Off Date"), which will
be transferred to the Trust on the Closing Date (as defined under "Transaction
Summary" herein), and (ii) the Collection Account described herein under
"SECURITY--Collection Account".
 
    THE RIGHTS OF HOLDERS OF EACH CLASS OF NOTES OTHER THAN THE CLASS A-1 NOTES
TO RECEIVE PAYMENTS WILL, IN EACH CASE, BE SUBORDINATED TO THE RIGHTS OF HOLDERS
OF EACH CLASS WITH A HIGHER NUMERICAL CLASS DESIGNATION.
 
    There is currently no secondary market for the Notes. The underwriters named
herein under "Plan of Distribution" (the "Underwriters") intend to make a
secondary market in the Notes, but have no obligation to do so. There can be no
assurance that a secondary market for the Notes will develop or, if it does
develop, that it will continue. Further, no application will be made to list the
Notes on any securities exchange. Accordingly, the liquidity of the Notes may be
limited.
 
    PROSPECTIVE INVESTORS SHOULD CONSIDER AND REVIEW THE INFORMATION UNDER "RISK
FACTORS" ON PAGE 11.
 
   
    Capitalized terms used in this Prospectus are defined at the locations
identified in the "Index to Principal Defined Terms" beginning on page 66.
    
 
   
    It is a condition of issuance that the Class A-1 Notes be rated "Aaa" by
Moody's Investors Service, Inc. ("Moody's") and "AAA" by Standard & Poor's
Ratings Services ("Standard & Poor's"); the Class A-2 Notes be rated at least
"Aa2" by Moody's and "AA+" by Standard & Poor's; the Class A-3 Notes be rated at
least "A2" by Moody's and "AA" by Standard & Poor's; and the Class A-4 Notes be
rated at least "Baa2" by Moody's and "BBB" by Standard & Poor's.
    
                         ------------------------------
     THE NOTES REPRESENT OBLIGATIONS OF THE TRUST ONLY AND DO NOT REPRESENT
 OBLIGATIONS OF OR INTERESTS IN THE DEPOSITOR OR ANY AFFILIATE THEREOF.
           NEITHER THE NOTES NOR THE ACCOUNTS WILL BE INSURED OR
                 GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
                      INSTRUMENTALITY OR ANY OTHER ENTITY.
                         ------------------------------
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
       COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
         ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION
                              TO THE CONTRARY IS A CRIMINAL
                                    OFFENSE.
 
<TABLE>
<CAPTION>
                                                                                                            PROCEEDS TO
                                                      PRICE TO PUBLIC (1)     UNDERWRITING DISCOUNT      DEPOSITOR (1)(2)
<S>                                                 <C>                      <C>                      <C>
Per Class A-1 Note................................          [    ]%                  [    ]%                  [    ]%
Per Class A-2 Note................................          [    ]%                  [    ]%                  [    ]%
Per Class A-3 Note................................          [    ]%                  [    ]%                  [    ]%
Per Class A-4 Note................................          [    ]%                  [    ]%                  [    ]%
Total.............................................        $[        ]              $[        ]              $[        ]
</TABLE>
 
   
(1) Plus accrued interest, if any, from April 1, 1997.
    
(2) Before deducting expenses, estimated to be $[      ].
                         ------------------------------
 
   
    The Notes are offered by the Underwriters subject to prior sale, when, as
and if issued to and accepted by them and subject to the Underwriters' right to
reject orders in whole or in part. It is expected that delivery of the Notes
will be made in book-entry form only through the Same Day Funds Settlement
System of The Depository Trust Company on or about May   , 1997.
    
                         ------------------------------
 
LEHMAN BROTHERS
 
   
               DONALDSON, LUFKIN & JENRETTE
    
                            Securities Corporation
 
   
                               MERRILL LYNCH & CO.
    
 
   
                                             NATIONSBANC CAPITAL MARKETS, INC.
    
 
   
                                                          SALOMON BROTHERS INC
    
 
   
May   , 1997
    
<PAGE>
    CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE NOTES INCLUDING
OVER-ALLOTMENT, AND STABILIZING TRANSACTIONS IN SUCH SECURITIES, DURING AND
AFTER THE OFFERING. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "PLAN OF
DISTRIBUTION."
 
                             AVAILABLE INFORMATION
 
    The Issuer has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (including any amendments thereto) under
the Securities Act of 1933, as amended, with respect to the Notes. This
Prospectus does not contain all the information set forth in the Registration
Statement and the exhibits and schedules thereto. Statements made in this
Prospectus as to the contents of any contract, agreement or other document
referred to are not necessarily complete; with respect to each such contract,
agreement or other document filed as an exhibit to the Registration Statement,
reference is made to the exhibit for a more complete description of the matter
involved, and each such statement shall be deemed qualified in its entirety by
such reference. The Registration Statement and such other reports and
information filed by the Issuer can be inspected and copied at the public
reference facilities maintained by the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549; 7 World Trade Center, Suite 1300, New York, New York
10048; and Citicorp Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661. The Commission also maintains a site on the World Wide Web at
"http://www.sec.gov" at which users can view and download copies of reports,
proxy and information statements and other information filed electronically
through the Electronic Data Gathering, Analysis and Retrieval ("EDGAR") system.
The Issuer has filed the Registration Statement, including all exhibits thereto,
through the EDGAR system and therefore such materials should be available by
logging onto the Commission's Web site. The Commission maintains computer
terminals providing access to the EDGAR system at each of the offices referred
to above. Copies of such material also can be obtained from the Public Reference
Section of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates.
 
    The address of the principal executive offices of the Issuer is Mid-State
Trust VI, c/o Wilmington Trust Company, 1100 North Market Street, Wilmington,
Delaware 19890, Attention: Corporate Trust Administration and the telephone
number of the principal executive offices of the Issuer is (302) 651-1000.
 
                                       2
<PAGE>
                             REPORTS TO NOTEHOLDERS
 
   
    Unless and until Definitive Notes are issued, quarterly unaudited reports as
to the payments made on the Notes will be prepared by the Indenture Trustee and
sent on behalf of the Issuer only to Cede & Co. ("Cede"), as nominee of the
Depository Trust Company ("DTC") and registered holder of the Notes. Because the
beneficial owners of Notes issued in book-entry form will not be Noteholders, as
that term is used in the Indenture, unless Definitive Notes are issued such
reports will not be made available to such owners. See "Description of the
Notes--Registration of Notes." Such reports will not constitute financial
statements prepared in accordance with generally accepted accounting principles.
The contents of such reports are described herein under "The Indenture--Reports
to Noteholders." The Issuer will file with the Commission such periodic reports
as are required under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and the rules and regulations of the Commission thereunder. The
Issuer does not intend to file periodic reports under the Exchange Act following
the expiration of the reporting period prescibed by Rule 15d-1 of Regulation 15D
under the Exchange Act.
    
 
                                       3
<PAGE>
                              TRANSACTION SUMMARY
 
   
    THE FOLLOWING IS A BRIEF SUMMARY INTENDED TO OUTLINE THE MAIN FEATURES OF
THE TRANSACTION. THIS SUMMARY DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED
IN ITS ENTIRETY BY THE DETAILED INFORMATION APPEARING ELSEWHERE IN THIS
PROSPECTUS. TERMS USED AND NOT DEFINED IN THIS SUMMARY ARE DEFINED ELSEWHERE IN
THIS PROSPECTUS. SEE "INDEX TO PRINCIPAL DEFINED TERMS BEGINNING ON PAGE 66."
    
 
   
    On or about May   , 1997 (the "Closing Date"), Mid-State will transfer the
Accounts to the Issuer, and the Issuer will issue the Notes, which will
initially be overcollateralized as described under "RISK FACTORS--Limited
Overcollateralization". The Issuer's sole source of funds to make payments on
the Notes will be collections on the Accounts. On each Payment Date the Issuer
will be obligated to pay (i) interest due on the Notes and (ii) principal of the
Notes in accordance with the Available Funds Allocation as set forth under
"DESCRIPTION OF THE NOTES--Interest and Principal Payments." Following the
Target Overcollateralization Date, unless there exists an uncured Trigger Event,
any funds remaining after the Available Funds Allocation will be released to the
Issuer, free of the lien of the Indenture, and then to the holder of the
beneficial interest in the Issuer, which initially will be Mid-State.
    
 
                                SUMMARY OF NOTES
 
   
<TABLE>
<CAPTION>
                                                   CLASS A-1       CLASS A-2       CLASS A-3       CLASS A-4
                                                 --------------  --------------  --------------  --------------
<S>                                              <C>             <C>             <C>             <C>
Size...........................................  $  287,750,000  $   57,750,000  $   45,100,000  $   48,550,000
Payment Window (in months)*....................             302             302             302             302
Initial Weighted Average Life (in years)*......           10.31           10.31           10.31           10.31
Expected Maturity*.............................    July 1, 2022    July 1, 2022    July 1, 2022    July 1, 2022
Maturity Date..................................    July 1, 2032    July 1, 2032    July 1, 2032    July 1, 2032
Initial Subordination..........................  $  174,537,289  $  116,787,289  $   71,687,289  $   23,137,289
</TABLE>
    
 
    The Payment Dates for each Class of Notes are January 1, April 1, July 1 and
October 1 commencing July 1, 1997.
 
- ------------------------
 
   
* Assumes 4.5% CPR; computed on the basis of the assumptions under "DESCRIPTION
  OF THE NOTES--Weighted Average Life of the Notes."
    
 
   
<TABLE>
<CAPTION>
                                                                                              RATING BY
CLASS                                                              INTEREST RATE      STANDARD & POOR'S/MOODY'S
- ----------------------------------------------------------------  ---------------  -------------------------------
<S>                                                               <C>              <C>
A-1                                                                             %              AAA/Aaa
A-2                                                                             %              AA+/Aa2
A-3                                                                             %               AA/A2
A-4                                                                             %             BBB/Baa2
</TABLE>
    
 
                                       4
<PAGE>
                                SUMMARY OF TERMS
 
   
    THE FOLLOWING SUMMARY DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN
ITS ENTIRETY BY THE DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS.
TERMS NOT DEFINED IN THIS SUMMARY ARE USED AS DEFINED ELSEWHERE IN THIS
PROSPECTUS. SEE "INDEX TO PRINCIPAL DEFINED TERMS" BEGINNING ON PAGE 66.
    
 
   
<TABLE>
<S>                            <C>
Securities Offered...........  The Class A-1, Class A-2, Class A-3 and Class A-4 Notes will
                               be issued pursuant to an indenture (the "Indenture") dated
                               as of May 1, 1997, between Mid-State Trust VI, a business
                               trust, and First Union National Bank of Florida, as trustee
                               (the "Indenture Trustee") for the benefit of the holders of
                               the Notes. See "DESCRIPTION OF THE NOTES." The Notes will be
                               offered for purchase in denominations of $1,000 and integral
                               multiples thereof in book-entry form only.
 
Issuer.......................  The Issuer is a business trust established under the laws of
                               Delaware by a trust agreement dated as of March 1, 1997 (the
                               "Trust Agreement") between the Depositor and Wilmington
                               Trust Company, not in its individual capacity but solely as
                               owner trustee (the "Owner Trustee"). The settlor and sole
                               beneficiary of the Issuer is the Depositor, an indirect
                               wholly-owned subsidiary of Walter Industries, Inc. ("Walter
                               Industries"). The Owner Trustee will act as trustee of the
                               Trust. See "THE ISSUER." The Notes will be obligations
                               solely of the Issuer.
 
Interest and Principal
  Payments on the Notes......  Interest on each Class of the Notes will be payable from
                               Available Funds on each Payment Date in an amount equal to
                               interest accrued during the three-month period ending on the
                               day prior to the Payment Date (each such period, an
                               "Interest Accrual Period"), with respect to (i) the Class
                               A-1 Notes at the Class A-1 Note Rate, (ii) the Class A-2
                               Notes at the Class A-2 Note Rate, (iii) the Class A-3 Notes
                               at the Class A-3 Note Rate and (iv) the Class A-4 Notes at
                               the Class A-4 Note Rate, in each such case on the unpaid
                               principal balance of the applicable Class of Notes. The
                               "Note Rate" of the Class A-1, Class A-2, Class A-3 and Class
                               A-4 Notes is [  ]%, [  ]%, [  ]% and [  ]%, respectively.
                               Interest will be calculated on the basis of a 360-day year
                               consisting of twelve 30-day months. See "DESCRIPTION OF THE
                               NOTES--Interest and Principal Payments."
 
                               "Available Funds" for a Payment Date are the funds in the
                               Collection Account representing (i) collections on the
                               Accounts during the three-month period (each such period, a
                               "Collection Period") ending on the close of business on the
                               last business day of the second month preceding the month in
                               which such Payment Date occurs plus (ii) any net
                               reinvestment income earned on funds described in clause (i)
                               above, from the date two business days prior to the
                               preceding Payment Date through the date two business days
                               prior to such Payment Date (each such period, a
                               "Reinvestment Period"). Available Funds will be net of
                               Issuer Expenses paid to the time of calculation thereof. On
                               each Payment Date, Available Funds will be paid first to the
                               Classes of Notes in the order of their numerical Class
                               designations until each has received a full payment of
                               interest together with any unpaid interest which was due in
                               respect of a previous Payment Date
</TABLE>
    
 
                                       5
<PAGE>
 
   
<TABLE>
<S>                            <C>
                               and then to the Classes of Notes in the order of their
                               numerical Class designations until each receives the payment
                               in respect of unreimbursed losses, together with interest
                               thereon, and principal described herein under "DESCRIPTION
                               OF THE NOTES--Interest and Principal Payments."
 
                               Following the Target Overcollateralization Date, unless
                               there exists an uncured Trigger Event, the portion, if any,
                               of the funds remaining on any Payment Date after the
                               allocation of Available Funds described in the preceding
                               paragraph will be released to the Issuer on that Payment
                               Date, free of the lien of the Indenture, and will no longer
                               be available to make payments on the Notes. Such funds will
                               then be distributed to the owner of the beneficial interest
                               in the Issuer, which will initially be Mid-State. See
                               "DESCRIPTION OF THE NOTES-- Interest and Principal
                               Payments."
 
Record Date..................  The record date for each Payment Date is the fifteenth day
                               of the month preceding the month of such Payment Date (the
                               "Record Date").
 
Subordination................  The rights of holders of each Class of Notes other than the
                               Class A-1 Notes (each, a "Subordinated Class") to receive
                               payments will, in each case, be subordinated to the extent
                               described herein, to the rights of holders of each Class
                               with a prior numerical Class designation. See "RISK
                               FACTORS--Risks of Subordination." This subordination is
                               intended to enhance the likelihood of timely receipt by the
                               holders of the Class A-1 Notes of the full amount of
                               interest and principal to which such Class is entitled.
                               Similarly, but to decreasing degrees, this subordination is
                               also intended to enhance the likelihood of timely receipt by
                               the holders of the Class A-2 and Class A-3 Notes of the full
                               amount of interest and principal to which such Class is
                               entitled on each Payment Date. The protection afforded to
                               the holders of the Class A-1, Class A-2 and Class A-3 Notes
                               by means of subordination will be accomplished by (i) the
                               allocation of losses of the Trust to the respective Classes
                               of Notes in reverse numerical order of their Class
                               designations and (ii) with respect to interest, the appli-
                               cation of the Available Funds on each Payment Date in the
                               sequential order provided by the Available Funds Allocation.
                               See "DESCRIPTION OF THE NOTES--Interest and Principal
                               Payments."
 
Optional Redemption of
  Notes......................  All (but not less than all) Classes of Notes may be redeemed
                               on any Payment Date at the option of the Issuer, at 100% of
                               the unpaid principal amount of each Class of Notes plus
                               accrued interest, if, after giving effect to the payment of
                               principal that would be made on such Payment Date absent
                               such redemption, the aggregate principal amount of each
                               Class of Notes outstanding (prior to allocations of any
                               Realized Loss Amounts) is less than or equal to 10% of the
                               original aggregate principal amount of such Class of Notes.
 
Events of Default............  An Event of Default with respect to the Notes is defined in
                               the Indenture to include one or more of the following
                               events: (i) a default in the payment of any amount due under
                               the Notes by the Maturity
</TABLE>
    
 
                                       6
<PAGE>
 
   
<TABLE>
<S>                            <C>
                               Date; (ii) a failure to apply funds in the Collection
                               Account in accordance with the Indenture and such failure
                               continues for a period of two days; (iii) a default in the
                               payment when due of interest on any Class of Notes and the
                               expiration of a 30-day grace period; (iv) a default in the
                               observance of certain negative covenants in the Indenture,
                               (v) a default in the observance of any other covenant in the
                               Indenture, and the continuation of any such default for a
                               period of thirty days after notice or (vi) certain events of
                               bankruptcy or insolvency with respect to the Issuer.
                               Notwithstanding the foregoing, prior to the Maturity Date,
                               any of the events described in the preceding sentence will
                               not be an Event of Default (i) in respect of the Class A-2
                               Notes until the Class A-1 Notes have been paid in full, (ii)
                               in respect of the Class A-3 Notes until the Class A-1 Notes
                               and Class A-2 Notes have been paid in full and (iii) in
                               respect of the Class A-4 Notes until the Class A-1 Notes,
                               Class A-2 Notes and Class A-3 Notes have been paid in full.
                               See "THE INDENTURE--Events of Default."
 
Security.....................  Payments of amounts due on the Notes will be secured by the
                               following (collectively, the "Collateral"):
 
  A. Mortgage Collateral.....  9,220 Accounts, having on February 28, 1997 (the "Cut-Off
                               Date") an aggregate Economic Balance of approximately
                               $462,287,289, will secure the Notes. Such Accounts will
                               have, as of the Cut-Off Date, a weighted average finance
                               charge of approximately 9.40% and a weighted average
                               remaining term to maturity of approximately 24.7 years. See
                               "THE MORTGAGE COLLATERAL" and "SECURITY."
 
                               SERVICER; SERVICING AGREEMENT; SUBSERVICING. Mid-State or
                               any successor servicer will perform all servicing functions
                               in respect of the Accounts as required by the Servicing
                               Agreement dated as of May 1, 1997 among the Issuer, the
                               Servicer and the Indenture Trustee (the "Servicing
                               Agreement") either directly or through one or more
                               subservicers. The Servicing Agreement will (i) define the
                               Servicer's servicing obligations; (ii) provide for the
                               payment of a servicing fee of $25 per month for each Account
                               outstanding from the Issuer to the Servicer; (iii) include
                               certain representations and warranties; (iv) impose
                               reporting requirements on the Servicer; and (v) include
                               events of default. Jim Walter Homes, Inc. ("Jim Walter
                               Homes"), an affiliate of the Depositor or unaffiliated third
                               parties will perform certain servicing functions with
                               respect to the Accounts pursuant to a subservicing agreement
                               (the "Subservicing Agreement"). See "THE SERVICING
                               AGREEMENT."
 
                               CERTAIN CONTRACTUAL RIGHTS. The Issuer will assign to the
                               Indenture Trustee all of its right, title and interest
                               (including the right to compel performance of the
                               subservicer and certain rights to the Servicer's servicing
                               software) under the Servicing Agreement and under the
                               Purchase and Sale Agreement described below.
 
  B. Collection Account......  Prior to the Closing Date, a collection account relating to
                               the Collateral (the "Collection Account") will be
                               established with and in the name of the Indenture Trustee.
                               On the Closing Date, the Issuer will deposit into the
                               Collection Account cash in an amount equal to all
</TABLE>
    
 
                                       7
<PAGE>
 
<TABLE>
<S>                            <C>
                               payments (including prepayments) received in respect of the
                               Accounts since the Cut-Off Date and up to the date that is
                               five business days prior to the Closing Date. Thereafter, as
                               long as any Note remains outstanding, all payments received
                               in respect of the Accounts and required to be so deposited
                               will be deposited in the Collection Account. The foregoing
                               amounts deposited into the Collection Account, less Issuer
                               Expenses, will be available to make payments of principal
                               of, and interest on, the Notes. Amounts on deposit in the
                               Collection Account will be invested in Eligible Investments.
                               See "SECURITY--Collection Account."
 
Representations and
  Warranties Concerning the
  Mortgage Collateral........  The Issuer will represent and warrant, among other things,
                               that (i) the information delivered to the Indenture Trustee
                               with respect to the Mortgage Collateral is true and correct
                               as of the date such information was given; (ii) at the
                               Closing Date, each mortgage, deed of trust or other security
                               agreement that constitutes the Mortgage Collateral shall
                               constitute a valid first priority lien upon and secure title
                               to the property (the "Mortgaged Property") described therein
                               and such security agreement and the promissory note secured
                               thereby are enforceable in accordance with their terms; and
                               (iii) at the Closing Date, the Issuer is the sole owner of
                               each Account, has good title to such Account and has full
                               right and authority to transfer such Account and to grant a
                               security interest in such Account to the Indenture Trustee.
 
                               Within 90 days of the earlier of discovery by or notice to
                               the Issuer of any breach of a representation or warranty
                               which materially and adversely affects the interests of the
                               Noteholders in an Account, the Issuer is required to use its
                               best efforts to cure such breach in all material respects.
                               If such breach is not or cannot be cured within such 90-day
                               period or, with the prior written consent of the Indenture
                               Trustee, such longer period as specified in such consent,
                               the Issuer is required to either (i) deposit in the
                               Collection Account an amount equal to 100% of the current
                               Economic Balance of the affected Account, at which time such
                               affected Account will be released from the lien of the
                               Indenture or (ii) remove such Account from the lien of the
                               Indenture and substitute one or more qualified substitute
                               accounts. See "THE INDENTURE--Representations and Warran-
                               ties."
 
                               The obligation of the Issuer to cure any such breach or to
                               repurchase or substitute for the affected Account will be
                               the sole remedy available to the Trustee or Noteholders in
                               respect of the related breach.
 
Origination of Accounts......  All of the Accounts were originated by Jim Walter Homes. Jim
                               Walter Homes is in the business of marketing and supervising
                               the construction of standardized, partially-finished,
                               detached, single-family residential homes. The homes are
                               sold directly to customers through approximately 109 branch
                               offices, serving approximately 24 states, primarily in the
                               southern region of the United States. The Accounts
</TABLE>
 
                                       8
<PAGE>
 
<TABLE>
<S>                            <C>
                               were acquired by the Depositor from Jim Walter Homes. See
                               "THE DEPOSITOR."
 
Purchase and Sale
  Agreement..................  The Depositor and the Issuer will enter into a Purchase and
                               Sale Agreement dated as of the Closing Date (the "Purchase
                               and Sale Agreement") pursuant to which the Depositor will
                               sell and assign, and the Issuer will purchase, all of the
                               Accounts. See "THE PURCHASE AND SALE AGREEMENT."
 
Indenture Trustee............  First Union National Bank of Florida will act as the
                               Indenture Trustee.
 
Owner Trustee................  Wilmington Trust Company will be the Owner Trustee pursuant
                               to the Trust Agreement. The Owner Trustee will be obligated
                               to (i) execute and deliver the Indenture, the Notes, the
                               Servicing Agreement, the Purchase and Sale Agreement, the
                               Underwriting Agreement and all other documents and
                               instruments related thereto, (ii) acquire the Collateral and
                               to pledge the Collateral as security for the Notes, (iii)
                               issue the Notes pursuant to the Indenture and (iv) take
                               whatever action shall be required to be taken by the Owner
                               Trustee by, and subject to, the terms of the Trust
                               Agreement. The liability of the Owner Trustee in connection
                               with the issuance and sale of the Notes and in respect of
                               the Issuer's obligations under the Notes is limited solely
                               to the express obligations of the Owner Trustee set forth in
                               the Trust Agreement and the Indenture. See "THE TRUST AGREE-
                               MENT."
 
Risk Factors.................  Various risk factors related to the purchase of Notes are
                               discussed under "Risk Factors," including, among others, (i)
                               the factors (including the effect of changes in mortgage
                               market interest rates) affecting the weighted average life
                               of the Notes and the reinvestment risk borne by investors
                               and (ii) the risks related to the subordination of each
                               Class of Notes (other than the Class A-1 Notes) to the
                               Classes of Notes having prior numerical Class designations.
 
Legal Investment
  Considerations.............  The Notes will not constitute "mortgage related securities"
                               for purposes of the Secondary Mortgage Market Enhancement
                               Act of 1984, as amended. As a result, the appropriate
                               characterization of the Notes under various legal investment
                               restrictions, and thus the ability of investors subject to
                               these restrictions to purchase the Notes, may be subject to
                               significant interpretative uncertainties. Investors should
                               consult their legal advisors to determine whether and to
                               what extent the Notes constitute legal investments for them.
                               See "LEGAL INVESTMENT CONSIDERATIONS."
 
ERISA Considerations.........  Under the Employee Retirement Income Security Act of 1974,
                               as amended ("ERISA"), and the Internal Revenue Code of 1986,
                               as amended (the "Code"), a pension or other employee benefit
                               plan covered by ERISA or retirement arrangements which are
                               subject to ERISA or Section 4975 of the Code (collectively,
                               "Plans") with respect to which the Depositor or any
                               affiliate is a service provider, may acquire the Notes only
                               under certain limited circumstances. Brown & Wood LLP,
                               counsel for the Underwriters and special counsel
</TABLE>
 
                                       9
<PAGE>
 
   
<TABLE>
<S>                            <C>
                               for the Issuer as to ERISA matters, is of the opinion that
                               the Notes will be considered debt instruments rather than
                               equity interests of the Issuer for ERISA purposes. See
                               "ERISA CONSIDERATIONS."
 
Tax Status of the Notes......  The Notes will be treated as debt for federal income tax
                               purposes. If the Notes are issued with original issue
                               discount, Noteholders generally will be required to include
                               the original issue discount in gross income over the life of
                               the Notes. The Notes will not constitute "loans secured by
                               an interest in real property" for "domestic building and
                               loan associations" or "real estate assets" for "real estate
                               investment trusts." See "MATERIAL FEDERAL INCOME TAX CONSE-
                               QUENCES."
 
Use of Proceeds..............  The net proceeds of the offering of the Notes will be used
                               by the Issuer to purchase the Mortgage Collateral from the
                               Depositor. See "USE OF PROCEEDS."
 
Ratings......................  It is a condition of issuance that the Class A-1 Notes be
                               rated "Aaa" by Moody's Investors Service, Inc. ("Moody's")
                               and "AAA" by Standard & Poor's Ratings Services ("Standard &
                               Poor's"); the Class A-2 Notes be rated at least "Aa2" by
                               Moody's and "AA+" by Standard & Poor's; the Class A-3 Notes
                               be rated at least "A2" by Moody's and "AA" by Standard &
                               Poor's; and the Class A-4 Notes be rated at least "Baa2" by
                               Moody's and "BBB" by Standard & Poor's. The rating of each
                               Class of Notes by Standard & Poor's addresses the likelihood
                               of timely payment of interest and the ultimate payment of
                               principal on the Notes. The rating assigned by Moody's to
                               each Class of Notes addresses the likelihood of the receipt
                               by holders of the Notes of all payments to which such
                               holders are entitled. A security rating is not a
                               recommendation to buy, sell or hold the Notes. See "NOTE
                               RATINGS."
</TABLE>
    
 
                                       10
<PAGE>
                                  RISK FACTORS
 
    Prospective investors should consider the following risk factors in
considering the purchase of Notes.
 
LIMITED LIQUIDITY OF NOTES
 
    There currently is no secondary market for the Notes. The Underwriters
intend to make a market in the Notes but are not obligated to do so. There can
be no assurance that such a market will develop or, if one does develop, that it
will provide Noteholders with liquidity of investment or will continue for the
life of the Notes. Further, no application will be made to list the Notes on any
securities exchange. Accordingly, the liquidity of the Notes may be limited.
 
LIMITED ASSETS OF THE ISSUER
 
    The Notes will represent obligations of the Issuer, whose assets will
consist solely of the Collateral pledged as security under the Indenture. No
recourse is available with respect to payments on the Notes to the Depositor,
Jim Walter Homes, or any other affiliate of the Depositor. If the Issuer is
unable to make the payments due on the Notes and an Event of Default under the
Indenture occurs and the maturity of the Notes is accelerated, it is unlikely
that the Issuer will be able to pay the accelerated principal amount due on the
Notes at the time of acceleration. None of the Notes or the Accounts will be
guaranteed or insured by any governmental instrumentality or any other entity.
 
RISKS IN THE EVENT OF INSOLVENCY OF THE DEPOSITOR
 
    Under the Purchase and Sale Agreement, the Depositor will represent and
warrant that it has validly sold and assigned to the Issuer all of its right,
title and interest in the Accounts. However, if, in a bankruptcy proceeding
involving the Depositor, a bankruptcy trustee, the Depositor as debtor in
possession or a creditor of the Depositor were to take the position that (i) the
transfer of the Accounts to the Issuer should be recharacterized as a transfer
for security rather than a sale or (ii) the assets of the Issuer (including the
Mortgage Collateral) should be substantively consolidated into the bankruptcy
estate of the Depositor, then delays in payments on the Notes could occur and
(should the bankruptcy court rule in favor of such bankruptcy trustee, debtor in
possession or creditor) reductions in payments on the Notes could result. It is
possible that the risk of recharacterizing the sale of the Accounts as a
transfer for security is increased by the position to be taken by the Depositor
that the transfer of the Accounts is not a sale under generally accepted
accounting principles or for income and other tax purposes and that the risk of
substantive consolidation is increased by the fact that the Issuer is a trust of
which the Depositor is the sole beneficiary.
 
    The Purchase and Sale Agreement will provide that, if the intended sale is
recharacterized as a transfer for security, then the Depositor thereby grants to
the Issuer a security interest in the Mortgage Collateral. To the extent that
the Depositor is deemed to have granted a security interest in the Accounts to
the Issuer and such security interest was validly perfected (see "Security
Interest; Mortgage Collateral" below) more than 90 days prior to any insolvency
of the Depositor, was not granted or taken with the intent to hinder, delay or
defraud the Depositor or its creditors and has been validly assigned to the
Indenture Trustee, such security interest should not be subject to avoidance in
the event of the insolvency of the Depositor. In such event, while payments
already made to the Indenture Trustee with respect to the Accounts should not be
subject to recovery by a bankruptcy trustee of the Depositor, delays in payments
on the Notes and possible reductions in the amount of those payments could
occur.
 
LIMITED OVERCOLLATERALIZATION
 
    As of the Cut-Off Date, the aggregate Economic Balance of the Accounts (the
"Aggregate Economic Balance") was approximately $462,287,289. On each Payment
Date prior to the Target Overcollateralization Date, unless there exists an
uncured Trigger Event, Available Funds (which are net of Issuer
 
                                       11
<PAGE>
   
Expenses), if any, in excess of the amount of interest due on the Notes on such
Payment Date ("Remaining Available Funds") will be applied to pay principal of
the Notes in accordance with the Available Funds Allocation as set forth under
"DESCRIPTION OF THE NOTES--Interest and Principal Payments" which, in the
absence of losses or delinquencies on the Accounts, will have the effect of
increasing the level of overcollateralization from the original level. The Notes
will be overcollateralized by the Accounts to the extent, if any, by which (a)
the aggregate Economic Balance of the Accounts exceeds (b) the outstanding
principal amount of the Notes. The amount of such overcollateralization will be
reduced or eliminated to the extent that losses incurred in respect of defaulted
Accounts, together with payments on the Accounts, cause the Economic Balance of
the Accounts to decline more than the principal amount of the Notes declines on
account of payments of principal thereon. If the protection afforded to the
Notes by such overcollateralization were to be exhausted, and the Accounts
incurred further losses, such losses would be allocated first to the Class A-4
Notes, then to the Class A-3 Notes, then to the Class A-2 Notes and finally to
the Class A-1 Notes, in each case until the principal balance of such Class of
Notes has been reduced to zero. See "THE ACCOUNTS" and "DESCRIPTION OF THE
NOTES--Interest and Principal Payments."
    
 
RISKS OF SUBORDINATION
 
   
    The protection afforded to the holders of the Class A-1, Class A-2 and Class
A-3 Notes by means of subordination will be accomplished by (i) the allocation
of losses on the Accounts to the Classes of Notes in reverse order of their
numerical Class designations and (ii) with respect to interest, the application
of the Available Funds on each Payment Date in the sequential order provided by
the Available Funds Allocation. The rights of the holders of the Class A-2 Notes
to receive payments of interest on the Class A-2 Notes will be subordinated to
such rights of the holders of the Class A-1 Notes; the rights of the holders of
the Class A-3 Notes to receive payments of interest will be subordinated to such
rights of the holders of the Class A-1 and Class A-2 Notes; and the rights of
the holders of the Class A-4 Notes to receive payments of interest will be
subordinated to such rights of the holders of the Class A-1, Class A-2 and Class
A-3 Notes, all to the extent described herein under "DESCRIPTION OF THE NOTES--
Interest and Principal Payments." Accordingly, on any Payment Date any
deficiency in the availability of funds to pay interest or principal on the
Notes will result in shortfalls in the payment of the Notes first to the Class
A-4 Notes, then to the Class A-3 Notes, then to the Class A-2 Notes and then to
the Class A-1 Notes. Further, in the event that the overcollateralization
described above is exhausted, any losses on the Accounts will be similarly
allocated to the Classes of Notes in reverse numerical order.
    
 
NO ADVANCE OBLIGATION
 
    Since neither the Servicer nor any other party is required to advance
delinquent payments on the Accounts, significant delinquencies (especially if
combined with substantial losses on the Accounts) may result in the inability to
make full payments of interest to all Classes of Notes on a Payment Date.
Because Available Funds are allocated on each Payment Date to the Classes of
Notes in the order of their numerical Class designations, the more subordinate
Classes of Notes are more likely to suffer any such shortfalls than the more
senior Classes of Notes.
 
LOSSES ON ACCOUNTS
 
    In most cases, amounts realized upon resale of repossessed properties may be
less than the outstanding Economic Balances of the related Accounts at the time
of repossession. In addition, certain states have adopted statutes limiting the
right of mortgagees to obtain deficiency judgments against customers following
foreclosure. In the event that the amount realized upon resale is less than the
outstanding Economic Balance of the related Account, the Servicer may be unable
to collect the amount of such deficiency. If losses incurred in connection with
repossessing homes are at levels higher than those historically experienced, the
ability of the Issuer to make required payments on the Notes may be adversely
 
                                       12
<PAGE>
affected and the Noteholders may incur a loss on their investment. See "THE
ACCOUNTS" and "CERTAIN LEGAL ASPECTS OF THE ACCOUNTS AND RELATED
MATTERS--Anti-Deficiency Legislation and Other Limitations on Creditors."
 
MORTGAGE COLLATERAL INCLUDES DELINQUENT ACCOUNTS
 
   
    As of the Cut-Off Date, approximately 0.98%, 0.55% and 2.67% of the Accounts
as a percentage of total Accounts had payments which were past due 31-60 days,
61-90 days and 91 or more days, respectively. 2.08% of the Accounts were in
foreclosure. Accounts which are in foreclosure or bankruptcy continue to be
included in the applicable delinquency categories described in the preceding
sentence. See "DESCRIPTION OF THE ACCOUNTS--Servicing" and "--Repossessions."
Investors should consider the risk that any of the Accounts may become defaulted
Accounts and subsequently the properties securing such Accounts may become
repossessed properties. See "--Losses on Accounts." Defaults by homeowners on
the Accounts may result in the failure of the Noteholders on a given Payment
Date to receive payments in full in respect of interest or principal. The
allocation of losses on the Accounts to the Classes of Notes in reverse order of
their numerical designations may more likely result in a reduction of the
principal balance of the more subordinate Classes of Notes than of the more
senior Classes of Notes without a corresponding payment of principal thereon.
See "--Risks of Subordination." Such events may cause a significant delay in the
receipt of principal by the holders of the more subordinate Classes of Notes, or
may cause such Classes of Notes to fail to receive any payment in respect of
principal, and to a lesser extent, interest, on a given Payment Date.
    
 
EFFECT OF PREPAYMENTS ON YIELD AND WEIGHTED AVERAGE LIFE
 
   
    The weighted average life and the maturity of each Class of the Notes will
be affected by the prepayment experience on the Accounts and the rate and
frequency of delinquencies of payments due on the Accounts. Prepayments on the
Accounts may be influenced by a variety of economic, geographic, social and
other factors, including national and local economic conditions, repossessions,
aging, seasonality and interest rates. Other factors affecting prepayments on
the Accounts include changes in housing needs, job transfers and unemployment.
Liquidations of defaulted Accounts are generally expected to result in resale of
the repossessed properties and the subsequent origination of new Accounts rather
than cash. In general, if prevailing interest rates fall significantly below the
effective financing rates on the Accounts, the rate of prepayments on the
Accounts is likely to be higher than if prevailing interest rates remain close
to or above the effective financing rates borne by such Accounts. Conversely, if
prevailing interest rates rise above the effective financing rates on such
Accounts, the rate of prepayment would be expected to decrease. As noted above,
no party is required to advance delinquent payments on the Accounts. Even if
Available Funds are sufficient to make full payments of interest on all Classes
of Notes, any such delinquencies will reduce the amount of Remaining Available
Funds available to make payments of principal in respect of the Notes. Any such
delinquencies occurring on or prior to the Target Overcollateralization Date or
during the existence of an uncured Trigger Event will have the effect of
extending the weighted average lives of all Classes of Notes. Following the
Target Overcollateralization Date, any such delinquencies may have the effect of
extending the weighted average lives of all Classes of Notes to the extent that
such delinquencies exceed the amount otherwise distributable to the owner of the
beneficial interest in the Issuer. See "DESCRIPTION OF THE NOTES--Weighted
Average Life of the Notes."
    
 
    If Notes are purchased at a discount or a premium to their principal balance
and the purchaser calculates its anticipated yield to maturity based upon an
assumed rate of payment of principal that is faster or slower than that actually
experienced, the purchaser's actual yield to maturity will be different from
that initially calculated by the purchaser. Investors bear the risk of not being
able to reinvest payments of principal at a yield at least equal to the interest
rate borne by the Notes.
 
                                       13
<PAGE>
CONSUMER PROTECTION LAWS AND RISK OF CONSUMER LITIGATION
 
    The Accounts are subject to any claims or defenses that a customer may have
against Jim Walter Homes in connection with the sale, financing and construction
of such customer's home. Accordingly, the Servicer may not be able to recover
the amount due on an Account if a customer successfully asserts such claims or
defenses. See "CERTAIN LEGAL ASPECTS OF THE ACCOUNTS AND RELATED
MATTERS--Consumer Protection Laws."
 
   
    In May 1991, 444 plaintiffs filed a group action in a Texas state court and
named as defendants, among others, Mid-State Trust II (which had purchased
almost all of the plaintiffs' accounts from Mid-State) and its trustee,
Wilmington Trust Company. The plaintiffs sought damages, based upon certain
alleged construction defects, for common law fraud and for violation of the
Texas Deceptive Trade Practices Act and the Texas Consumer Credit Code, as well
as injunctive relief to prevent Mid-State Trust II from foreclosing or
attempting to collect on any of the related accounts. Such litigation was
settled pursuant to a court-approved settlement agreement in July 1995. The
settlement amount was approximately $3,600,000 in account balance reductions,
plus an approximate aggregate amount of $27,500 cash to certain homeowner
claimants and $2,900,000 as attorney's fees. In August 1993, the purchasers of
three homes in South Carolina instituted a class action against Jim Walter Homes
and Mid-State for alleged defects in their homes and claims under the South
Carolina Consumer Protection Code (the "South Carolina Code"). The class of
plaintiffs included approximately 1600 homeowners whose homes were completed
after December 27, 1989. The plaintiffs alleged violations of certain provisions
of the South Carolina Code relating to the right of homeowners to choose an
attorney to represent them in the closing of the purchase of their homes. In May
1995, the bankruptcy court approved a settlement of such class action, which
essentially provided for (i) a reduction in the balances owed by the class of
plaintiffs on the accounts in the aggregate principal amount of approximately
$15.5 million; (ii) cash disbursements of $1,000 each (with an aggregate cap of
$300,000) to certain classes of former homeowners who no longer had balances on
their accounts; (iii) waiver of the first two months' payments on the related
accounts after the settlement was implemented; and (iv) legal fees and expenses
for the plaintiffs' counsel in an amount less than $3 million. In February 1995,
Jim Walter Homes and Mid-State filed an adversary action for declaratory
judgment in the bankruptcy court in Tampa, Florida against all South Carolina
homeowners who purchased their homes between July 1, 1982 and December 27, 1989.
The complaint in the adversary action sought a declaration that Jim Walter Homes
and Mid-State did not violate the South Carolina Code. The adversary action was
settled for $3,000,000. The legal fees incurred by Jim Walter Homes and
Mid-State for such action were approximately $360,000. Since the litigation
described in this paragraph has been concluded, the Issuer does not believe that
such litigation will have a material adverse effect on the ongoing business,
operations or financial condition of Jim Walter Homes or the Depositor.
    
 
    No group or class action litigation is currently pending or, to the
knowledge of the Issuer, threatened, against Jim Walter Homes or Mid-State. In
the event that similar actions are brought in Texas, South Carolina or other
jurisdictions involving other accounts, possibly including Accounts to be sold
to the Issuer, it is possible that the Trust would be named a party thereto and
the costs associated with such a litigation could adversely affect payments on
the Notes.
 
   
    Jim Walter Homes and/or the Depositor are party to a number of other
lawsuits arising in the ordinary course of their businesses. While the results
of litigation cannot be predicted with certainty, the Issuer believes, based on
its assessments of the likelihood of prevailing in such litigation and the
magnitude of potential damages, that the final outcome of such other litigation
will not have a material adverse effect on the ongoing business, operations or
financial condition of Jim Walter Homes or the Depositor.
    
 
DEPENDENCE ON SERVICER
 
    The effective servicing of the Accounts requires a significantly greater
local presence and number of employees than does the servicing of traditional
mortgage loans. In addition, although the Servicing
 
                                       14
<PAGE>
   
Agreement does not allow the Servicer to resign except under limited
circumstances, it does permit the Issuer, the Indenture Trustee or the holders
of a majority of the aggregate principal amount of the Notes to remove the
Servicer under certain limited circumstances. If Mid-State were removed as
Servicer, Mid-State's and Jim Walter Homes' system and expertise may be
difficult for a successor servicer to replicate, and collections and recoveries
on the Accounts may be adversely affected. See "THE SERVICING AGREEMENT."
    
 
SECURITY INTEREST; MORTGAGE COLLATERAL
 
   
    The Issuer will grant to the Indenture Trustee, on behalf of the
Noteholders, a security interest in the promissory notes, building and
installment sale contracts and other security agreements underlying each Account
comprising the Mortgage Collateral. Local counsel in those jurisdictions where
greater than 1% (based on the Aggregate Economic Balance as of the Cut-Off Date)
of all the Mortgaged Properties are located ("Local Counsel") will render
opinions to the effect that, subject to customary exceptions regarding
enforcement of remedies in bankruptcy and the effect of equitable principles,
and assuming that certain procedures described therein related to the execution,
delivery and recordation of the mortgages and other documents relating to the
Accounts and the collateral assignment of such documents to the Indenture
Trustee are followed, the Indenture Trustee will have a valid assignment of the
mortgages, deeds of trust and similar security instruments included in the
Mortgage Collateral that were originated in each of their respective
jurisdictions. After the issuance of the Notes, the Indenture Trustee and the
Issuer intend to comply with the procedures set forth in such opinions. In
addition, the Issuer intends to comply with procedures customarily followed by
mortgage lenders and recommended by Local Counsel with respect to the creation
and perfection in favor of the Indenture Trustee of a lien on the promissory
notes and building and installment sale contracts and other security agreements
included in the Mortgage Collateral and collections thereof. However, there can
be no assurance that such procedures will be adequate to create and perfect a
security interest in all items included in the Mortgage Collateral and all
amounts in the Collection Account. If the security interest of the Indenture
Trustee is challenged, delays in payments on the Notes and possible reductions
in the amount of payments of principal of, and interest on, the Notes could
occur.
    
 
RISKS OF UNDERWRITING PRACTICES
 
    As described herein under "THE ACCOUNTS--Underwriting and Credit Policies,"
Jim Walter Homes does not obtain independent third-party appraisals or title
insurance in connection with the origination of accounts. Any losses resulting
from the inadequacy of the property or failures of title, to the extent that
such losses exceed the overcollateralization described above under "--Limited
Overcollateralization," will be borne by the holders of the Notes.
 
                                 THE DEPOSITOR
 
    The Depositor was established in 1958 to purchase mortgage installment notes
from Jim Walter Homes relating to homes constructed and sold by Jim Walter Homes
and its predecessor and to service such installment notes. Jim Walter Homes
currently is the eighth largest builder of single-family detached housing in the
nation. Over 96% of the homes sold by Jim Walter Homes are financed by Jim
Walter Homes, which sells the related accounts to Mid-State. As of the Cut-Off
Date, the Depositor's mortgage portfolio (including mortgage indebtedness sold
to others and serviced by the Depositor) had an aggregate Economic Balance of
approximately $2.021 billion. Each of Jim Walter Homes and the Depositor is an
indirect wholly-owned subsidiary of Walter Industries. The offices of the
Depositor are located at 1500 North Dale Mabry Highway, Tampa, Florida 33607.
 
    In December 1989, Walter Industries and 31 of its subsidiaries, including
the Depositor, each filed a voluntary petition for reorganization under Chapter
11 of the United States Bankruptcy Code with the Bankruptcy Court for the Middle
District of Florida, Tampa Division. In March 1995, Walter Industries
 
                                       15
<PAGE>
   
and its subsidiaries, including the Depositor, emerged from bankruptcy pursuant
to an Amended Joint Plan of Reorganization dated December 9, 1994 as modified on
March 1, 1995. Pursuant to such plan, Walter Industries and its subsidiaries,
including the Depositor, have repaid substantially all of their unsecured claims
and senior and subordinated indebtedness subject to the Chapter 11 proceedings.
Since the Chapter 11 proceedings described above are completed, the Issuer does
not believe that such proceedings will have a material adverse effect on the
ongoing business, operations or financial condition of Jim Walter Homes or the
Depositor.
    
 
                                   THE ISSUER
 
ISSUER
 
    The Issuer has been created pursuant to the Trust Agreement between the
Depositor and the Owner Trustee. Under the terms of the Trust Agreement, the
Depositor has conveyed to the Owner Trustee a nominal amount of cash to
establish the Trust. In exchange, the Depositor has received certificates
evidencing beneficial ownership of the Trust created under such agreement. On
the Closing Date, the Issuer will purchase the Accounts from the Depositor with
the net proceeds from the sale of the Notes. The Issuer will pledge the Accounts
to the Indenture Trustee, for the benefit of the Noteholders, as security for
the Notes. See "USE OF PROCEEDS." Subject to certain restrictions, the Depositor
may sell or assign certificates of beneficial ownership in the Issuer to another
entity or entities.
 
    The Trust Agreement provides that the Issuer may not conduct any activities
other than those related to the issuance and sale of Notes, the purchase of the
Accounts, the financing of properties repossessed by the Issuer, the investment
of certain funds in Eligible Investments, as described under "SECURITY--
Mortgage Collateral--Investment of Funds", and such other limited activities as
may be required in connection with reports and payments to holders of the Notes
and the beneficial interest of the Trust. See "SECURITY--Mortgage
Collateral--Investment of Funds." Neither the Owner Trustee in its individual
capacity nor the holders of the beneficial interest of the Trust are liable for
payment of principal of or interest on the Notes and each holder of Notes will
be deemed to have released the Owner Trustee and each holder of the beneficial
interest of the Trust from any such liability. The Trust Agreement provides that
the Trust will terminate upon the earlier to occur of (i) the final sale or
disposition of the trust estate and the distribution of all proceeds thereof to
the owners or (ii) 21 years less one day following the death of the survivor of
certain individuals described in the Trust Agreement, but in no event later than
April 1, 2062.
 
    It is not contemplated that annual or other regular meetings of the
Noteholders will be held. The Indenture, however, permits Holders of a certain
percentage of principal amount of each Class of Notes to approve certain
amendments to the Indenture and, in certain circumstances, to declare the
principal of the Notes due and payable. See "THE INDENTURE--Modification of
Indenture" and "--Rights Upon Event of Default."
 
                                USE OF PROCEEDS
 
    The proceeds from the sale of the Notes will be used by the Issuer to
purchase the Accounts and to pay the expenses of the offering. The Depositor
will use a portion of the net proceeds from its sale of the Accounts to purchase
the Accounts from Mid-State Trust V and the remainder for general corporate
purposes. Mid-State Trust V is a Delaware business trust organized on February
27, 1995 for which Mid-State is the depositor. The Accounts have been owned and
will be owned by Mid-State Trust V until the Closing Date. The price the Issuer
pays for the Accounts will represent the net proceeds from the sale of the
Notes.
 
                                       16
<PAGE>
            DISCUSSION AND ANALYSIS OF ISSUER'S FINANCIAL CONDITION
 
EXPENSES
 
   
    Substantially all of the anticipated expenses of the Issuer will consist of
interest payments due on the Notes and amounts payable for the Issuer's
operating expenses (including, without limitation, amounts payable under the
Indenture, the Trust Agreement and the Servicing Agreement that may be payable
by the Trust). Payments on the Accounts are intended to be sufficient to make
timely payments of interest on the Notes and to retire the Notes not later than
the Maturity Date.
    
 
CAPITAL RESOURCES AND LIQUIDITY
 
    The primary sources of the Issuer's funds will be collections in respect of
the Accounts and reinvestment income therefrom. The Issuer is expected to have
sufficient liquidity and capital resources to make timely payments of interest
on the Notes and to retire the Notes not later than the Maturity Date. See
"DESCRIPTION OF THE NOTES--Interest and Principal Payments" and "SECURITY."
 
RESULTS OF OPERATIONS
 
    The Issuer's results of operations will depend primarily on the rate at
which payments are made on the Accounts, the level of income from reinvestment
of payments on the Accounts and the level of the Issuer's operating expenses.
 
IMPACT OF INFLATION AND CHANGING PRICES
 
    Inflation and increased prices may result in increases in the level of the
Issuer's operating expenses. However, such increases may be offset, in whole or
in part, by increases in income from reinvestment of payments on the Mortgage
Collateral. See "SECURITY."
 
                                  THE ACCOUNTS
 
HOMEBUILDING ACTIVITIES
 
    All of the Accounts were originated by Jim Walter Homes. Jim Walter Homes is
in the business of marketing and supervising the construction of standardized,
partially finished, detached, single-family residential homes. The homes are
sold directly to customers through approximately 109 branch offices, serving
approximately 24 states, primarily in the southern region of the United States.
A home is constructed on the customer's land only after a building contract has
been entered into and Jim Walter Homes is satisfied that the customer has clear
title to the land and that the site is suitable for building. Currently, Jim
Walter Homes offers over 30 models of homes in various stages of completion
ranging from a "shell" to a "90% completed" home. A shell is a home completed on
the outside with rough floors, partition studding and closet framing but without
interior walls, floor finishing, plumbing, electrical wiring and fixtures, doors
and cabinetry. A 90% completed home has a completed interior except for interior
paint, floor covering and utility hook-up.
 
    Jim Walter Homes is a contractor rather than a developer, does not own or
sell land to customers except in connection with resales of repossessed homes
and does not maintain its own construction crews. Local independent contractors
construct the homes using their own construction crews. Jim Walter Homes'
employees, however, supervise construction to ensure that it conforms to its
specifications. The following chart shows the sales volume of Jim Walter Homes
and the percent of homes sold in three stages of completion for fiscal years
1978 to 1996 and for the nine months ended February 28, 1997:
 
                                       17
<PAGE>
                            HOMEBUILDING ACTIVITIES
<TABLE>
<CAPTION>
                                                                   PERCENT OF
                                                                   UNIT SALES
                                                                  -------------
                                                          UNITS        VARIOUS 90%
                                                          SOLD    SHELL STAGES COMPLETE
                                                         -------  ---  ---  ---
<S>                                                      <C>      <C>  <C>  <C>
Nine Months Ended February 28, 1997....................    2,958  10%   1%  89%
 
<CAPTION>
 
     FISCAL YEAR ENDED MAY 31
- -------------------------------------------------------
<S>                                                      <C>      <C>  <C>  <C>
1996...................................................    3,760  18    4   78
1995...................................................    4,126  25    9   66
1994...................................................    4,331  23   10   67
1993...................................................    4,784  26   12   62
1992...................................................    5,305  29   13   58
1991...................................................    5,229  30   13   57
1990...................................................    5,213  30   11   59
1989...................................................    5,126  27    9   64
1988 (nine months).....................................    4,240  28    7   65
<CAPTION>
 
     FISCAL YEAR ENDED AUGUST 31
- -------------------------------------------------------
<S>                                                      <C>      <C>  <C>  <C>
1987...................................................    6,100  30   10   60
1986...................................................    6,403  28   12   60
1985...................................................    7,203  43   25   32
1984...................................................    7,809  37   25   38
1983...................................................    8,706  27   33   40
1982...................................................   10,267  26   34   40
1981...................................................    9,226  27   37   36
1980...................................................   10,095  27   36   37
1979...................................................    9,358  21   38   41
1978...................................................    8,952  20   38   42
</TABLE>
 
    Jim Walter Homes' business has tended to be countercyclical to national home
construction activity when interest rates are high. In times of high interest
rates and limited availability of mortgage funds that result in limited new home
construction, Jim Walter Homes' volume of home sales tends to increase due to
the favorable financing it offers. During the period from 1982 through 1997
mortgage rates have generally declined substantially, creating greater
competition for Jim Walter Homes.
 
                                       18
<PAGE>
UNDERWRITING AND CREDIT POLICIES
 
    Substantially all homes Jim Walter Homes sells are purchased with financing
it arranges. Generally, 100% of the purchase price is financed. To qualify for
financing a potential customer must provide information concerning his or her
monthly income and employment history as well as a legal description of and
evidence that the customer owns the land on which the home is to be built. A
customer's income and employment usually are verified through telephone
conversations with such customer's employer and by examining his or her pay
stubs, W2 forms or, if the customer is self-employed, income tax returns. An
applicant must have a minimum of one year's continuous employment or, if he or
she has changed jobs, the new job must be in the same field of work. Only a
small percentage of secondary income (second jobs or part-time work) is utilized
in qualifying applicants. Ownership of the land is verified by examining the
title record. In addition, Jim Walter Homes' credit department obtains a credit
report. If a favorable report is obtained and the required monthly payment does
not exceed 25% of the customer's monthly gross income, the application usually
is approved and a building or installment sale contract is executed, a title
report is ordered and frequently a survey of the property is made. Surveys are
performed by independent registered surveyors when, in the opinion of Jim Walter
Homes, additional information beyond examination of the title record is needed.
Such additional information is primarily concerned with verification of legal
description, ownership of land and existence of any encroachments. Jim Walter
Homes does not use a point or grade credit scoring system. Particular attention
is paid to the credit information for the most recent three to five years.
Attention is also given to the customer's total indebtedness and total other
monthly payments on a judgmental basis by the credit department. The customer's
credit standing is considered favorable if the employment history, income and
credit report meet the aforementioned criteria. The building and installment
sale contract is subject to (i) except in the State of Texas, executing a
promissory note which is secured by a first lien on the land and the home to be
built, (ii) executing a mortgage, deed of trust, mechanic's lien contract or
other security instrument, (iii) receiving a satisfactory title report, (iv)
inspecting the land to determine that it is suitable for building and (v)
obtaining required permits. Although the mortgages, deeds of trust and similar
security instruments constitute a first lien on the land and the home to be
built, such security instruments are not insured by the Federal Housing
Administration or guaranteed by the Department of Veterans Affairs or otherwise
insured or guaranteed.
 
    Jim Walter Homes does not obtain appraisals or title insurance. Although
consideration is given to the ratio of the amount financed to the estimated
value of the home and the land securing such amount, there is no explicit
appraisal-based loan-to-value test. However, there is a requirement that the
value of the lot on which the home is to be built, as estimated solely on the
basis of Jim Walter Homes' mortgage servicing division employees' experience and
knowledge, be at least equal to 10% of the cash selling price of the home.
Before occupying a new home, the customer must complete the utility and sewer
hook-ups, and any of the other components not purchased from Jim Walter Homes,
arrange for the building inspection and, if required, obtain a certificate of
occupancy. Upon construction of a new home to the agreed-upon percentage of
completion, Jim Walter Homes conveys the Account represented thereby, including
the underlying documents related thereto, to the Depositor in the ordinary
course of business.
 
    In April 1988 the Depositor sold accounts having an aggregate Economic
Balance of approximately $1.75 billion to Mid-State Trust II; in July 1992 the
Depositor sold accounts having an aggregate Economic Balance of approximately
$301 million to Mid-State Trust III; in March 1995 the Depositor sold accounts
having an aggregate Economic Balance of approximately $827 million to Mid-State
Trust IV. Each of Mid-State Trust II, Mid-State Trust III, and Mid-State Trust
IV securitized their accounts in registered public offerings under the federal
securities laws. As of the Cut-Off Date, there were 9,220 accounts (the "Trust V
Accounts") owned by Mid-State Trust V, with an aggregate Economic Balance of
approximately $462,287,289. The Trust V Accounts were sold by the Depositor to
Mid-State Trust V. Mid-State Trust V is party to a warehouse financing with
Enterprise Funding Corporation ("Enterprise") whereby Enterprise is obligated to
provide up to $500,000,000 of financing, from time to time (as of April 30,
1997, approximately $355,000,000 was outstanding), to Mid-State Trust V. The
operations of Enterprise are administered by an
 
                                       19
<PAGE>
affiliate of NationsBanc Capital Markets, Inc., one of the Underwriters. The
amounts outstanding under such facility are currently secured by the Trust V
Accounts. At the Closing Date, all of the Trust V Accounts will be released from
the warehouse facility and Mid-State Trust V will transfer such accounts to the
Depositor which accounts will, in turn, be sold to the Issuer and will
thereafter constitute the Accounts. The Enterprise warehouse facility will
continue to remain available to Mid-State Trust V after the transfer of Trust V
Accounts to the Depositor. The Issuer does not intend to enter into any
comparable warehouse financing facility.
 
    Each of Mid-State Trust II, Mid-State Trust III, Mid-State Trust IV and
Mid-State Trust V is a Delaware business trust for which Mid-State is the
depositor. The Depositor continues to service those accounts, and Jim Walter
Homes continues to act as subservicer. (The accounts owned by Mid-State Trust
II, Mid-State Trust III and Mid-State Trust IV are reflected in some of the
tables in this section but are not security for the Notes and will not benefit
the Noteholders in any way). As used herein, the term "account" includes
building and installment sale contracts, related mortgages, mechanic's lien
contracts and other security agreements and promissory notes originated by Jim
Walter Homes, including the accounts sold to Mid-State Trust II, Mid-State Trust
III, Mid-State Trust IV and Mid-State Trust V.
 
    The following table summarizes certain aggregate characteristics of the
portfolio of the accounts during the last 19 fiscal years. The amounts presented
are the gross receivable amounts which consist of the amount financed and the
total dollar amount of finance charges to be paid over the duration of the
related accounts ("Gross Receivable Amount"). Although account production has
declined in recent years, the table shows that the aggregate balance of the
portfolio and scheduled payments thereon have generally increased due to higher
average sales prices resulting from the sale of larger models and a greater
percentage of 90% complete homes sold. The table also shows that repossessions
increased during the early 1990's due to unfavorable economic conditions,
including the real estate market, but since 1992 have generally declined. The
information presented summarizes the aggregate characteristics of such accounts
at the times indicated and is not intended to reflect characteristics of the
Mortgage Collateral.
 
                                       20
<PAGE>
                        CERTAIN ACCOUNT CHARACTERISTICS
 
<TABLE>
<CAPTION>
                                             ACCOUNT          AGGREGATE
                                            PRODUCTION         ANNUAL                                      ACCOUNT
                                       --------------------   SCHEDULED                                     SALES        ENDING
                                          NEW      RESALES    PAYMENTS    REPOSSESSIONS  PREPAYMENTS    (REPURCHASES)    BALANCE
                                       ---------  ---------  -----------  -------------  ------------  ---------------  ---------
<S>                                    <C>        <C>        <C>          <C>            <C>           <C>              <C>
                                                                         (DOLLARS IN THOUSANDS)
Nine Months Ended
February 28, 1997....................    420,921    101,081     205,733     $  96,934     $  176,846         --         $4,250,741
  FISCAL YEAR ENDED MAY 31,
1996.................................    506,604    116,314     318,201       119,790        233,541         --         4,208,252
1995.................................    527,230    130,687     285,780       128,897        162,414         --         4,256,866
1994.................................    516,822    118,703     292,117       123,882        230,802         --         4,176,040
1993.................................    538,172    128,088     290,548       127,468        125,368        (11,810)    4,187,316
1992.................................    551,894    123,715     272,149       131,635         84,988         (7,981)    4,052,630
1991.................................    514,849    109,762     262,908       118,954         58,952         --         3,857,812
1990.................................    470,725    104,913     248,901       110,971         57,140        (10,616)    3,674,015
1989.................................    420,170    105,846     231,651       127,080         59,163         --         3,504,773
1988 (nine months)...................    329,526     67,433     168,430        88,553         39,984         --         3,396,651
  FISCAL YEAR ENDED AUGUST 31
1987.................................    461,181    100,104     210,058       121,110         64,382         --         3,296,659
1986.................................    473,599     90,215     194,142       102,951         49,058         --         3,130,924
1985.................................    522,706     76,093     176,449        84,018         35,602         --         2,913,261
1984.................................    545,715     69,817     165,105        76,496         33,113        136,738     2,610,531
1983.................................    591,928     65,443     148,352        69,212         25,109        156,631     2,406,451
1982.................................    669,757     46,656     148,373        45,552         18,879        214,759     2,148,384
1981.................................    501,329     42,974     136,242        39,841         28,101         --         1,859,534
1980.................................    428,515     32,999     115,047        34,585         28,657         --         1,519,415
1979.................................    341,512     31,043      97,405        34,296         39,342         --         1,236,190
1978.................................    282,170     30,868      95,843        33,592         45,727         --         1,034,678
</TABLE>
 
DESCRIPTION OF ACCOUNTS
 
    With respect to sales of new homes, each Account (other than those
originated in the State of Texas) is evidenced by a promissory note (each, a
"Promissory Note"), a building contract (each, a "Building Contract"), a related
mortgage and certain other security agreements and each Account originated in
the State of Texas is evidenced by a retail installment contract (each, a "Texas
Building Contract") and a mechanic's lien contract with power of sale (each, a
"Mechanic's Lien Contract"). With respect to sales of repossessed homes, each
Account (other than those originated in the State of Texas) is evidenced by a
Promissory Note, a retail installment sales contract (each, a "Sales Contract,"
and together with the Building Contracts, "Retail Contracts"), a related
mortgage and certain other security agreements and each Account originated in
the State of Texas is evidenced by a retail installment sales contract (each, a
"Texas Sales Contract," and together with the Texas Building Contracts, "Texas
Contracts") and a deed with vendor's lien together with a purchase money deed of
trust (collectively, each, a "Texas Resale Mortgage," and together with the
Mechanic's Lien Contracts, "Texas Mortgages"). Each Account is secured by a
first lien on a single-unit residential home and the real property on which such
home is situated.
 
    Each Promissory Note and Texas Contract obligates the homeowner to pay the
Gross Receivable Amount of the related Account. Each Promissory Note and Texas
Contract generally requires equal monthly payments in amounts sufficient to
amortize the Gross Receivable Amount over the term thereof. The terms of the
Promissory Notes and Texas Contracts generally range from 144 to 360 months. The
Promissory Notes do not have a stated interest rate and neither the Promissory
Notes nor the Texas Contracts divide the monthly payments into interest and
principal portions.
 
    Each Retail Contract and Texas Contract sets forth (i) the amount that is
being financed by the related customer (generally the purchase price of the
related home), (ii) the total finance charge that such
 
                                       21
<PAGE>
customer will incur through the maturity date of the Promissory Note or the
Texas Contract, as the case may be, and (iii) the annual percentage rate (the
"Effective Financing Rate") used to calculate the total finance charge. Upon a
prepayment in full by a customer or an acceleration of the amount owed by such
customer under the Promissory Note or the Texas Contract, as the case may be,
such customer will be entitled to receive a credit for any unearned finance
charge (i.e., that portion of the total finance charge which has not yet been
earned through the date of the prepayment or acceleration, calculated using
either the actuarial or rule of 78s method, whichever provides for a greater
recovery to the customer).
 
    The "Economic Balance" of an Account is the present value of the future
scheduled monthly payments due on the Account. Such present value is calculated
by discounting the remaining future scheduled monthly payments on an Account by
the Effective Financing Rate thereof. The "Effective Financing Rate" is
determined by calculating the discount rate which, when applied in a present
value calculation, results in the present value of all originally scheduled
monthly payments on such Account being equal to the original amount financed. In
effect, the Economic Balance of an Account is the amount of principal that can
be amortized by the installment payments due over the remaining term of the
Account at the Effective Financing Rate. The Economic Balance of any Account as
to which the related home has been repossessed and disposed of will be equal to
$0 and such Account will be removed from the lien of the Indenture. The Economic
Balance of any Account which is substituted (as described under "-- Recoveries"
below) for an Account described in the preceding sentence will be calculated as
described in this paragraph.
 
SERVICING
 
    Mid-State, as the Servicer, has serviced and expects to continue to service
all Accounts from Tampa, Florida. Although the Servicer does not escrow payments
for insurance premiums and real estate taxes, it monitors these payments by
customers. Under the terms of the Servicing Agreement, the Servicer will be
responsible for paying unpaid taxes and insurance premiums and recovering such
amounts from customers or, in certain circumstances, from liquidation proceeds.
See "THE SERVICING AGREEMENT-- Insurance; Taxes."
 
    Jim Walter Homes, pursuant to a subservicing agreement, has performed and
will continue to perform substantially all field servicing activities, which
include collecting or foreclosing on delinquent Accounts and reselling
repossessed homes. Mid-State currently intends to continue to use Jim Walter
Homes as a subservicer for such field servicing activities and to perform itself
the remaining servicing activities. Any subservicer engaged by Mid-State other
than Jim Walter Homes would be expected to have experience in servicing loans or
accounts similar to the Accounts and to have sufficient financial resources to
perform its duties. Each month the Servicer will send a delinquency list, which
includes all Accounts which are past due, to the branch and regional offices of
Jim Walter Homes. Representatives of Jim Walter Homes will contact the customer
in person, by phone or by mail. If an Account becomes more than three months
past due, generally, the customer surrenders the property or the Servicer
commences foreclosure proceedings. Mid-State's current policy is to continue to
show an Account as delinquent until it is brought current, the property is
surrendered or foreclosure proceedings are completed.
 
    In the ordinary course of its business, Mid-State keeps historical
delinquency, repossession and real estate owned information according to
separate portfolios of accounts within the total portfolio. Mid-State, however,
believes that the total portfolio information shows the average performance of
its accounts over time, rather than a performance that might be affected by the
relative seasoning of a separate portfolio. In the case of the delinquency and
repossession experience, information as of the Cut-Off Date is given below for
the Accounts separately. No assurance can be given, however, that the future
experience of the Accounts will be comparable to the historical information set
forth below.
 
   
    The following table summarizes the delinquency characteristics for all
accounts owned or serviced by Mid-State (including, without limitation, the
accounts owned by Mid-State Trust II, Mid-State Trust III,
    
 
                                       22
<PAGE>
   
Mid-State Trust IV and Mid-State Trust V) at the end of each of the past six
fiscal years and at February 28, 1997. As of each such date, the table presents
the number of delinquent accounts and the dollar amount (in millions) in Gross
Receivable Amounts.
    
<TABLE>
<CAPTION>
                                                               DELINQUENCIES AT MAY 31,
                     ------------------------------------------------------------------------------------------------------------
                             1991                  1992                  1993                  1994                  1995
                     --------------------  --------------------  --------------------  --------------------  --------------------
<S>                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Accounts/Gross
  Receivable
  Amount (Dollars
    in Millions)...     85,418  $   3,858     88,751  $   4,053     88,977  $   4,187     83,945  $   4,176     80,182  $   4,257
Delinquencies(1) as
  a Percent of
  Accounts/Gross
  Receivable
  Amount:
  31-60 Days.......       1.30%      1.04%      1.36%      1.07%      1.30%      0.96%      1.30%      1.09%      1.66%      1.59%
  61-90 Days.......       0.62       0.55       0.57       0.52       0.51       0.45       0.61       0.55       0.54       0.53
  91 Days or more..       4.32       3.04       4.47       3.31       3.99       3.12       4.16       3.23       4.22       3.17
                     ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Total (31 days or
  more)............       6.24%      4.63%      6.40%      4.90%      5.80%      4.53%      6.07%      4.87%      6.42%      5.29%
                     ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                     ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
 
<CAPTION>
                                              DELINQUENCIES
                                                    AT
                                                 FEBRUARY
                             1996                28, 1997
                     --------------------  --------------------
<S>                  <C>        <C>        <C>        <C>
Accounts/Gross
  Receivable
  Amount (Dollars
    in Millions)...     76,112  $   4,208     73,542  $   4,251
Delinquencies(1) as
  a Percent of
  Accounts/Gross
  Receivable
  Amount:
  31-60 Days.......       1.28%      1.10%      1.26%      1.08%
  61-90 Days.......       0.63       0.62       0.56       0.64
  91 Days or more..       4.10       3.14       3.74       3.08
                     ---------  ---------  ---------  ---------
Total (31 days or
  more)............       6.01%      4.86%      5.56%      4.80%
                     ---------  ---------  ---------  ---------
                     ---------  ---------  ---------  ---------
</TABLE>
 
- ------------------------
 
(1) Based on number of days elapsed since the contractual due date.
 
    As of the Cut-Off Date, the delinquency characteristics for the Accounts as
a percentage of total Accounts and as a percentage of Gross Receivable Amounts
of the Accounts, were, respectively, 0.98% and 0.92% for Accounts 31-60 days
past due, 0.55% and 0.63% for Accounts 61-90 days past due, 2.67% and 2.55% for
Accounts 91 days or more past due and 4.20% and 4.10% for all delinquent
Accounts.
 
REPOSSESSIONS
 
   
    Repossessed property is rehabilitated, if necessary, and resold. The
following table sets forth certain information concerning the repossession
experience of accounts in the Depositor's servicing portfolio (including,
without limitation, the accounts owned by Mid-State Trust II, Mid-State Trust
III, Mid-State Trust IV and Mid-State Trust V), for each of the past six fiscal
years.
    
 
                                 REPOSSESSIONS
 
<TABLE>
<CAPTION>
                                                                            FISCAL YEAR ENDED MAY 31,
                                                         ----------------------------------------------------------------
                                                           1991       1992       1993       1994       1995       1996
                                                         ---------  ---------  ---------  ---------  ---------  ---------
<S>                                                      <C>        <C>        <C>        <C>        <C>        <C>
Total accounts outstanding.............................     85,418     88,751     88,977     83,945     80,182     76,112
Accounts repossessed...................................      2,224      2,379      2,180      1,963      1,914      1,676
Accounts repossessed as a percent of total number of
  accounts.............................................        2.6%       2.7%       2.5%       2.3%       2.4%       2.2%
</TABLE>
 
   
    The Mortgage Collateral does not include any real estate which the Servicer
had repossessed as of the Cut-Off Date. As of the Cut-Off Date, Accounts with an
Economic Balance of $8,970,659, representing approximately 1.94% of the
Aggregate Economic Balance were in foreclosure. Additionally, as of the Cut-Off
Date, the obligors on Accounts with an Economic Balance of $17,011,143,
representing approximately 3.68% of the Aggregate Economic Balance, were in
bankruptcy or similar proceedings. Certain of these obligors nevertheless are
making payments on the Accounts. As of the Cut-Off Date, the obligors on
Accounts with an Economic Balance of $1,156,797, representing approximately
0.25% of the Aggregate Economic Balance, were not in foreclosure or bankruptcy,
but were over 120 days delinquent.
    
 
                                       23
<PAGE>
RECOVERIES
 
    Generally, repossessed homes are remarketed by field collection personnel of
Jim Walter Homes with assistance from its sales network for new homes.
Typically, the homes are resold with little or no rehabilitation of the
properties and, accordingly, cash expenditures are small. The majority of homes,
including the land on which such homes are located, are resold for a down
payment of generally less than $1,000 and a new account. All other repossessed
homes are sold for cash.
 
   
    The Subservicing Agreement will require Jim Walter Homes to continue to
perform remarketing services as it has in the past. In certain jurisdictions in
which repossessed homes may be located, local laws require that persons selling
real property be licensed real estate agents or brokers, unless such persons are
selling real estate which they (or their employers) own. The field collection
personnel of Jim Walter Homes are generally not licensed real estate agents or
brokers. It is therefore necessary, with respect to repossessed homes located in
such jurisdictions, for title to such repossessed homes to be taken, in whole or
in part, in the name of Jim Walter Homes (rather than in the name of the Issuer)
pending disposition. Upon disposition, the Trust will receive the cash proceeds,
if any, and the new Accounts originated, in connection with resales of
repossessed properties securing defaulted Accounts. In the event repossessed
property is sold at a loss, such loss will be reflected in the accounting
records of the Issuer. Depending on the age of the repossessed Account and other
factors, such as the condition and location of the related repossessed property,
the amount of a recovery (i.e., the amount of the new Account plus cash, if any)
as a percentage of the Economic Balance will vary. The number of homes held as
real estate owned is set forth in the following aging summary (which includes,
without limitation, the homes held as real estate owned by Mid-State Trust II,
Mid-State Trust III, Mid-State Trust IV and Mid-State Trust V) for the past six
fiscal years and the nine months ended February 28, 1997.
    
 
                               REAL ESTATE OWNED
 
<TABLE>
<CAPTION>
                                                                             MAY 31,
                                                 ----------------------------------------------------------------   FEBRUARY 28,
                                                   1991       1992       1993       1994       1995       1996          1997
                                                 ---------  ---------  ---------  ---------  ---------  ---------  ---------------
<S>                                              <C>        <C>        <C>        <C>        <C>        <C>        <C>
Real Estate Owned as a Percent of Accounts
  Outstanding
0-3 Months.....................................       0.11%      0.12%      0.06%      0.07%      0.05%      0.09%         0.12%
4-6 Months.....................................       0.04       0.03       0.01       0.01       0.01       0.02          0.02
More than 6 Months.............................       0.09       0.05       0.02       0.02       0.01       0.01          0.02
                                                       ---        ---        ---        ---        ---        ---           ---
      Total Real Estate Owned..................       0.24%      0.20%      0.09%      0.10%      0.07%      0.12%         0.16%
                                                       ---        ---        ---        ---        ---        ---           ---
                                                       ---        ---        ---        ---        ---        ---           ---
</TABLE>
 
TIME TO RECOVERY
 
    The elapsed time between the initial delinquency of an account and the date
the related home is resold can be divided into three stages: (i) delinquency as
to monthly payment period, (ii) repossession period and (iii) real estate owned
period. An account generally will be no more than three months delinquent before
the Servicer commences foreclosure proceedings. If the Servicer anticipates that
a payment will not be forthcoming, it may commence foreclosure proceedings when
an account has been delinquent as little as two months. The Servicer estimates
that approximately 25% of all repossessed homes are voluntarily surrendered
during the delinquency period and, accordingly, avoid the repossession period,
and it estimates that, although the time to recovery can vary considerably, the
average time following initial delinquency until recovery is approximately ten
months.
 
    Since no party is required to advance required payments on delinquent
Accounts, any such delinquencies that exist at the end of a Collection Period
immediately preceding any Payment Date will reduce the amount of Available Funds
for the related Payment Date. See "RISK FACTORS--Limited Assets of the
 
                                       24
<PAGE>
Issuer," "--Limited Overcollateralization," "--Risks of Subordination," and
"--Effect of Prepayments on Yield and Weighted Average Life."
 
                            THE MORTGAGE COLLATERAL
 
    The Mortgage Collateral which will secure the Notes consists of 9,220
Accounts, which comprise 12.5% of the accounts owned directly or indirectly by
the Depositor on the Cut-Off Date. The Mortgage Collateral had an aggregate
Economic Balance of approximately $462,287,289 as of the Cut-Off Date.
 
    Set forth below is a description of additional characteristics of the
Accounts as of the Cut-Off Date. Such information does not reflect changes that
may have occurred to the Accounts subsequent to the Cut-Off Date. In the event
that the characteristics of the Accounts vary materially from such
characteristics as of the Cut-Off Date, the Issuer will make available to the
Noteholders, upon request, on or prior to the Closing Date, information with
respect to such characteristics as of the most recent date practicable prior to
the Closing Date and will file such information on a Current Report on Form 8-K
within 15 days after the Closing Date.
 
   
                    REMAINING YEARS TO MATURITY OF ACCOUNTS
                       COMPRISING THE MORTGAGE COLLATERAL
                                 8.50% ACCOUNTS
    
 
   
<TABLE>
<CAPTION>
                                       0-15           16-20          21-25           26-30           TOTAL
                                   -------------  -------------  --------------  --------------  --------------
<S>                                <C>            <C>            <C>             <C>             <C>
Number of Accounts...............             60            119           1,795           1,184           3,158
Average Economic Balance.........  $      52,754  $      56,218  $       48,899  $       73,517  $       58,478
Weighted Average Remaining Term
  (months)(1)....................            170            233             296             357             320
Weighted Average Effective
  Financing Rate.................           8.50%          8.50%           8.50%           8.50%           8.50%
Current Economic Balance.........  $   3,165,228  $   6,689,938  $   87,774,223  $   87,044,312  $  184,673,700
Original Economic Balance(2).....  $   3,191,765  $   6,733,290  $   88,120,075  $   87,211,940  $  185,257,070
</TABLE>
    
 
   
                                10.00% ACCOUNTS
    
 
   
<TABLE>
<CAPTION>
                                       0-15           16-20          21-25           26-30           TOTAL
                                   -------------  -------------  --------------  --------------  --------------
<S>                                <C>            <C>            <C>             <C>             <C>
Number of Accounts...............            482          1,085           3,529             966           6,062
Average Economic Balance.........  $      30,253  $      35,881  $       44,448  $       69,610  $       45,796
Weighted Average Remaining Term
  (months)(1)....................            154            220             281             343             281
Weighted Average Effective
  Financing Rate.................           9.98%         10.00%          10.00%          10.00%          10.00%
Current Economic Balance.........  $  14,581,826  $  38,931,072  $  156,857,543  $   67,243,148  $  277,613,589
Original Economic Balance(2).....  $  15,595,569  $  40,074,426  $  159,037,307  $   67,772,520  $  282,479,822
</TABLE>
    
 
- ------------------------
 
(1) The remaining term of an Account is based on the original term of the
    Account less the number of months elapsed between the first payment due date
    and the Cut-Off Date.
 
(2) The original Economic Balance for an Account is equal to the original Gross
    Receivable Amount less total original finance charges.
 
                                       25
<PAGE>
   
EFFECTIVE FINANCING RATE
    
 
   
    The Effective Financing Rates borne by 99.99% of the Accounts range from
8.49% to 10.00%. The weighted average Effective Financing Rate for the Accounts
as of the Cut-Off Date is 9.40%.
    
 
TOTAL ACCOUNTS COMPRISING THE MORTGAGE COLLATERAL
 
    As of the Cut-Off Date, 8,962 Accounts having an Economic Balance of
$452,747,773 are secured by homes representing new sales, and 258 Accounts
having an Economic Balance of $9,539,516 are secured by homes that have been
repossessed and resold.
 
    The following table sets forth at the Cut-Off Date the years of calculated
scheduled final payment for the Accounts comprising the Mortgage Collateral:
 
                     CALCULATED SCHEDULED FINAL PAYMENT(1)
 
   
<TABLE>
<CAPTION>
                                                                            NUMBER OF                 ECONOMIC
                                                                             ACCOUNTS                  BALANCE
                                                                      ----------------------  -------------------------
                                                                        NUMBER      PERCENT       AMOUNT       PERCENT
                                                                      -----------  ---------  --------------  ---------
<S>                                                                   <C>          <C>        <C>             <C>
Calendar Year of Calculated Scheduled Final Payment:
  1997-1998.........................................................           1        0.01% $        1,022      *
  1999-2000.........................................................           2        0.02          27,132       0.01%
  2001-2002.........................................................           2        0.02          30,632       0.01
  2003-2004.........................................................           8        0.09         108,140       0.02
  2005-2006.........................................................          37        0.40         842,506       0.18
  2007-2008.........................................................          98        1.06       3,064,490       0.66
  2009-2010.........................................................         201        2.18       6,831,456       1.48
  2011-2012.........................................................         244        2.65       8,069,070       1.75
  2013-2014.........................................................         209        2.27       7,448,267       1.61
  2015-2016.........................................................         828        8.98      32,261,439       6.98
  2017-2018.........................................................         415        4.50      16,004,845       3.46
  2019-2020.........................................................       2,189       23.74      97,536,409      21.10
  2021-2022.........................................................       2,836       30.76     135,774,421      29.37
  2023-2024.........................................................          51        0.55       2,734,771       0.59
  2025-2026.........................................................       1,598       17.33     114,095,142      24.68
  2027-2028.........................................................         501        5.43      37,457,547       8.10
                                                                           -----   ---------  --------------  ---------
    Total(2)........................................................       9,220      100.00% $  462,287,289     100.00%
                                                                           -----   ---------  --------------  ---------
                                                                           -----   ---------  --------------  ---------
  Weighted Average Period to Calculated Scheduled Final Payment: 24.7 years.
</TABLE>
    
 
- ------------------------
 
*   Indicates an amount greater than zero but less than 0.005% of the Aggregate
    Economic Balance.
 
(1) Calculated Scheduled Final Payment is determined by adding the original term
    of an Account to the first payment due date and subtracting one month.
 
(2) Percentages may not add to 100% due to rounding.
 
                                       26
<PAGE>
   
    The following three tables set forth the outstanding Economic Balance, the
original Economic Balance and the years of origination of the Accounts
comprising the Mortgage Collateral at the Cut-Off Date:
    
 
                          OUTSTANDING ECONOMIC BALANCE
 
<TABLE>
<CAPTION>
                                                                            NUMBER                 OUTSTANDING
                                                                         OF ACCOUNTS            ECONOMIC BALANCE
                                                                    ----------------------  -------------------------
<S>                                                                 <C>          <C>        <C>             <C>
                                                                      NUMBER      PERCENT       AMOUNT       PERCENT
                                                                    -----------  ---------  --------------  ---------
Outstanding Economic Balance:
  $10,000 and less................................................          12        0.13% $       74,840       0.02%
  $10,001 to $20,000..............................................         142        1.54       2,364,405       0.51
  $20,001 to $30,000..............................................         702        7.61      17,841,969       3.86
  $30,001 to $40,000..............................................       1,819       19.73      64,680,525      13.99
  $40,001 to $50,000..............................................       2,452       26.59     110,324,383      23.86
  $50,001 to $60,000..............................................       1,609       17.45      87,861,287      19.01
  above $60,000...................................................       2,484       26.94     179,139,880      38.75
                                                                         -----   ---------  --------------  ---------
    Total (1).....................................................       9,220      100.00% $  462,287,289     100.00%
                                                                         -----   ---------  --------------  ---------
                                                                         -----   ---------  --------------  ---------
</TABLE>
 
Average outstanding Economic Balance: $50,140.
 
- ------------------------
 
(1) Percentages may not add to 100% due to rounding.
 
                           ORIGINAL ECONOMIC BALANCE
 
   
<TABLE>
<CAPTION>
                                                                            NUMBER                  ORIGINAL
                                                                         OF ACCOUNTS            ECONOMIC BALANCE
                                                                    ----------------------  -------------------------
<S>                                                                 <C>          <C>        <C>             <C>
                                                                      NUMBER      PERCENT       AMOUNT       PERCENT
                                                                    -----------  ---------  --------------  ---------
Original Economic Balance(1):
  $10,000 and less................................................          11        0.12% $       76,447       0.02%
  $10,001 to $20,000..............................................         121        1.31       2,056,989       0.44
  $20,001 to $30,000..............................................         634        6.88      16,214,619       3.47
  $30,001 to $40,000..............................................       1,756       19.05      62,468,185      13.36
  $40,001 to $50,000..............................................       2,478       26.88     111,520,882      23.84
  $50,001 to $60,000..............................................       1,657       17.97      90,429,418      19.33
  above $60,000...................................................       2,563       27.80     184,970,352      39.55
                                                                         -----   ---------  --------------  ---------
      Total (2)(3)................................................       9,220      100.00% $  467,736,892     100.00%
                                                                         -----   ---------  --------------  ---------
                                                                         -----   ---------  --------------  ---------
</TABLE>
    
 
Average Original Economic Balance: $50,731.
 
- ------------------------
 
   
(1) With respect to 1,073 Accounts, representing 7.91% of the Aggregate Economic
    Balance as of the Cut-Off Date, the original Economic Balances stated above
    are as of the date the Economic Balances of such Accounts were reduced in
    connection with the settlement of the class action litigation in South
    Carolina in 1995 that is described under "RISK FACTORS--Consumer Protection
    Laws and Risk of Consumer Litigation."
    
 
   
(2) The original Economic Balance for an Account is equal to the original Gross
    Receivable Amount less total original finance charges.
    
 
   
(3) Percentages may not add to 100% due to rounding.
    
 
                                       27
<PAGE>
   
                              YEARS OF ORIGINATION
    
 
   
<TABLE>
<CAPTION>
                                                                                             AGGREGATE ECONOMIC
                                                                                                BALANCE AS OF
                                                                  NUMBER OF ACCOUNTS            CUT-OFF DATE
                                                                -----------------------  ---------------------------
YEAR OF ORIGINATION (1)                                           NUMBER      PERCENT        AMOUNT        PERCENT
- --------------------------------------------------------------  -----------  ----------  ---------------  ----------
<S>                                                             <C>          <C>         <C>              <C>
1990..........................................................         191         2.07% $     5,916,845        1.28%
1991..........................................................         238         2.58        7,567,069        1.64
1992..........................................................         281         3.05        9,425,307        2.04
1993..........................................................         217         2.35        7,825,591        1.69
1994..........................................................         190         2.06        7,090,405        1.53
1995..........................................................       2,953        32.03      142,824,172       30.90
1996..........................................................       3,540        38.39      188,774,791       40.83
1997..........................................................       1,610        17.46       92,863,109       20.09
                                                                     -----   ----------  ---------------  ----------
                                                                     9,220       100.00% $   462,287,289      100.00%
                                                                     -----   ----------  ---------------  ----------
                                                                     -----   ----------  ---------------  ----------
</TABLE>
    
 
- ------------------------
 
   
(1) Calendar year in which the first payment on the Accounts became due.
    
 
    The following table sets forth the geographical distribution of the Accounts
comprising the Mortgage Collateral by state at the Cut-Off Date.
 
                           GEOGRAPHICAL DISTRIBUTION
 
<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                                                        ECONOMIC
                                                                        % OF TOTAL     AGGREGATE         BALANCE
                                                            NUMBER OF    NUMBER OF      ECONOMIC         OF ALL
STATE                                                       ACCOUNTS     ACCOUNTS       BALANCE         ACCOUNTS
- ---------------------------------------------------------  -----------  -----------  --------------  ---------------
<S>                                                        <C>          <C>          <C>             <C>
Alabama..................................................         811         8.80%  $   40,873,897          8.84%
Arizona..................................................          79         0.86        4,969,992          1.08
Arkansas.................................................         342         3.71       16,666,493          3.61
Florida..................................................         696         7.55       38,855,896          8.41
Georgia..................................................         549         5.95       30,066,093          6.50
Illinois.................................................           7         0.08          353,696          0.08
Indiana..................................................          38         0.41        2,310,826          0.50
Kentucky.................................................         181         1.96        9,591,365          2.07
Louisiana................................................         514         5.57       26,720,047          5.78
Maryland.................................................           1         0.01           38,129          0.01
Mississippi..............................................       1,212        13.15       54,880,125         11.87
Missouri.................................................          60         0.65        3,143,821          0.68
New Mexico...............................................          47         0.51        3,185,885          0.69
North Carolina...........................................         498         5.40       29,739,191          6.43
Ohio.....................................................          61         0.66        3,474,068          0.75
Oklahoma.................................................         232         2.52       12,354,486          2.67
South Carolina...........................................       1,603        17.39       64,219,585         13.89
Tennessee................................................         335         3.63       18,012,064          3.90
Texas....................................................       1,545        16.76       78,912,268         17.07
Virginia.................................................         273         2.96       16,235,362          3.51
West Virginia............................................         136         1.48        7,684,000          1.66
                                                                -----   -----------  --------------        ------
Total....................................................       9,220       100.00%  $  462,287,289        100.00%
                                                                -----   -----------  --------------        ------
                                                                -----   -----------  --------------        ------
</TABLE>
 
- ------------------------
 
(1) Percentages may not add to 100% due to rounding.
 
                                       28
<PAGE>
                     CERTAIN LEGAL ASPECTS OF THE ACCOUNTS
                              AND RELATED MATTERS
 
CONSUMER PROTECTION LAWS
 
    Numerous federal and state consumer protection laws and related regulations
impose substantial requirements upon creditors providing mortgage financing.
These laws include, without limitation, the Truth-in-Lending Act, the Equal
Credit Opportunity Act, the Federal Trade Commission Act, the Fair Credit
Reporting Act, the Fair Debt Collection Practices Act, the Federal Reserve
Board's Regulations "B" and "Z" and the Uniform Consumer Credit Code (the
"UCCC"). These requirements can impose specific statutory liabilities upon
creditors who fail to comply with their provisions. In some cases, such
liabilities may affect the ability of an assignee (such as the Trust and the
Indenture Trustee) to enforce installment contracts and promissory notes such as
the Accounts.
 
    The so-called "Holder-in-Due-Course" Rule of the Federal Trade Commission
(the "FTC Rule"), the provisions of which are generally duplicated by the UCCC,
has the effect of subjecting not only a seller (and certain related creditors
and their assignees) in a consumer credit transaction but also any assignee of
the seller, to all claims and defenses which the customer could assert against
the seller. Because liability under the FTC Rule is limited to the amounts paid
by such customer under the contract, the holder of the contract may be unable to
collect any remaining balance due thereunder. The Accounts are subject to the
requirements of the FTC Rule. Accordingly, the Issuer, as holder of the Accounts
will be subject to any claims or defenses that the obligor of the related
Account may assert against Jim Walter Homes under the building or sale contract
related to such Account. If a customer successfully asserts any such claim or
defense, the value of such Account could be adversely affected.
 
    The installment contracts utilized by Jim Walter Homes contain provisions
obligating the obligor to pay late charges if payments are not made in a timely
manner. In certain cases, laws of certain states may specifically limit the
amount of late charges that may be collected or prohibit the imposition of late
charges. Late charges will be retained by the Servicer as additional servicing
compensation, and the inability of the Servicer to collect these amounts will
not affect payments to Noteholders.
 
MORTGAGES, DEEDS OF TRUST AND MECHANIC'S LIEN CONTRACTS
 
    The following discussion contains summaries of certain legal aspects of the
mortgages, deeds of trust, deeds to secure debt and mechanic's lien contracts
(collectively, "Security Instruments") which are general in nature. Because such
legal aspects are governed by applicable state law (which laws may differ
substantially) the summaries do not purport to be complete or to reflect the
laws of any particular state or to encompass the laws of all states in which the
security for the Accounts is situated. The summaries are qualified in their
entirety by reference to the applicable federal and state laws governing such
Accounts.
 
    The Security Instruments generally will be either mortgages or deeds of
trust depending upon the prevailing practice in the state in which the property
securing the related Account is located. A mortgage creates a lien upon the real
property encumbered by the mortgage. There are two parties to a mortgage, the
mortgagor, who is the obligor and homeowner, and the mortgagee, who provides
financing. Generally, the mortgagor delivers to the mortgagee a note and the
mortgage. The lien created by a mortgage is not prior to liens for real estate
taxes and assessments or to certain tax liens (see "--Anti-Deficiency
Legislation and Other Limitations on Creditors"), nor is it prior to certain
other liens which in most jurisdictions are given priority by statute. Priority
between mortgages depends on their terms and generally on the order in which
they are filed with a state or county recording office.
 
    Although a deed of trust is similar to a mortgage, a deed of trust formally
has three parties: the obligor-homeowner called the trustor (similar to a
mortgagor), a creditor (similar to a mortgagee) called the beneficiary, and a
third-party grantee called the trustee. Under a deed of trust, the obligor
grants the property, irrevocably until the debt is paid, in trust, generally
with a power of sale, to the trustee to secure
 
                                       29
<PAGE>
payment of the obligation. The deed of trust may, by state law, be subordinated
to real estate taxes and assessments and certain other liens which are given
priority by statute. It also may be subordinated to certain tax liens (see
"--Anti-Deficiency Legislation and Other Limitations on Creditors").
 
    In the State of Texas, indebtedness incurred for the purchase of real
property is typically secured by a deed of trust and indebtedness incurred for
the purpose of making improvements on real property is secured by a mechanic's
lien contract, both with power of sale. In all material respects, the mechanic's
lien contract has the same effect as a deed of trust.
 
FORECLOSURE AND OTHER REMEDIES
 
    The laws of foreclosure vary from state to state. Foreclosure of a mortgage
generally is accomplished by judicial action. The action is initiated by the
service of legal pleadings upon all parties having an interest in the real
property. Delays in completion of the foreclosure may occasionally result from
difficulties experienced in locating necessary party defendants. Judicial
foreclosure proceedings are often not contested by any of the parties defendant.
If a mortgagee's right of foreclosure is contested, the legal proceedings
necessary to resolve the issue can be time consuming. If the court finds for a
mortgagee, it generally issues a judgment of foreclosure and appoints a referee
or other court officer to conduct the sale of the property.
 
    Foreclosure of either a deed of trust or a mechanic's lien contract
generally is accomplished by a non-judicial trustee's sale under a specific
provision in the deed of trust which authorizes the trustee to sell the property
upon any default by the obligor under the terms of the deed of trust or the note
secured thereby. In some states, the trustee must record a notice of default and
send a copy to the obligor and to any person who has recorded a request for a
copy of notice of default and notice of sale. In addition, the trustee must
provide notice in some states to any other individual having an interest in the
real property, including any junior lienholder. In some states, the obligor has
the right to reinstate the obligation at any time following default until
shortly before the trustee's sale. In general, the obligor, or any other person
having a junior encumbrance on the real estate, may, during a reinstatement
period, cure the default by paying the entire amount in arrears plus the costs
and expenses incurred in enforcing the obligation. Generally, state law controls
the amount of foreclosure expenses and costs, including attorneys' fees, which
may be recovered by a creditor. If the deed of trust or mechanic's lien
contract, as the case may be, is not reinstated, a notice of sale must be posted
in a public place and, in most states, published for a specific period of time
in one or more newspapers. In addition, some state laws require that a copy of
the notice of sale be posted on the property and sent to all parties having an
interest in the real property.
 
    In the case of foreclosure under a mortgage, deed of trust or mechanic's
lien contract, the sale by the referee or other designated officer or by the
trustee is at a public sale. However, because of the difficulty a potential
buyer at the sale would have in determining the exact status of title and
because the physical condition of the property may have deteriorated during the
foreclosure proceedings, it is uncommon for a third party to purchase the
property at the foreclosure sale. Instead, it is common for the creditor, or an
affiliate of the creditor, to purchase the property from the trustee or referee
for an amount equal to the unpaid principal amount of note secured by the
mortgage, deed of trust or mechanic's lien contract, accrued and unpaid interest
and the costs and expenses of foreclosure. Thereafter, subject to the right of
the obligor in some states to remain in possession during the redemption period,
the creditor will assume the burdens of ownership, including obtaining insurance
and making such repairs at its own expense as are necessary to render the
property suitable for resale. Depending upon market conditions, the ultimate
proceeds of the sale of the property may not equal the creditor's investment in
the property.
 
RIGHTS OF REDEMPTION
 
    In some states, after the sale of real property pursuant to a deed of trust
or foreclosure of a mortgage, the obligor and foreclosed junior lienors are
given a statutory period in which to redeem the property from
 
                                       30
<PAGE>
the foreclosure sale. In some states, redemption may occur only upon payment of
the entire unpaid balance of the cash price, earned finance charges and costs
and expenses of foreclosure. In other states, redemption may be authorized if
the former customer pays only a portion of the sums due. The effect of a
statutory right of redemption is to diminish the ability of the creditor to sell
the foreclosed property. The right of redemption could defeat the title of any
purchaser from the creditor subsequent to foreclosure or sale under a deed of
trust. Consequently, the practical effect of the redemption right is to force
the creditor to retain the property and to pay the expenses of ownership until
the redemption period has run.
 
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON CREDITORS
 
    Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the obligor following foreclosure or sale under a
mortgage or a deed of trust. A deficiency judgment is a personal judgment
against the obligor equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
creditor. In some states, statutes require the beneficiary or mortgagee to
exhaust the security afforded under a deed of trust or mortgage by foreclosure
in an attempt to satisfy the full debt before bringing a personal action against
the obligor. Finally, other statutory provisions limit any deficiency judgment
against the obligor following a judicial sale to the excess of the outstanding
debt over the fair market value of the property at the time of the sale. The
purpose of these statutes is generally to prevent a beneficiary or mortgagee
from obtaining a large deficiency judgment against the obligor as a result of
low or no bids at the judicial sale.
 
    Numerous other statutory provisions, including the federal bankruptcy laws
and state laws affording relief to debtors, may interfere with or affect the
ability of the secured mortgage creditor to realize upon collateral and/or
enforce a deficiency judgment. For example, under federal bankruptcy law,
virtually all actions (including foreclosure actions and deficiency judgment
proceedings) are automatically stayed upon the filing of a bankruptcy petition,
and often no mortgage payments are made during the course of the bankruptcy
proceeding. In a case under the bankruptcy laws, the secured creditor is
precluded from foreclosing without authorization from the bankruptcy court. In
addition, with respect to federal bankruptcy laws, a court with federal
bankruptcy jurisdiction may permit an obligor through his or her chapter 11 or
chapter 13 rehabilitative plan to cure a monetary default in respect of a
Security Instrument on such obligor's residence by paying arrearages within a
reasonable time period and reinstating the original Security Instrument payment
schedule even though the creditor accelerated the outstanding indebtedness and a
final judgment of foreclosure had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the obligor's
petition. Some courts with federal bankruptcy jurisdiction have approved plans,
based on the particular facts of the reorganization case, that enabled an
obligor to cure a payment default by paying arrearages over a number of years.
In addition, the laws of various states provide for moratoria on the payment of
principal of, and interest on, outstanding indebtedness by obligors meeting
certain qualifications.
 
    Courts with federal bankruptcy jurisdiction also have indicated that the
terms of a mortgage or a deed of trust secured by property not consisting solely
of the obligor's principal residence may be modified. These courts have
suggested that such modifications may include reducing the amount of each
monthly payment, reducing the rate of interest or finance charge, altering the
repayment schedule and reducing the creditor's security interest to the value of
the residence, thus rendering the creditor a general unsecured creditor for the
difference between the value of the residence and the outstanding balance of the
indebtedness. Some courts have permitted such modifications when the mortgage or
deed of trust is secured both by the obligor's principal residence and by
personal property.
 
    The Code provides priority to certain tax liens over the liens of a Security
Instrument. In addition, substantive requirements are imposed upon creditors in
connection with the origination of Security Instruments by numerous federal and
some state consumer protection laws. These laws include the federal
 
                                       31
<PAGE>
Truth-in-Lending Act, Equal Credit Opportunity Act, Fair Credit Billing Act,
Fair Credit Reporting Act and related statutes. These federal laws and state
laws impose specific statutory liabilities upon creditors who originate Security
Instruments and who fail to comply with the provisions of such laws. In some
cases, this liability may affect assignees of the Security Instruments,
including the Issuer and the Indenture Trustee. See "--Consumer Protection Laws"
above.
 
    Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a homeowner under an Account who enters the military
service after the origination of such homeowner's Account (including a homeowner
who is a member of the National Guard or is in reserve status at the time of the
origination of the Account and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such
homeowner's active duty status, unless a court orders otherwise upon application
of the lender. It is possible that similar actions could have an effect, for an
indeterminate period of time, on the ability of the Servicer to collect full
amounts of finance charges on certain of the Accounts. In addition, the Relief
Act imposes limitations which would impair the ability of the Servicer to
foreclose on an affected Account during the homeowner's period of active duty
status. Thus, in the event that such an Account goes into default, there may be
delays and losses occasioned by the inability to realize upon the related
Mortgaged Property in a timely fashion.
 
ENFORCEABILITY OF CERTAIN PROVISIONS
 
    Upon foreclosure, courts have imposed general equitable principles. These
equitable principles are generally designed to relieve the obligor from the
legal effect of his defaults under the mortgage or deed of trust. Examples of
judicial remedies that have been fashioned include judicial requirements that
the creditor undertake affirmative and extensive actions to determine the causes
for the obligor's default and the likelihood that the obligor will be able to
cure the default. In some cases, courts have substituted their judgment for the
creditors' judgment and have required that creditors reinstate mortgages or
deeds of trust or recast payment schedules in order to accommodate obligors who
are suffering from temporary financial disability. In other cases, courts have
limited the right of creditors to foreclose if the default under the mortgage
instrument is not a monetary default, such as when the obligor fails adequately
to maintain the property or the obligor executes a second mortgage or deed of
trust affecting the property.
 
ENVIRONMENTAL LEGISLATION
 
    Certain states impose a statutory lien for associated costs on property that
is the subject of a clean-up action by the state on account of hazardous wastes
or hazardous substances released or disposed of on the property. Such a lien
will generally have priority over all subsequent liens on the property and, in
certain of these states, will have priority over prior recorded liens including
the lien of a mortgage or deed of trust. In addition, under federal
environmental legislation and possibly under state law in a number of states, a
secured party which takes a deed in lieu of foreclosure or acquires a mortgaged
property at a foreclosure sale may, in certain limited circumstances, be liable
as an "owner or operator" for the costs of cleaning up a contaminated site.
Although such costs could be substantial, it is unclear whether they would be
imposed on a secured party (such as the Trust). In the event that title to a
Mortgaged Property securing an Account was acquired by the Issuer and cleanup
costs were incurred in respect of the Mortgaged Property, the Noteholders would
be adversely affected if such costs were required to be paid by the Issuer.
 
    However, recent amendments to federal environmental legislation provide for
a "secured creditor exemption" which defines and specifies the range of
permissible actions that may be undertaken by a secured party holding security
in a contaminated facility. In addition, under the amendments, a secured party
continues to be protected from liability as an "owner or operator" after
foreclosure as long as it seeks to divest itself of the facility at the earliest
practicable commercially reasonable time on commercially reasonable terms,
taking into account market conditions and legal and regulatory requirements. The
"secured creditor exemption," however, does not necessarily affect the potential
for liability in actions under other federal or state laws which may impose
liability on "owners or operators" but do not incorporate the "secured creditor
exemption."
 
                                       32
<PAGE>
                                    SECURITY
 
MORTGAGE COLLATERAL
 
    GENERAL.  The Notes will be secured by assignments to the Indenture Trustee
of Collateral consisting of (i) the Mortgage Collateral, (ii) the payments
received thereon after the Cut-Off Date, (iii) the net reinvestment income of
such payments and (iv) the Servicing Agreement and the Purchase and Sale
Agreement. See "DESCRIPTION OF THE NOTES--Interest and Principal Payments."
 
    ACCOUNTS.  In order to enable the Indenture Trustee to obtain a security
interest in the mortgage, deed of trust or other security instrument, as the
case may be, and other documents and instruments underlying each Account
comprising the Mortgage Collateral, upon receipt of such documents and
instruments from the Depositor after the issuance of the Notes, the Indenture
requires the Issuer to: (i) endorse each customer's promissory note in blank and
deliver such note to be held by the Indenture Trustee until such time as such
customer's Account is paid in full or becomes subject to foreclosure
proceedings; (ii) prepare assignments of mortgages, mechanic's lien contracts or
deeds of trust, as the case may be, in recordable form, which collaterally
assign the Issuer's interest in the mortgages, mechanic's lien contracts or
deeds of trust to the Indenture Trustee; and (iii) record such assignments in
the local real estate records where the real property is located. See "RISK
FACTORS--Security Interest; Mortgage Collateral."
 
    INSURANCE PROCEEDS.  The Issuer will assign to the Indenture Trustee, as
additional security for the Notes, all payments due under the standard hazard
insurance policies (the "Insurance Policies") insuring the relevant Mortgaged
Property with respect to each of the Accounts comprising the Mortgage
Collateral. Because the Insurance Policies will be underwritten by different
issuers and will cover Mortgaged Properties located in various states, such
policies will not contain identical terms and conditions. The most significant
terms thereof, however, generally will be determined by state law and generally
will be similar. Most such policies typically will not cover any physical damage
resulting from the following: war, governmental actions, floods, earth
movements, nuclear reaction, hazardous wastes or substances, and theft. The
foregoing list is indicative of certain kinds of uninsured risks and is not
all-inclusive. The terms of each Account comprising the Mortgage Collateral
require the customer to maintain an Insurance Policy covering the related
mortgaged property. The terms of the Servicing Agreement require the Servicer
either to cause such Insurance Policy to be maintained in full force and effect,
or to obtain an insurance policy against certain losses with respect to each
such Account. All proceeds of any Insurance Policy collected by the Servicer
(less amounts to be applied to the restoration or repair of the mortgaged
property) will be deposited in the Collection Account. Insurance proceeds
designated for repair or restoration of a Mortgaged Property will be deposited
in a servicing account established in accordance with the terms of the Servicing
Agreement. See "THE SERVICING AGREEMENT--Insurance; Taxes."
 
   
    At the time of entering into a Retail Contract or Texas Contract, Jim Walter
Homes offers each customer the opportunity to select Best Insurors, Inc.
("Best"), a licensed Florida insurance agency and a wholly-owned subsidiary of
Walter Industries, to provide the Insurance Policy required to be maintained by
such customer under the Retail Contract or Texas Contract. As of the Cut-Off
Date, 5,035 Accounts representing approximately 51% of the Aggregate Economic
Balance have Insurance Policies issued by Best.
    
 
    Any losses incurred with respect to Accounts comprising the Mortgage
Collateral due to uninsured risks (including earthquakes, mudflows and floods)
or insufficient hazard insurance proceeds will result in a loss which, to the
extent that the overcollateralization existing at the time of such loss is not
sufficient to cover such loss, will result in the reduction of the principal
balance of one or more Classes of Notes without a payment in respect of
principal thereon. See "RISK FACTORS--Risks of Subordination."
 
    INVESTMENT OF FUNDS.  Subject to certain limitations set forth in the
Indenture, prior to a default or an Event of Default under the Indenture, funds
in the Collection Account will be invested by the Indenture Trustee, as directed
by the Issuer, in certain eligible investments which may include, among other
 
                                       33
<PAGE>
investments, obligations of the United States or any agency thereof backed by
the full faith and credit of the United States, certain obligations issued or
fully guaranteed by the Federal Home Loan Mortgage Corporation ("Freddie Mac")
or the Federal National Mortgage Association ("Fannie Mae"), certificates of
deposit, time deposits and bankers' acceptances that are obligations of eligible
depository institutions, certain repurchase agreements entered into with
eligible depository institutions, commercial paper or other debt securities
issued by corporations meeting certain credit rating standards and other
investments acceptable to the Rating Agencies ("Eligible Investments"). If a
default or an Event of Default under the Indenture occurs and is continuing, the
Issuer shall no longer have the ability to direct the investment of funds in the
Collection Account. See "THE INDENTURE--Events of Default."
 
   
    Funds in the Collection Account may be invested only in Eligible Investments
so that all investments will mature no later than two Business Days prior to the
next Payment Date. Any income or other gain from Eligible Investments will be
credited to, and any loss resulting from such investments will be charged to,
the Collection Account.
    
 
COLLECTION ACCOUNT
 
   
    Prior to the Closing Date, the Collection Account will be established with,
and in the name of, the Indenture Trustee. On the Closing Date, the Issuer will
deposit cash in an amount equal to all payments (including prepayments) received
on the Accounts comprising the Mortgage Collateral since the Cut-Off Date and up
to the date that is five business days prior to the Closing Date. Thereafter,
all payments (including payments received since and including the date that is
five business days prior to the Closing Date) received in respect of the
Accounts will be deposited in the Collection Account on a weekly basis (which
will include the deposit on the last business day of each Collection Period), in
accordance with information provided by the Servicer. The Indenture Trustee will
transfer amounts in the Holding Account into the Collection Account. Prior to
any such deposit, payments received in respect of the Accounts will be held by
the Indenture Trustee in the Holding Account. See "THE SERVICING AGREEMENT--
Collection of Payments." The foregoing amounts deposited into the Collection
Account, together with the reinvestment income thereon and less Issuer Expenses,
will be available to make payments on the Notes.
    
 
CERTAIN CONTRACTUAL RIGHTS
 
    The Issuer will assign to the Indenture Trustee as security for the Notes
all of its right, title and interest in, to and under the Purchase and Sale
Agreement and the Servicing Agreement and the rights to certain servicing
software. See "THE PURCHASE AND SALE AGREEMENT."
 
                            DESCRIPTION OF THE NOTES
 
   
    The following are summaries of the material provisions of the Notes. The
following summaries do not purport to be complete and are subject to, and are
qualified in their entirety by reference to, the Indenture.
    
 
AVAILABLE FUNDS
 
    "Available Funds" in respect of a Payment Date are funds equal to the sum of
(i) collections on the Accounts during the Collection Period immediately
preceding such Payment Date that are on deposit in the Collection Account as of
the close of business on the last business day of such Collection Period and
(ii) any net reinvestment income earned on funds described in clause (i) above,
during the Reinvestment Period. Available Funds will be net of Issuer Expenses
paid. "Issuer Expenses" are all of the Issuer's expenses (other than amounts due
on the Notes), including, without limitation, the fees and expenses of the Owner
Trustee, the Indenture Trustee and the fee of the Servicer. See "THE TRUST
AGREEMENT," THE INDENTURE--The Indenture Trustee" and "THE SERVICING
AGREEMENT--Servicing Fee." The "Remaining Available Funds" for a Payment Date
are the Available Funds for such Payment Date reduced by the amount of interest
due on the Notes on such Payment Date.
 
                                       34
<PAGE>
INTEREST AND PRINCIPAL PAYMENTS
 
   
    Interest on each Class of the Notes will be payable from Available Funds on
each Payment Date in an amount up to the Interest Accrual Amount of such Class.
The "Interest Accrual Amount" of any Class for any Payment Date is equal to
interest accrued on the Outstanding Principal Balance of such Class (after
giving effect to payments and allocations of losses on the preceding Payment
Date, if any) during the Interest Accrual Period ending on the day prior to the
Payment Date, at the Note Rate for such Class; provided, however, that such
amount shall not include interest due and payable with respect to unreimbursed
Realized Loss Amounts. The "Note Rate" of the Class A-1, Class A-2, Class A-3
and Class A-4 Notes is [   ]%, [   ]%, [   ]% and [   ]%, respectively. Prior to
the Maturity Date, an event which would otherwise be an Event of Default under
the Indenture will not be an Event of Default (i) in respect of the Class A-2
Notes until the Class A-1 Notes have been paid in full, (ii) in respect of the
Class A-3 Notes until the Class A-1 Notes and Class A-2 Notes have been paid in
full and (iii) in respect of the Class A-4 Notes until the Class A-1 Notes,
Class A-2 Notes and Class A-3 Notes have been paid in full.
    
 
   
    The "Class A-1 Outstanding Principal Balance" as of any Payment Date will
equal the Class A-1 Initial Principal Balance reduced by (i) all payments, if
any, made on the Class A-1 Notes, in reduction of principal balance made on all
prior Payment Dates and (ii) all Class A-1 Realized Loss Amounts with respect to
prior Payment Dates. The "Class A-1 Initial Principal Balance" is equal to
$287,750,000.
    
 
   
    The "Class A-2 Outstanding Principal Balance" as of any Payment Date will
equal the Class A-2 Initial Principal Balance reduced by (i) all payments, if
any, made on the Class A-2 Notes, in reduction of principal balance made on all
prior Payment Dates and (ii) all Class A-2 Realized Loss Amounts with respect to
prior Payment Dates. The "Class A-2 Initial Principal Balance" is equal to
$57,750,000.
    
 
   
    The "Class A-3 Outstanding Principal Balance" as of any Payment Date will
equal the Class A-3 Initial Principal Balance reduced by (i) all payments, if
any, made on the Class A-3 Notes, in reduction of principal balance made on all
prior Payment Dates and (ii) all Class A-3 Realized Loss Amounts with respect to
prior Payment Dates. The "Class A-3 Initial Principal Balance" is equal to
$45,100,000.
    
 
   
    The "Class A-4 Outstanding Principal Balance" as of any Payment Date will
equal the Class A-4 Initial Principal Balance reduced by (i) all payments, if
any, made on the Class A-4 Notes, in reduction of principal balance made on all
prior Payment Dates and (ii) all Class A-4 Realized Loss Amounts with respect to
prior Payment Dates. The "Class A-4 Initial Principal Balance" is equal to
$48,550,000.
    
 
   
    The Class A-1 Outstanding Principal Balance, the Class A-2 Outstanding
Principal Balance, the Class A-3 Outstanding Principal Balance and the Class A-4
Outstanding Principal Balance, are each referred to herein generally as an
"Outstanding Principal Balance." The "Aggregate Outstanding Principal Balance"
as of any Payment Date is equal to the sum of the Outstanding Principal Balances
as of such Payment Date.
    
 
   
    On any Payment Date, if Available Funds (less any interest paid to the prior
Classes of Notes, on such Payment Date) are less than the Interest Accrual
Amount for a Class of Notes, there will exist a shortfall in interest paid to
such Class of Notes; provided, however, that such amount shall not include
interest due and payable with respect to unreimbursed Realized Loss Amounts (as
to each Class of Notes, a "Class Interest Shortfall"). Class Interest Shortfalls
will be added to the amount of interest payable to the holders of such Class on
subsequent Payment Dates, subject to the availability of funds, and interest
will accrue on the amount of any Class Interest Shortfalls.
    
 
    Interest will be calculated on the basis of a 360-day year consisting of
twelve 30-day months.
 
    On each Payment Date, interest and principal payments on the Notes will be
made from Available Funds in the following order of priority (the "Available
Funds Allocation"):
 
        FIRST, to the holders of the Class A-1 Notes, in an amount up to the
    Interest Accrual Amount thereof;
 
        SECOND, to the holders of the Class A-1 Notes, in an amount up to all
    unreimbursed Class Interest Shortfalls related thereto, together with
    accrued interest thereon;
 
                                       35
<PAGE>
        THIRD, to the holders of the Class A-2 Notes, in an amount up to the
    Interest Accrual Amount thereof;
 
        FOURTH, to the holders of the Class A-2 Notes, in an amount up to all
    unreimbursed Class Interest Shortfalls related thereto, together with
    accrued interest thereon;
 
        FIFTH, to the holders of the Class A-3 Notes, in an amount up to the
    Interest Accrual Amount thereof;
 
        SIXTH, to the holders of the Class A-3 Notes, in an amount up to all
    unreimbursed Class Interest Shortfalls related thereto, together with
    accrued interest thereon;
 
        SEVENTH, to the holders of the Class A-4 Notes, in an amount up to the
    Interest Accrual Amount thereof;
 
        EIGHTH, to the holders of the Class A-4 Notes, in an amount up to all
    unreimbursed Class Interest Shortfalls related thereto, together with
    accrued interest thereon;
 
        NINTH, to the holders of the Class A-1 Notes, in an amount up to the
    Class A-1 Optimal Principal Amount;
 
   
        TENTH, to the holders of the Class A-1 Notes, accrued and unpaid
    interest at the related Note Rate on the amount of any unreimbursed Class
    A-1 Realized Loss Amounts previously allocated thereto;
    
 
   
        ELEVENTH, to the holders of the Class A-1 Notes, in an amount up to the
    amount of any unreimbursed Class A-1 Realized Loss Amounts previously
    allocated thereto (including any Class A-1 Realized Loss Amount allocated
    thereto on such Payment Date);
    
 
        TWELFTH, to the holders of the Class A-2 Notes, in an amount up to the
    Class A-2 Optimal Principal Amount;
 
   
        THIRTEENTH, to the holders of the Class A-2 Notes, accrued and unpaid
    interest at the related Note Rate on the amount of any unreimbursed Class
    A-2 Realized Loss Amounts previously allocated thereto;
    
 
   
        FOURTEENTH, to the holders of the Class A-2 Notes, in an amount up to
    the amount of any unreimbursed Class A-2 Realized Loss Amounts previously
    allocated thereto (including any Class A-2 Realized Loss Amount allocated
    thereto on such Payment Date);
    
 
        FIFTEENTH, to the holders of the Class A-3 Notes, in an amount up to the
    Class A-3 Optimal Principal Amount;
 
   
        SIXTEENTH, to the holders of the Class A-3 Notes, accrued and unpaid
    interest at the related Note Rate on the amount of any unreimbursed Class
    A-3 Realized Loss Amounts previously allocated thereto;
    
 
   
        SEVENTEENTH, to the holders of the Class A-3 Notes, in an amount up to
    the amount of any unreimbursed Class A-3 Realized Loss Amounts previously
    allocated thereto (including any Class A-3 Realized Loss Amount allocated
    thereto on such Payment Date);
    
 
        EIGHTEENTH, to the holders of the Class A-4 Notes, in an amount up to
    the Class A-4 Optimal Principal Amount;
 
   
        NINETEENTH, to the holders of the Class A-4 Notes, accrued and unpaid
    interest at the related Note Rate on the amount of any unreimbursed Class
    A-4 Realized Loss Amounts previously allocated thereto; and
    
 
   
        TWENTIETH, to the holders of the Class A-4 Notes, in an amount up to the
    amount of any unreimbursed Class A-4 Realized Loss Amounts previously
    allocated thereto (including any Class A-4 Realized Loss Amount allocated
    thereto on such Payment Date).
    
 
   
    The "Class A-1 Optimal Principal Amount" is equal to 65.524308% of the
Optimal Principal Amount, not to exceed the Outstanding Principal Balance of the
Class A-1 Notes.
    
 
                                       36
<PAGE>
   
    The "Class A-2 Optimal Principal Amount" is equal to 13.150404% of the
Optimal Principal Amount, not to exceed the Outstanding Principal Balance of the
Class A-2 Notes.
    
 
   
    The "Class A-3 Optimal Principal Amount" is equal to 10.269839% of the
Optimal Principal Amount, not to exceed the Outstanding Principal Balance of the
Class A-3 Notes.
    
 
   
    The "Class A-4 Optimal Principal Amount" is equal to 11.055448% of the
Optimal Principal Amount, not to exceed the Outstanding Principal Balance of the
Class A-4 Notes.
    
 
   
    A "Class Optimal Principal Amount" is any of the Class A-1, Class A-2, Class
A-3 or Class A-4 Optimal Principal Amounts, as applicable.
    
 
   
    The "Optimal Principal Amount" is equal to (A) on any Payment Date (i) on or
prior to the Target Overcollateralization Date or (ii) after the Target
Overcollateralization Date and on which there exists an uncured Trigger Event,
the Remaining Available Funds; and (B) on any Payment Date after the Target
Overcollateralization Date on which there does not exist an uncured Trigger
Event, the amount which, when paid as principal on the Notes, will result in
achieving or maintaining the Target Overcollateralization Level. In no event
will the Optimal Principal Amount for any Payment Date exceed the Remaining
Available Funds for such Payment Date or the Aggregate Outstanding Principal
Balance of the Notes.
    
 
   
    An Event of Default may be cured only if the Indenture Trustee has not
accelerated the Notes. On the Maturity Date, the entire principal amount of the
Notes will be due to the extent not previously paid.
    
 
   
    The "Target Overcollateralization Date" is the Payment Date occurring in
April 2000.
    
 
   
    The "Target Overcollateralization Level" as of any Payment Date, is the
level of overcollateralization that would exist if the Overcollateralization
Amount were equal to the greater of (i) the product of (x) the
Overcollateralization Percentage and (y) the Aggregate Economic Balance of the
Accounts as of the first day of the month preceding the month of such Payment
Date and (ii) the Minimum Target Overcollateralization Amount.
    
 
   
    The "Overcollateralization Amount" as of any Payment Date, is an amount
equal to (i) the Aggregate Economic Balance of the Accounts as of the first day
of the month preceding the month of such Payment Date, less (ii) the Aggregate
Outstanding Principal Balance and all unreimbursed Realized Loss Amounts, after
giving effect to payments, but prior to the allocation of losses thereon on such
Payment Date.
    
 
   
    The "Minimum Target Overcollateralization Amount" for any Payment Date, is
(a) an amount equal to the greater of (i) the product of (x) 10% and (y) the
Aggregate Economic Balance of the Accounts as of the first day of the month
preceding the month of such Payment Date and (ii) $16,180,055 or (b) in the
event that (i) Mid-State is no longer the Servicer, (ii) the cumulative losses
on the Accounts exceed 4.75%, 5.50%, 6.50%, 7.00% and 8.00% of the Aggregate
Economic Balance as of the Cut-Off Date, at the end of four, five, six, seven
and eight years after the Cut-Off Date, respectively, or exceed 8.00%
thereafter, or (iii) the average 60 day delinquency ratio test as defined in the
Indenture as of any Payment Date, exceeds 8.00%, and such event is continuing,
an amount equal to the greater of (a) the Aggregate Outstanding Principal
Balance of the Notes and (b) the Aggregate Economic Balance of the Accounts as
of the month preceeding the month of such Payment Date.
    
 
   
    The "Overcollateralization Percentage" will be a fraction, expressed as a
percentage, the numerator of which is equal to the excess of (i) the Aggregate
Economic Balance of the Accounts as of the first day of the month preceding the
month in which the Target Overcollateralization Date occurs over (ii) the
Aggregate Outstanding Principal Balance of all Classes of Notes and all
unreimbursed Realized Loss Amounts with respect to all Classes of Notes on the
Target Overcollateralization Date (following payments and allocations of losses
on the Target Overcollateralization Date) and the denominator of which is the
Aggregate Economic Balance of the Accounts as of the first day of the month
preceding the month in which the Target Overcollateralization Date occurs.
    
 
    Following the Target Overcollateralization Date, unless there exists an
uncured Trigger Event, the portion, if any, of the Available Funds remaining
after the Available Funds Allocation, will be released to the Issuer, free of
the lien of the Indenture, and will no longer be available to make payments on
the
 
                                       37
<PAGE>
Notes. Such funds will then be distributed to the owner of the beneficial
interest in the Issuer, which will initially be Mid-State.
 
ALLOCATION OF LOSSES
 
   
    As of each Payment Date, the Indenture Trustee will calculate the Class A-1
Realized Loss Amount, the Class A-2 Realized Loss Amount, the Class A-3 Realized
Loss Amount and the Class A-4 Realized Loss Amount.
    
 
   
    The "Class A-1 Realized Loss Amount" for any Payment Date will be equal to
the excess of (i) the Class A-1 Outstanding Principal Balance as of such Payment
Date (after application of the Class A-1 Optimal Principal Amount, but prior to
the application of losses on such Payment Date) over (ii) the Aggregate Economic
Balance of the Accounts immediately following the Collection Period related to
such Payment Date.
    
 
   
    The "Class A-2 Realized Loss Amount" for any Payment Date will be equal to
the excess of (i) the sum of (a) the Class A-1 Outstanding Principal Balance as
of such Payment Date (after application of the Class A-1 Optimal Principal
Amount, but prior to the application of losses on such Payment Date) and (b) the
Class A-2 Outstanding Principal Balance as of such Payment Date (after
application of the Class A-2 Optimal Principal Amount, but prior to the
application of losses on such Payment Date) over (ii) the Aggregate Economic
Balance of the Accounts immediately following the Collection Period related to
such Payment Date.
    
 
   
    The "Class A-3 Realized Loss Amount" for any Payment Date will be equal to
the excess of (i) the sum of (a) the Class A-1 Outstanding Principal Balance as
of such Payment Date (after application of the Class A-1 Optimal Principal
Amount, but prior to the application of losses on such Payment Date), (b) the
Class A-2 Outstanding Principal Balance as of such Payment Date (after
application of the Class A-2 Optimal Principal Amount, but prior to the
application of losses on such Payment Date) and (c) the Class A-3 Outstanding
Principal Balance as of such Payment Date (after application of the Class A-3
Optimal Principal Amount, but prior to the application of losses on such Payment
Date) over (ii) the Aggregate Economic Balance of the Accounts immediately
following the Collection Period related to such Payment Date.
    
 
   
    The "Class A-4 Realized Loss Amount" for any Payment Date will be equal to
the excess of (i) the sum of (a) the Class A-1 Outstanding Principal Balance as
of such Payment Date (after application of the Class A-1 Optimal Principal
Amount, but prior to the application of losses on such Payment Date), (b) the
Class A-2 Outstanding Principal Balance as of such Payment Date (after
application of the Class A-2 Optimal Principal Amount but prior to the
application of losses on such Payment Date), (c) the Class A-3 Outstanding
Principal Amount, but prior to the application of losses on such Payment Date)
and (d) the Class A-4 Outstanding Principal Balance as of such Payment Date
(after application of the Class A-4 Optimal Principal Amount, but prior to the
application of losses on such Payment Date) over (ii) the Aggregate Economic
Balance of the Accounts immediately following the Collection Period related to
such Payment Date.
    
 
   
    The Class A-1 Realized Loss Amount, the Class A-2 Realized Loss Amount, the
Class A-3 Realized Loss Amount and the Class A-4 Realized Loss Amount are
referred to herein generally as the "Realized Loss Amounts."
    
 
   
    On each Payment Date, any Class A-1 Realized Loss Amount will be applied in
reduction of the Class A-1 Outstanding Principal Balance; any Class A-2 Realized
Loss Amount will be applied in reduction of the Class A-2 Outstanding Principal
Balance; any Class A-3 Realized Loss Amount will be applied in reduction of the
Class A-3 Outstanding Principal Balance; and any Class A-4 Realized Loss Amount
will be applied in reduction of the Class A-4 Outstanding Principal Balance; in
each case, until the Outstanding Principal Balance of such Class has been
reduced to zero.
    
 
                                       38
<PAGE>
REDEMPTION OF THE NOTES
 
   
    All (but not less than all) of the outstanding Notes may be redeemed on any
Payment Date at the option of the Issuer, at 100% of the unpaid principal amount
of the Notes plus accrued interest, if, after giving effect to the payment of
principal to be made on such Payment Date absent such redemption, the aggregate
principal amount of each Class of Notes outstanding (prior to allocations of any
Realized Loss Amounts) is less than or equal to 10% of the original aggregate
principal amount of such Class of Notes.
    
 
WEIGHTED AVERAGE LIFE OF THE NOTES
 
    The following information is given solely to illustrate the effect of
prepayments in respect of the Accounts on the weighted average life of each
Class of Notes and is not a prediction of the prepayment rate, the repossession
rate or the effects of repossessions that might actually be experienced in
respect of the Accounts.
 
    The weighted average life of each Class of Notes refers to the average
amount of time that will elapse from the date of its issuance until each dollar
of principal of such Class of Notes will be repaid to the investor. The weighted
average life of the Notes will be influenced by, among other factors, the rate
at which collections are made on the Accounts. Payments on the Accounts may be
in the form of scheduled payments or prepayments (for this purpose, the term
"prepayments" includes prepayments in full and receipt of proceeds from
Insurance Policies that are not applied to the restoration of the home). It is
expected that, consistent with Mid-State's current servicing procedures,
repossessed homes will, in general, be sold in exchange for a new Account
together with a small amount of cash. Consequently, liquidations of Accounts due
to repossessions are not expected to generate much, if any, cash proceeds.
 
    Because of the initial overcollateralization, the likelihood of prepayments
on the Accounts and the application of the Remaining Available Funds to pay
principal of the Notes in accordance with the Available Funds Allocation, it is
expected that each Class of Notes could be fully paid significantly earlier than
the Maturity Date. On the other hand, because no party is required to advance
delinquent payments on the accounts, there will be no cash flow in respect of
Accounts secured by repossessed properties until a new Account is generated upon
the sale, if any, of the related repossessed property; and such cash flow would
normally be in a lesser amount. There can be no assurance that any of the
foregoing events will occur or as to the timing of the occurrence of such
events.
 
   
    The weighted average life of each Class of Notes as computed herein and the
other information in the tables below assume that: (i) all of the Accounts
constitute eight fully-amortizing fixed-rate accounts: (a) one of which has the
characteristics as set forth under the column "0-15" in the table entitled
"Remaining Years to Maturity of Accounts Comprising the Mortgage Collateral -
8.50% Accounts" (the "8.50% Accounts Table") set forth under "THE MORTGAGE
COLLATERAL"; (b) one of which has the characteristics as set forth under the
column "16-20" in the 8.50% Accounts Table; (c) one of which has the
characteristics as set forth under the column "21-25" in the 8.50% Accounts
Table; (d) one of which has the characteristics as set forth under the column
"26-30" in the 8.50% Accounts Table; (e) one of which has the characteristics as
set forth under the column "0-15" in the table entitled "Remaining Years to
Maturity of Accounts Comprising the Mortgage Collateral - 10.00% Accounts (the
"10.00% Accounts Table") set forth under "THE MORTGAGE COLLATERAL"; (f) one of
which has the characteristics as set forth under the column "16-20" in the
10.00% Accounts Table; (g) one of which has the characteristics as set forth
under the column "21-25" in the 10.00% Accounts Table; and (h) one of which has
the characteristics as set forth under the column "26-30" in the 10.00% Accounts
Table; (ii) Issuer Expenses consist only of the servicing fees; the servicing
fees and losses total 1.15% of the current Aggregate Economic Balance; (iii) no
Event of Default under the Indenture occurs and no Trigger Event occurs; (iv)
there are no delinquent monthly payments; (v) the Issuer does not redeem the
Notes as provided under "Redemption of Notes" above; and (vi) the Notes are
issued on May 22, 1997 and the Class A-1, Class A-2, Class A-3, and Class A-4
Notes are assumed to bear interest at an interest rate equal to 7.46%, 7.61%,
7.80% and 8.09%, respectively. No representation is made that the Accounts will
not experience delinquencies or losses or that resales of repossessed houses
will not occur and new Accounts will not be generated.
    
 
                                       39
<PAGE>
   
    Prepayments on Accounts that are not due to repossessions are commonly
measured relative to a prepayment standard or model. The model used in this
Prospectus, the conditional prepayment rate ("CPR"), represents an assumed
annual rate of prepayments relative to the outstanding Economic Balance of the
Accounts at the beginning of an Interest Accrual Period. The CPR is expressed as
an annual rate, which is applied monthly as a percentage of the Accounts
outstanding at the beginning of each month reduced by scheduled payments due on
the Accounts. As used in the tables below, "3.5% CPR" assumes prepayments at an
annual rate of 3.5%; "4.5% CPR" assumes prepayments at an annual rate of 4.5%;
and so on.
    
 
   
    Since the tables below were prepared on the basis of the assumptions
specified above, there are discrepancies between the characteristics of the
actual Accounts and the characteristics of the Accounts assumed in preparing the
tables, and discrepancies between the actual Issuer Expenses and the Issuer
Expenses assumed in preparing the tables. Any such discrepancy may have an
effect upon the percentages of the remaining principal amount of each Class of
Notes outstanding and weighted average lives of such Notes set forth in each
table. In addition, since the actual Accounts have characteristics which differ
from those assumed in preparing the tables, the payments of principal on each
Class of Notes may be made earlier or later than as indicated in the tables. The
tables below were also prepared on the basis of the assumptions that there are
no delinquencies in respect of the Accounts. In the actual servicing of the
Accounts, it is expected that there will be delinquencies, losses, resales of
repossessed houses and new Accounts generated that can vary from the assumptions
used in the calculation of the tables on the following pages. In general,
repossessed houses will be sold for a new Account with little or no cash
downpayment, and there will be some period of time between the repossession of
the house and the origination of the new Account (which may have a lower
Economic Balance), during which period no collections are received in respect of
the repossessed house. Such discrepancies may have an effect on the weighted
average life of each Class of Notes and the percentages of the remaining
principal amount of such Notes set forth in each table.
    
 
   
    It is not likely that the Accounts will prepay at any constant level of CPR
to maturity or that all the Accounts will prepay at the same rate. In addition,
the diverse remaining terms to maturity of the Accounts (which include recently
originated Accounts) could produce slower or faster payments of principal than
indicated in the table at the various levels of CPR specified even if the
weighted average remaining term to scheduled maturity of the Accounts is 24.7
years.
    
 
    Investors are urged to make their investment decisions on a basis that
includes their determination as to anticipated repayment rates, repossession
rates and principal amounts of new Accounts assumed to be generated in respect
of repossessions under a variety of their own assumptions as to the matters set
forth above.
 
    There is no assurance that prepayments of the Accounts will conform to any
level of CPR set forth above in this section or any other level of CPR. The
rates of prepayments on the Accounts are influenced by a variety of economic,
geographic, social and other factors. In general, however, if prevailing
interest rates fall, and particularly if they fall significantly below the
Effective Financing Rates of the Accounts, the rate of repayment on such
Accounts is likely to increase. Conversely, if interest rates rise, and
particularly if they rise significantly above the Effective Financing Rates of
the Accounts, the rate of repayment would be expected to decrease. Other factors
affecting prepayment of Accounts include changes in the homeowner's housing
needs, job transfers, unemployment and the homeowner's net equity in the
properties. The CPR does not purport to be either an historical description of
the voluntary prepayment experience of the Accounts or a prediction of the
anticipated amount of prepayments of the Accounts.
 
    Based on the assumptions described above, the following tables indicate the
resulting weighted average life of each Class of Notes and set forth the
percentage of the original principal amount of each Class of Notes that would be
outstanding immediately prior to giving effect to the payment due on each of the
dates shown at the indicated percentages of CPR.
 
                                       40
<PAGE>
                   PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT OF
        THE CLASS A-1 NOTES OUTSTANDING AT THE RESPECTIVE LEVELS OF CPR
 
   
<TABLE>
<CAPTION>
PAYMENT DATE                                              3.5% CPR     4.5% CPR     5.5% CPR     6.5% CPR     7.5% CPR
- -------------------------------------------------------  -----------  -----------  -----------  -----------  -----------
<S>                                                      <C>          <C>          <C>          <C>          <C>
5/22/97................................................        100%         100%         100%         100%         100%
4/1/98.................................................         94%          93%          92%          91%          90%
4/1/99.................................................         88%          86%          84%          82%          80%
4/1/00.................................................         82%          79%          76%          74%          71%
4/1/01.................................................         78%          74%          71%          68%          65%
4/1/02.................................................         73%          70%          66%          62%          59%
4/1/03.................................................         69%          65%          61%          57%          53%
4/1/04.................................................         65%          61%          56%          52%          48%
4/1/05.................................................         61%          56%          52%          47%          43%
4/1/06.................................................         57%          52%          47%          43%          39%
4/1/07.................................................         54%          48%          43%          39%          35%
4/1/08.................................................         50%          44%          39%          35%          31%
4/1/09.................................................         46%          40%          35%          31%          27%
4/1/10.................................................         42%          37%          32%          27%          23%
4/1/11.................................................         38%          33%          28%          24%          20%
4/1/12.................................................         35%          30%          25%          20%          17%
4/1/13.................................................         31%          26%          21%          17%          14%
4/1/14.................................................         27%          22%          18%          14%          11%
4/1/15.................................................         23%          19%          15%          12%           9%
4/1/16.................................................         20%          15%          12%           9%           7%
4/1/17.................................................         16%          12%           9%           7%           5%
4/1/18.................................................         13%           9%           7%           5%           3%
4/1/19.................................................          9%           6%           4%           3%           1%
4/1/20.................................................          6%           4%           2%           1%           0%
4/1/21.................................................          3%           1%            *           0%           0%
4/1/22.................................................          1%            *           0%           0%           0%
4/1/23.................................................           *           0%           0%           0%           0%
4/1/24.................................................          0%           0%           0%           0%           0%
4/1/25.................................................
4/1/26.................................................
Weighted Average Life
  (Years) (1)..........................................       11.29        10.31         9.44         8.66         7.98
Duration (Years) (2)...................................         6.5          6.1          5.7          5.4          5.1
Principal Payment Window
  (Months) (3).........................................         314          302          290          281          275
Expected Final Maturity................................      7/1/23       7/1/22       7/1/21      10/1/20       4/1/20
</TABLE>
    
 
- ------------------------
(1) The weighted average life of a Note is determined by (i) multiplying the
    amount of each principal payment by the number of years from the date of
    issuance to the related principal payment date, (ii) summing the results and
    (iii) dividing the sum by the total principal paid on the Note.
 
   
(2) Modified Duration assuming an example yield of 7.59%.
    
 
   
(3) The number of months from May 22, 1997 to the month in which the final
    payment of principal would be made.
    
 
*   Indicates an amount greater than zero but less than 0.5% of the original
    principal amount.
 
   
    The stated maturity date of the Class A-1 Notes is July 1, 2025 and the
weighted average life of the Class A-1 Notes is 15.82 years, in each case
assuming a prepayment speed of 0% CPR.
    
 
                                       41
<PAGE>
                   PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT OF
        THE CLASS A-2 NOTES OUTSTANDING AT THE RESPECTIVE LEVELS OF CPR
 
   
<TABLE>
<CAPTION>
PAYMENT DATE                                              3.5% CPR     4.5% CPR     5.5% CPR     6.5% CPR     7.5% CPR
- -------------------------------------------------------  -----------  -----------  -----------  -----------  -----------
<S>                                                      <C>          <C>          <C>          <C>          <C>
5/22/97................................................        100%         100%         100%         100%         100%
4/1/98.................................................         94%          93%          92%          91%          90%
4/1/99.................................................         88%          86%          84%          82%          80%
4/1/00.................................................         82%          79%          76%          74%          71%
4/1/01.................................................         78%          74%          71%          68%          65%
4/1/02.................................................         73%          70%          66%          62%          59%
4/1/03.................................................         69%          65%          61%          57%          53%
4/1/04.................................................         65%          61%          56%          52%          48%
4/1/05.................................................         61%          56%          52%          47%          43%
4/1/06.................................................         57%          52%          47%          43%          39%
4/1/07.................................................         54%          48%          43%          39%          35%
4/1/08.................................................         50%          44%          39%          35%          31%
4/1/09.................................................         46%          40%          35%          31%          27%
4/1/10.................................................         42%          37%          32%          27%          23%
4/1/11.................................................         38%          33%          28%          24%          20%
4/1/12.................................................         35%          30%          25%          20%          17%
4/1/13.................................................         31%          26%          21%          17%          14%
4/1/14.................................................         27%          22%          18%          14%          11%
4/1/15.................................................         23%          19%          15%          12%           9%
4/1/16.................................................         20%          15%          12%           9%           7%
4/1/17.................................................         16%          12%           9%           7%           5%
4/1/18.................................................         13%           9%           7%           5%           3%
4/1/19.................................................          9%           6%           4%           3%           1%
4/1/20.................................................          6%           4%           2%           1%           0%
4/1/21.................................................          3%           1%            *           0%           0%
4/1/22.................................................          1%            *           0%           0%           0%
4/1/23.................................................           *           0%           0%           0%           0%
4/1/24.................................................          0%           0%           0%           0%           0%
4/1/25.................................................
4/1/26.................................................
Weighted Average Life
  (Years) (1)..........................................       11.29        10.31         9.44         8.66         7.98
Duration (Years) (2)...................................         6.4          6.0          5.7          5.3          5.0
Principal Payment Window
  (Months) (3).........................................         314          302          290          281          275
Expected Final Maturity................................      7/1/23       7/1/22       7/1/21      10/1/20       4/1/20
</TABLE>
    
 
- ------------------------
 
(1) The weighted average life of a Note is determined by (i) multiplying the
    amount of each principal payment by the number of years from the date of
    issuance to the related principal payment date, (ii) summing the results and
    (iii) dividing the sum by the total principal paid on the Note.
 
   
(2) Modified Duration assuming an example yield of 7.74%.
    
 
   
(3) The number of months from May 22, 1997 to the month in which the final
    payment of principal would be made.
    
 
*   Indicates an amount greater than zero but less than 0.5% of the original
    principal amount.
 
   
    The stated maturity date of the Class A-2 Notes is July 1, 2025 and the
weighted average life of the Class A-2 Notes is 15.82 years, in each case
assuming a prepayment speed of 0% CPR.
    
 
                                       42
<PAGE>
                   PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT OF
 
        THE CLASS A-3 NOTES OUTSTANDING AT THE RESPECTIVE LEVELS OF CPR
 
   
<TABLE>
<CAPTION>
PAYMENT DATE                                              3.5% CPR     4.5% CPR     5.5% CPR     6.5% CPR     7.5% CPR
- -------------------------------------------------------  -----------  -----------  -----------  -----------  -----------
<S>                                                      <C>          <C>          <C>          <C>          <C>
5/22/97................................................        100%         100%         100%         100%         100%
4/1/98.................................................         94%          93%          92%          91%          90%
4/1/99.................................................         88%          86%          84%          82%          80%
4/1/00.................................................         82%          79%          76%          74%          71%
4/1/01.................................................         78%          74%          71%          68%          65%
4/1/02.................................................         73%          70%          66%          62%          59%
4/1/03.................................................         69%          65%          61%          57%          53%
4/1/04.................................................         65%          61%          56%          52%          48%
4/1/05.................................................         61%          56%          52%          47%          43%
4/1/06.................................................         57%          52%          47%          43%          39%
4/1/07.................................................         54%          48%          43%          39%          35%
4/1/08.................................................         50%          44%          39%          35%          31%
4/1/09.................................................         46%          40%          35%          31%          27%
4/1/10.................................................         42%          37%          32%          27%          23%
4/1/11.................................................         38%          33%          28%          24%          20%
4/1/12.................................................         35%          30%          25%          20%          17%
4/1/13.................................................         31%          26%          21%          17%          14%
4/1/14.................................................         27%          22%          18%          14%          11%
4/1/15.................................................         23%          19%          15%          12%           9%
4/1/16.................................................         20%          15%          12%           9%           7%
4/1/17.................................................         16%          12%           9%           7%           5%
4/1/18.................................................         13%           9%           7%           5%           3%
4/1/19.................................................          9%           6%           4%           3%           1%
4/1/20.................................................          6%           4%           2%           1%           0%
4/1/21.................................................          3%           1%            *           0%           0%
4/1/22.................................................          1%            *           0%           0%           0%
4/1/23.................................................           *           0%           0%           0%           0%
4/1/24.................................................          0%           0%           0%           0%           0%
4/1/25.................................................
4/1/28.................................................
Weighted Average Life
  (Years) (1)..........................................       11.29        10.31         9.44         8.66         7.98
Duration (Years) (2)...................................         6.4          6.0          5.6          5.3          5.0
Principal Payment Window
  (Months) (3).........................................         314          302          290          281          275
Expected Final Maturity................................      7/1/23       7/1/22       7/1/21      10/1/20       4/1/20
</TABLE>
    
 
- ------------------------
 
(1) The weighted average life of a Note is determined by (i) multiplying the
    amount of each principal payment by the number of years from the date of
    issuance to the related principal payment date, (ii) summing the results and
    (iii) dividing the sum by the total principal paid on the Note.
 
   
(2) Modified Duration assuming an example yield of 7.94%.
    
 
   
(3) The number of months from May 22, 1997 to the month in which the final
    payment of principal would be made.
    
 
*   Indicates an amount greater than zero but less than 0.5% of the original
    principal amount.
 
   
    The stated maturity date of the Class A-3 Notes is July 1, 2025 and the
weighted average life of the Class A-3 Notes is 15.82 years, in each case
assuming a prepayment speed of 0% CPR.
    
 
                                       43
<PAGE>
                   PERCENTAGE OF ORIGINAL PRINCIPAL AMOUNT OF
        THE CLASS A-4 NOTES OUTSTANDING AT THE RESPECTIVE LEVELS OF CPR
 
   
<TABLE>
<CAPTION>
PAYMENT DATE                                             3.5% CPR   4.5% CPR   5.5% CPR   6.5% CPR   7.5% CPR
- -------------------------------------------------------  ---------  ---------  ---------  ---------  ---------
<S>                                                      <C>        <C>        <C>        <C>        <C>
5/22/97................................................       100%       100%       100%       100%       100%
4/1/98.................................................        94%        93%        92%        91%        90%
4/1/99.................................................        88%        86%        84%        82%        80%
4/1/00.................................................        82%        79%        76%        74%        71%
4/1/01.................................................        78%        74%        71%        68%        65%
4/1/02.................................................        73%        70%        66%        62%        59%
4/1/03.................................................        69%        65%        61%        57%        53%
4/1/04.................................................        65%        61%        56%        52%        48%
4/1/05.................................................        61%        56%        52%        47%        43%
4/1/06.................................................        57%        52%        47%        43%        39%
4/1/07.................................................        54%        48%        43%        39%        35%
4/1/08.................................................        50%        44%        39%        35%        31%
4/1/09.................................................        46%        40%        35%        31%        27%
4/1/10.................................................        42%        37%        32%        27%        23%
4/1/11.................................................        38%        33%        28%        24%        20%
4/1/12.................................................        35%        30%        25%        20%        17%
4/1/13.................................................        31%        26%        21%        17%        14%
4/1/14.................................................        27%        22%        18%        14%        11%
4/1/15.................................................        23%        19%        15%        12%         9%
4/1/16.................................................        20%        15%        12%         9%         7%
4/1/17.................................................        16%        12%         9%         7%         5%
4/1/18.................................................        13%         9%         7%         5%         3%
4/1/19.................................................         9%         6%         4%         3%         1%
4/1/20.................................................         6%         4%         2%         1%         0%
4/1/21.................................................         3%         1%          *         0%         0%
4/1/22.................................................         1%          *         0%         0%         0%
4/1/23.................................................          *         0%         0%         0%         0%
4/1/24.................................................         0%         0%         0%         0%         0%
4/1/25.................................................
4/1/26.................................................
Weighted Average Life (Years) (1)......................      11.29      10.31       9.44       8.66       7.98
Duration (Years) (2)...................................        6.2        5.9        5.5        5.2        4.9
Principal Payment Window
  (Months) (3).........................................        314        302        290        281        275
Expected Final Maturity................................     7/1/23     7/1/22     7/1/21    10/1/20     4/1/20
</TABLE>
    
 
- ------------------------
 
(1) The weighted average life of a Note is determined by (i) multiplying the
    amount of each principal payment by the number of years from the date of
    issuance to the related principal payment date, (ii) summing the results and
    (iii) dividing the sum by the total principal paid on the Note.
 
   
(2) Modified Duration assuming an example yield of 8.24%.
    
 
   
(3) The number of months from May 22, 1997 to the month in which the final
    payment of principal would be made.
    
 
   
*   Indicates an amount greater than zero but less than 0.5% of the original
    principal amount.
    
 
   
    The stated maturity date of the Class A-4 Notes is July 1, 2025 and the
weighted average life of the Class A-4 Notes is 15.82 years, in each case
assuming a prepayment speed of 0% CPR.
    
 
                                       44
<PAGE>
REGISTRATION OF NOTES
 
    The Notes will initially be registered in the name of Cede & Co. ("Cede"),
the nominee of the Depository Trust Company ("DTC"). DTC is a limited-purpose
trust company organized under the laws of the State of New York, a member of the
Federal Reserve System, a "clearing corporation" within the meaning of the New
York Uniform Commercial Code, and a "clearing agency" registered pursuant to the
provisions of Section 17A of the 1934 Act. DTC accepts securities for deposit
from its participating organizations ("Participants") and facilitates the
clearance and settlement of securities transactions between Participants in such
securities through electronic book-entry changes in accounts of Participants,
thereby eliminating the need for physical movement of Notes. Participants
include securities brokers and dealers, banks and trust companies and clearing
corporations and may include certain other organizations. Indirect access to the
DTC system is also available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("indirect participants").
 
    Note owners who are not Participants but desire to purchase, sell or
otherwise transfer ownership of the Notes may do so only through Participants
and indirect participants (unless and until Definitive Notes, as defined below,
are issued). In addition, Note owners will receive all payments of principal of
and interest on the Notes from the Indenture Trustee through DTC and
Participants. Note owners will not receive or be entitled to receive Notes
representing their respective interests in the Notes, except under the limited
circumstances described below.
 
    Unless and until Definitive Notes (as defined below) are issued, it is
anticipated that the only "Noteholder" of the Notes will be Cede, as nominee of
DTC. Note owners will not be Noteholders as that term is used in the Indenture.
Note owners are only permitted to exercise the rights of Noteholders indirectly
through Participants and DTC.
 
    While the Notes are outstanding (except under the circumstances described
below), under the rules, regulations and procedures creating and affecting DTC
and its operations (the "Rules"), DTC is required to make book-entry transfers
among Participants on whose behalf it acts with respect to the Notes and is
required to receive and transmit payments of principal of, and interest on, the
Notes. Unless and until Definitive Notes are issued, Note owners who are not
Participants may transfer ownership of Notes only through Participants by
instructing such Participants to transfer Notes, by book-entry transfer, through
DTC for the account of the purchasers of such Notes, which account is maintained
with their respective Participants. Under the Rules and in accordance with DTC's
normal procedures, transfers of ownership of Notes will be executed through DTC
and the accounts of the respective Participants at DTC will be debited and
credited.
 
    The Notes will be issued in registered form to Note owners, or their
nominees, rather than to DTC (such Notes being referred to herein as "Definitive
Notes"), only if (i) DTC or the Issuer advises the Indenture Trustee in writing
that DTC is no longer willing or able to discharge properly its responsibilities
as nominee and depository with respect to the Notes and the Issuer or the
Trustee is unable to locate a qualified successor, (ii) the Issuer, at its sole
option elects to terminate the book-entry system through DTC, or (iii) after the
occurrence of an Event of Default, DTC, at the direction of Note owners having a
majority in percentage interests of the Note owners together, advises the
Indenture Trustee in writing that the continuation of a book-entry system
through DTC (or a successor thereto) to the exclusion of any physical notes
being issued to Note owners is no longer in the best interest of Note owners.
Upon issuance of Definitive Notes to Note owners, such Notes will be
transferable directly (and not exclusively on a book-entry basis) and registered
holders will deal directly with the Indenture Trustee with respect to transfers,
notices and payments.
 
    DTC has advised the Issuer and the Indenture Trustee that, unless and until
Definitive Notes are issued, DTC will take any action permitted to be taken by a
Noteholder under the Notes only at the direction of one or more Participants to
whose DTC account the Notes are credited. DTC has advised the
 
                                       45
<PAGE>
Issuer that DTC will take such action with respect to the Notes only at the
direction of and on behalf of the related Participants, with respect to such
Notes. DTC may take actions, at the direction of the related Participants, with
respect to some Notes which conflict with the actions taken with respect to
other Notes.
 
    Because DTC can only act on behalf of Participants, who in turn act on
behalf of indirect participants, the ability of a Note owner to pledge its Notes
to persons or entities that do not participate in the DTC system, or to
otherwise act with respect to such Notes, may be limited due to the lack of a
physical certificate for such Notes. In addition, under a book-entry format,
Note owners may experience delays in their receipt of payments, since payments
will be made by the Indenture Trustee, to Cede, as nominee for DTC.
 
    Neither the Issuer, the Depositor nor the Indenture Trustee will have any
responsibility for any aspect of the records relating to, or payments made on
account of, beneficial ownership interests of the Notes held by Cede, as nominee
for DTC, or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interests. In the event of the insolvency of DTC, a
Participant or an indirect participant in whose name Notes are registered, the
ability of the owners of such Notes to obtain timely payment and, if the limits
of applicable insurance coverage by the Securities Investor Protection
Corporation are exceeded or if such coverage is otherwise unavailable, ultimate
payment of amounts paid on such Notes may be impaired.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
    The Notes will not constitute "mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act of 1984, as amended. As a result,
the appropriate characterization of the Notes under various legal investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase the Notes, is subject to significant interpretive uncertainties.
 
    No representation is made as to the proper characterization of any Class of
Notes for legal investment or other purposes, or as to the ability of particular
investors to purchase the Notes under applicable legal investment or other
restrictions. All institutions whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Notes constitute legal investments
for them or are subject to investment, capital or other restrictions.
 
                              ERISA CONSIDERATIONS
 
    The Issuer, the Depositor and Walter Industries, an affiliate of the
Depositor, may each be considered a "party in interest" within the meaning of
ERISA, or a "disqualified person" within the meaning of the Code, with respect
to many employee benefit plans or retirement arrangements which are subject to
ERISA or Section 4975 of the Code (collectively, the "Plans"). While Mid-State
has no present intention to transfer the beneficial interest in the Issuer to
any person other than an affiliate of Mid-State (including a trust beneficially
owned by Mid-State or an affiliate), any transferee of such beneficial interest
(including a transferee that is not such an affiliate) may be such a "party in
interest" or "disqualified person." Prohibited transactions within the meaning
of ERISA and the Code may arise if the Notes are acquired by a Plan with respect
to which Walter Industries is a service provider or other category of "party in
interest" or "disqualified person," unless such Notes are acquired pursuant to
an exemption for transactions effected on behalf of such Plan by a "qualified
professional asset manager" or pursuant to any other available exemption.
 
    A possible violation of the prohibited transaction rules also could occur if
a Plan purchased Notes pursuant to this offering if the Issuer, any Underwriter,
or any of their employees, affiliates or financial consultants (i) manage any
part of the Plan's investment portfolio on a discretionary basis, or (ii)
regularly provide advice pursuant to an agreement or understanding, written or
unwritten, with the individual, employer or trustee with discretion over the
assets of such Plan that such advice concerning investment
 
                                       46
<PAGE>
matters will be used as a primary basis for the Plan's investment decisions.
Accordingly, the Issuer, any Underwriter, Mid-State and their respective
affiliates will not, and no Plan should, allow the purchase of Notes with assets
of any Plan if the Issuer, any Underwriter, Mid-State or any of their respective
employees, affiliates or financial consultants provide with respect to the
assets to be used to acquire such Notes the management services or advice
described in the previous sentence.
 
   
    On November 13, 1986, the Department of Labor issued a final regulation
concerning the definition of what constitutes the assets of an ERISA-Covered
Plan (Reg. Section 2510.3-101, 51 Fed. Reg. 41262) (the "Final Regulation").
Under the Final Regulation, which became effective on March 13, 1987, the assets
and properties of corporations, trusts, and certain other entities in which a
Plan makes an equity investment could be deemed to be assets of the investing
plan in certain circumstances. Brown & Wood LLP, counsel for the Underwriters
and special counsel for the Issuer as to ERISA matters, is of the opinion that
the Notes will be considered debt instruments rather than equity interests of
the Issuer for ERISA purposes. Counsel's opinion on this issue is not binding on
the Department of Labor or a court reviewing such issue.
    
 
    If the underlying assets of the Trust (as opposed to the Notes alone) were
to be deemed to be "plan assets" under ERISA, (a) the prudence and other
fiduciary responsibility standards of Part 4 of Subtitle B of Title I of ERISA,
applicable to investments made by Plans and their fiduciaries, would extend to
investments made by the Trust; and (b) certain transactions in which the Trust
might seek to engage could constitute "prohibited transactions" under ERISA and
the Code.
 
    Any Plan fiduciary considering whether to purchase any Notes on behalf of a
Plan should consult with its counsel regarding the applicability of the
fiduciary responsibility and prohibited transaction provisions of ERISA and the
Code to such investment.
 
                                       47
<PAGE>
                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES
 
    The following summary of certain of the anticipated material federal income
tax consequences of the purchase, ownership and disposition of the Notes is
based on the advice of Brown & Wood LLP, special federal income tax counsel to
the Issuer and counsel to the Underwriters, in reliance on laws, regulations,
rulings and decisions now in effect or (with respect to regulations) proposed,
all of which are subject to change either prospectively or retroactively. This
summary does not address the federal income tax consequences of an investment in
the Notes applicable to all categories of investors, some of which may be
subject to special rules. Prospective investors should consult their own tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of the Notes. Unless stated
otherwise, for purposes of the following summary, references to "Noteholder" and
"holder" mean the beneficial owner of a Note.
 
GENERAL
 
    Brown & Wood LLP, counsel for the Underwriters and special federal income
tax counsel to the Issuer, has advised the Issuer that in its opinion the Notes
will be treated for federal income tax purposes as indebtedness and not as an
ownership interest in the Accounts nor as an equity interest in the Issuer or a
separate association taxable as a corporation. Brown & Wood LLP has further
advised the Issuer that in its opinion, under current law, the Trust will not be
treated as a taxable mortgage pool ("TMP") as defined in Code Section 7701(i).
 
    Based on the foregoing, for federal income tax purposes, (i) Notes held by a
thrift institution taxed as a domestic building and loan association will not
constitute "loans . . . secured by an interest in real property" within the
meaning of Code Section 7701(a)(19)(C)(v); (ii) interest on Notes held by a real
estate investment trust will not be treated as "interest on obligations secured
by mortgages on real property or on interests in real property" within the
meaning of Code Section 856(c)(3)(B); (iii) Notes held by a real estate
investment trust will not constitute "real estate assets" or "Government
securities" within the meaning of Code Section 856(c)(5)(A); and (iv) Notes held
by a regulated investment company will not constitute "Government securities"
within the meaning of Code Section 851(b)(4)(A)(i).
 
ORIGINAL ISSUE DISCOUNT AND PREMIUM
 
   
    In the opinion of Brown & Wood LLP, the Notes may be issued with "original
issue discount" within the meaning of Section 1273(a) of the Code. Generally,
such original issue discount, if any, will equal the difference between the
"stated redemption price at maturity" of the Notes and their "issue price."
Holders of any Notes issued with original issue discount generally must include
such original issue discount in gross income for federal income tax purposes as
it accrues, in accordance with a constant interest method based on the
compounding of interest, in advance of receipt of the cash attributable to such
income.
    
 
    Based on Code Sections 1271 through 1273 and Section 1275, Treasury
Regulations under such Code Sections issued on January 27, 1994, as amended on
June 14, 1996 (the "OID Regulations") and certain provisions of the Tax Reform
Act of 1986 (the "1986 Act"), the Depositor anticipates that the amount of
original issue discount required to be included in a Noteholder's income in any
taxable year will be computed as described below. The OID Regulations require
that the amount and rate of accrual of original issue discount be calculated
based on a reasonable assumed prepayment rate for the collateral supporting a
debt instrument ("Prepayment Assumption") and prescribes a method for adjusting
the amount and rate of accrual of such discount where the actual prepayment rate
differs from the Prepayment Assumption. The Prepayment Assumption will include a
reasonable assumed prepayment rate for the Accounts. The OID Regulations provide
that the Prepayment Assumption be the prepayment assumption that is used in
determining the initial offering price of such Notes, and which is not an
unreasonable assumption. The Prepayment Assumption determined by the Depositor
for the purposes of determining the amount and rate of accrual of original issue
discount is set forth in this Prospectus. No representation
 
                                       48
<PAGE>
is made that the Accounts will prepay at the Prepayment Assumption or at any
other rate. The Prepayment Assumption used to price the Notes will be based in
part on an assumed level of cash recoveries on repossessed properties and also
on an assumed default rate on the Accounts. It is unclear under the 1986 Act and
the OID Regulations whether an assumption as to cash recoveries on repossessed
properties or an assumption as to a default rate on the Accounts will be
acceptable. Moreover, it is not clear whether an assumption as to the expected
timing of payments on an equity interest in a Trust is permissible. The
Depositor intends, however, to use such assumptions for purposes of computing
original issue discount on the Notes unless regulations are issued that prohibit
the use of such assumptions. There can be no assurance, however, that the
Internal Revenue Service (the "IRS") will agree with the positions taken by the
Depositor and any challenge by the IRS could result in holders being required to
include income in different amounts or at different times from those described
below.
 
    In general, each Note will be treated as a single installment obligation
issued with an amount of original issue discount equal to the excess of its
"stated redemption price at maturity" over its "issue price." The "issue price"
of the Notes is the price at which a substantial amount of the Notes are first
sold to the public (excluding bond houses, brokers, underwriters or wholesalers)
regardless of the price paid by subsequent buyers. Generally, the stated
redemption price at maturity of a Note is its stated principal amount. Under a
DE MINIMIS rule contained in the Code, original issue discount will be
considered to be zero, however, if it equals less than 0.25% of the stated
redemption price at maturity of a Note multiplied by its weighted average
maturity. Weighted average maturity is computed, for this purpose, as the sum of
the amounts determined by multiplying (i) the number of full years from the
issue date (rounding down for partial years) until each payment included in the
stated redemption price at maturity is scheduled to be made under the Prepayment
Assumption, by (ii) a fraction, the numerator of which is the amount of each
such payment and the denominator of which is the Note's stated redemption price
at maturity.
 
    Generally, a Noteholder must include in gross income in each taxable year,
the "daily portion," as determined below, of the original issue discount that
accrues on a Note for each day during the taxable year that the Noteholder holds
such Note, including the purchase date but excluding the disposition date. In
the case of an original holder of a Note, a calculation will be made of the
portion of the original issue discount that accrues during each successive
period (an "accrual period") that either begins or ends on the day in the
calendar year corresponding to a Payment Date and begins on the day after the
end of the immediately preceding accrual period (or on the issue date in the
case of the first accrual period). This will be done, in the case of each full
accrual period, by (a) adding (i) the present value at the end of the accrual
period (determined by using as a discount factor the original yield to maturity
of the Note as calculated under the Prepayment Assumption), and (ii) any
principal payments received during such accrual period and (b) subtracting from
the total the "adjusted issue price" of the Note at the beginning of such
accrual period. The "adjusted issue price" of a Note at the beginning of the
first accrual period is its issue price; the "adjusted issue price" of a Note at
the beginning of a subsequent accrual period is the "adjusted issue price" at
the beginning of the immediately preceding accrual period plus the amount of
original issue discount allocable to that accrual period and reduced by the
amount of any principal payment made at the end of or during that accrual
period. The original issue discount accrued during an accrual period will then
be divided by the number of days in the period to determine the daily portion of
original issue discount for each day in the accrual period. With respect to an
initial accrual period shorter than a full accrual period, the daily portions of
original issue discount must be determined according to an appropriate
allocation under a reasonable method set forth under the OID Regulations,
provided that such method is consistent with the method used to determine yield
on the Notes. The calculation of original issue discount as described above will
cause the accrual of original issue discount to either increase or decrease (but
never below zero) in a given accrual period to reflect the fact that prepayments
are occurring faster or slower than under the Prepayment Assumption.
 
    A subsequent purchaser of a Note issued with original issue discount who
purchases the Note at a cost less than the remaining stated redemption price at
maturity but more than its adjusted issue price (i.e., at
 
                                       49
<PAGE>
an "acquisition premium"), also will be required to include in gross income the
sum of the daily portions of original issue discount on the Note. In computing
the daily portions of original issue discount for such a purchaser, however, the
daily portion is reduced by the amount that would be the daily portion for such
day (computed in accordance with the rules set forth above) multiplied by a
fraction, the numerator of which is the amount, if any, by which the price paid
by such holder for that Note exceeds the following amount: (a) the sum of the
issue price plus the aggregate amount of original issue discount that would have
been includable in the gross income of an original Noteholder (who purchased the
Note at its issue price), (b) less any prior payments included in the stated
redemption price at maturity, and the denominator of which is the sum of the
daily portions for that Note for all days beginning on the date after the
purchase date and ending on the maturity date computed under the Prepayment
Assumption.
 
    A purchaser of a Note who purchases the Note at a cost greater than its
remaining stated redemption price at maturity will be considered to have
purchased the Note at a premium, and may elect to amortize such premium under a
constant yield method. The Code provides that amortizable bond premium will be
treated as an offset to interest income rather than as a deductible interest
expense.
 
    The OID Regulations permit a Noteholder to elect to accrue all interest,
discount (including DE MINIMIS market or original issue discount) and premium on
the Notes in income as interest, based on a constant yield method. If such an
election were to be made with respect to a Note with market discount, the
Noteholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such Noteholder acquires during the year of the election or
thereafter. Similarly, a Noteholder that makes this election for a Note that is
acquired at a premium will be deemed to have made an election to amortize bond
premium with respect to all debt instruments having amortizable bond premium
that such Noteholder owns or acquires. The election to accrue interest, discount
and premium on a constant yield method with respect to a Note is irrevocable
without the consent of the IRS.
 
MARKET DISCOUNT
 
   
    In the opinion of Brown & Wood LLP, a purchaser of a Note also may be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the rules set forth in the OID Regulations with
respect to original issue discount, "market discount" equals the excess, if any,
of (i) the Note's stated principal amount or, in the case of a Note with
original issue discount, the adjusted issue price (determined for this purpose
as if the purchaser had purchased such Note from an original holder) over (ii)
the price paid by the purchaser for such Note. Under a DE MINIMIS rule contained
in the Code, market discount with respect to a Note will be considered to be
zero if the amount allocable to the Note is less than 0.25% of the stated
redemption price at maturity of such Note multiplied by the number of complete
years to maturity of the Note remaining after the date of purchase. If market
discount on a Note is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining principal payments on the
Note and gain equal to such allocated amount will be recognized when the
corresponding principal payment is made. Investors should consult their own
advisors regarding the application of the market discount rules and advisability
of making any of the elections allowed under Code Sections 1276 through 1278.
    
 
    The 1986 Act provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount Note
acquired by the taxpayer after the date of enactment of the Act shall be treated
as ordinary income to the extent that it does not exceed the accrued market
discount at the time of such payment. The amount of accrued market discount for
purposes of determining the tax treatment of subsequent principal payments or
dispositions of the Note is to be reduced by the amount so treated as ordinary
income. This rule will not apply, however, if the Noteholder elects to include
market discount in income currently as it accrues on all market discount
obligations acquired by such Noteholder in the taxable year and thereafter.
 
                                       50
<PAGE>
    The 1986 Act also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, certain rules
described in the legislative history accompanying the 1986 Act will apply. Under
those rules, the holder of a market discount Note may elect to accrue market
discount either on the basis of a constant interest rate (taking into account
the Prepayment Assumption) or according to one of the following methods. For
Notes issued with original issue discount, the amount of market discount that
accrues during a period is equal to the product of (i) the total remaining
market discount, multiplied by (ii) a fraction, the numerator of which is the
original issue discount accruing during the period and the denominator of which
is the total remaining original issue discount at the beginning of the period.
For Notes issued without original issue discount, the amount of market discount
that accrues during a period is equal to the product of (i) the total remaining
market discount, multiplied by (ii) a fraction, the numerator of which is the
amount of stated interest paid during the accrual period and the denominator of
which is the total amount of stated interest remaining to be paid at the
beginning of the period. For purposes of calculating market discount under any
of the methods in the case of instruments (such as the Notes) which provide for
payments which may be accelerated by reason of prepayments of other obligations
securing such instruments, the Prepayment Assumption will apply. Regulations are
to provide similar rules for computing the accrual of amortizable note premium
on instruments payable in more than one principal installment.
 
    A holder of a Note who acquired such Note at a market discount also may be
required to defer, until the maturity date of such Note or its earlier
disposition in a taxable transaction, the deduction of a portion of the amount
of interest that the holder paid or accrued during the taxable year on
indebtedness incurred or maintained to purchase or carry the Note in excess of
the aggregate amount of interest (including original issue discount) includable
in such holder's gross income for the taxable year with respect to such Note.
The amount of such net interest expense deferred in a taxable year may not
exceed the amount of market discount accrued on the Note for the days during the
taxable year on which the holder held the Note and, in general, would be
deductible when such market discount is includable in income. The amount of any
remaining deferred deduction is to be taken into account in the taxable year in
which the Note matures or is disposed of in a taxable transaction. In the case
of a disposition in which gain or loss is not recognized, in whole or in part,
any remaining deferred deduction will be allowed to the extent gain is
recognized on the disposition. The deferral rule does not apply if the
Noteholder elects to include such market discount in income currently as it
accrues on all market discount obligations acquired by such Noteholder in that
taxable year and thereafter.
 
    Because the regulations described above have not been issued, it is
impossible to predict what effect those regulations might have on the tax
treatment of a Note purchased at a discount or premium in the secondary market.
 
SALE OR REDEMPTION OF NOTES
 
   
    In the opinion of Brown & Wood LLP, if a Note is sold or redeemed, the
seller will recognize gain or loss equal to the difference between the amount
realized on the sale or redemption and the seller's adjusted basis in the Note.
Such adjusted basis generally will equal the cost of the Note to the seller,
increased by any original issue discount and market discount included in the
seller's gross income with respect to the Note, and reduced by payments included
in the stated redemption price at maturity previously received by the seller and
by any amortized premium. Similarly, a holder who receives a payment which is
part of the stated redemption price at maturity of a Note will recognize gain
equal to the excess, if any, of the amount of the payment over such holder's
adjusted basis in the Note. A holder of a Note who receives a final payment
which is less than such holder's adjusted basis in the Note will generally
recognize a loss. In general, such gain or loss will be a capital gain or loss,
provided that the Note is held as a "capital asset" (generally, property held
for investment) within the meaning of Code Section 1221.
    
 
                                       51
<PAGE>
FOREIGN INVESTORS
 
   
    In the opinion of Brown & Wood LLP, generally, payments of interest
(including any payment with respect to accrued original issue discount) on the
Notes to a Noteholder who is a non-United States person ("foreign person") not
engaged in a trade or business within the United States, will not be subject to
Federal income or withholding tax if (i) such Noteholder does not actually or
constructively own 10 percent or more of the combined voting power of all
classes of equity in Mid-State or any parent corporation thereof, (ii) such
Noteholder is not a controlled foreign corporation (within the meaning of Code
Section 957) related to Mid-State or any parent corporation thereof and (iii)
such Noteholder complies with certain identification requirements (including
delivery of a statement, signed by the Noteholder under penalty of perjury,
certifying that such Noteholder is a foreign person and providing the name and
address of such Noteholder). As used herein, the term "foreign person" means a
person that is, for United States Federal income tax purposes, someone other
than (i) a citizen or resident of the United States, (ii) a corporation,
partnership or other entity created or organized in or under the laws of the
United States or of any political subdivision thereof, (iii) an estate whose
income is subject to United States federal income tax regardless of its source
or (iv) a trust if a court within the United States is able to exercise primary
supervision over the administration of the trust and one or more United States
fiduciaries have the authority to control all substantial decisions of the
trust.
    
 
    If a tax is withheld by the withholding agent, the Noteholder would be
entitled to a refund of such tax if such Noteholder can prove it is a foreign
person and it is not a 10 percent shareholder of Mid-State or any parent
corporation thereof, or a controlled foreign corporation related to Mid-State or
any parent corporation thereof. A Noteholder may be required to file a U.S.
Federal income tax return to obtain a refund. Foreign investors should consult
their tax advisors regarding the potential imposition of the 30 percent
withholding tax.
 
BACKUP WITHHOLDING
 
   
    In the opinion of Brown & Wood LLP, federal income tax laws provide for
"backup withholding" of tax at a rate of 31% in certain circumstances on
"reportable payments," which include payments of principal, interest and
original issue discount (determined in any case as if the Noteholder were the
original holder of the Note), but not market discount, on a Note and of the
proceeds of the disposition of a Note. Persons subject to the requirement of
backup withholding include, in certain circumstances, the Depositor, the Issuer,
the paying agent of the Issuer, a person who collects a payment of interest or
original issue discount as a custodian or nominee on behalf of the Noteholder
and a "broker" (as defined in applicable Treasury regulations) through which the
Noteholder receives the proceeds of the retirement or other disposition of a
Note. Backup withholding applies only if the Noteholder, among other things, (1)
fails to furnish a social security number or other taxpayer identification
number to the person subject to the requirement of backup withholding, (2)
furnishes an incorrect taxpayer identification number to such person, (3) fails
to report properly interest or dividends or (4) under certain circumstances,
fails to provide to such person a certified statement, signed under penalty of
perjury, that the taxpayer identification number furnished is the correct number
and that such Noteholder is not subject to backup withholding.
    
 
    Backup withholding will not apply, however, with respect to certain payments
made to Noteholders, including payments to certain exempt recipients (such as
tax-exempt organizations) and to certain foreign persons (as discussed under
"Foreign Investors" above). Noteholders should consult their tax advisors
regarding their qualification for exemption from backup withholding and the
procedure for obtaining such an exemption.
 
    The amount of any "reportable payments" made by the Issuer during each
calendar year and the amount of tax withheld, if any, with respect to payments
on the Notes will be reported to the Noteholders and to the IRS.
 
                                       52
<PAGE>
TAXABLE MORTGAGE POOLS
 
    Under Code section 7701(i), an entity substantially all the assets of which
consist of mortgage loans and which does not elect REMIC status may be
classified as a taxable mortgage pool only if it is "the obligor under debt
obligations with two or more maturities." On August 4, 1995 the IRS issued
Treasury regulations under Section 7701(i) (the "TMP Regulations"). Because the
Notes will pay principal PRO RATA in the absence of losses on the Accounts and
will have the same Maturity Dates, the Trust will not be classified as a TMP.
 
                                 THE INDENTURE
 
   
    The following summaries describe the material provisions of the Indenture
not described elsewhere in this Prospectus. The summaries do not purport to be
complete and are qualified in their entirety by reference to the provisions of
the Indenture. Where particular provisions or terms used in the Indenture are
referred to, the actual provisions (including definitions of terms) are
incorporated by reference as part of such summaries. The Notes will be secured
under the Indenture.
    
 
NEGATIVE COVENANTS
 
    The Issuer will not, among other things, engage in any business or activity
other than in connection with, or relating to, the issuance of Notes and the
purchase of the Accounts or the preservation of the Trust and the release of
assets therefrom pursuant to the Indenture and the Trust Agreement. See "THE
ISSUER."
 
REVIEW OF ACCOUNT DOCUMENTS
 
    Within 90 days after the Closing Date, the Indenture Trustee will review the
Mortgage Collateral documents with respect to each Account that is part of the
Mortgage Collateral to determine that all documents required to be delivered
have been delivered, that they have been executed as required and that they
relate to the Accounts listed on the Schedule of Accounts attached to the
Indenture. Upon discovery that any Mortgage Collateral document is missing or
defective in a materially adverse manner, the Indenture Trustee will notify the
Servicer and the Issuer.
 
    Within 90 days of the earlier of discovery by or notice to the Issuer that
any Mortgage Collateral document is missing or defective and such omission or
defect materially and adversely affects the interest of the Noteholders in an
Account, the Issuer is required to use its best efforts to cure such omission or
defect. If such omission or defect is not or cannot be cured within such 90-day
period or, with the prior written consent of the Indenture Trustee, such longer
period as specified in such consent, the Issuer is required to either (i)
deposit in the Collection Account an amount equal to 100% of the current
Economic Balance of the affected Account, at which time such affected Account
will be released from the lien of the Indenture or (ii) remove such Account from
the lien of the Indenture and substitute one or more qualified substitute
accounts.
 
   
    In order to be a "qualified substitute account," an account must comply with
the representations and warranties described under "THE
INDENTURE--Representations and Warranties" below, and must have an Economic
Balance not not less than the Economic Balance of, and an Effective Financing
Rate not less than the Effective Financing Rate of, the Account for which it is
being substituted, all as more specifically set forth in the Indenture.
    
 
    The obligation of the Issuer to cure any such omission or defect or to
repurchase or substitute for the affected Account will be the sole remedy
available to the Indenture Trustee or Noteholders in respect of the related
omission or defect.
 
                                       53
<PAGE>
REPRESENTATIONS AND WARRANTIES
 
    In the Indenture the Issuer will make representations and warranties with
respect to each Account that constitutes part of the Mortgage Collateral to the
effect that as of the Closing Date:
 
        (a) the information set forth with respect to such Account in the
    Schedule of Accounts attached to the Indenture is true and correct as of the
    date as of which such information is given;
 
        (b) the related building or installment sale contract, as the case may
    be, has been duly executed by the parties thereto and the duties to be
    performed thereunder prior to the date the first payment in connection with
    such contract is due have been performed;
 
        (c) the Mortgage Collateral documents have been duly executed by the
    Account obligor and, to the extent required under local law for recordation
    or enforcement, properly acknowledged;
 
        (d) the mortgages have been properly recorded as required by law and
    such documents constitute a valid first priority lien upon and secure title
    to the property described therein, which in each case, is a single family
    detached dwelling, and such Mortgage Collateral documents are enforceable in
    accordance with their respective terms except as enforceability thereof may
    be limited by bankruptcy, insolvency, moratorium and other laws affecting
    creditors' rights generally and by general principles of equity (whether
    applied in a proceeding in law or at equity);
 
        (e) the Issuer is the sole owner of each Account that is part of the
    Mortgage Collateral and has good title to such Account and full right and
    authority to grant a lien or security interest on such Account to the
    Indenture Trustee and, upon delivery of the related Mortgage Collateral
    documents to the Indenture Trustee, the Indenture Trustee will have a valid
    and perfected lien or security interest in such Account;
 
        (f) all costs, fees, intangible, documentary, recording taxes and
    expenses incurred in making, closing and recording such Account and the
    related mortgage and in connection with the issuance of the Notes, have been
    paid;
 
        (g) no part of the property purporting to secure any such Account has
    been, or shall have been, released from the lien or security title of the
    related mortgage, deed of trust, mechanic's lien contract or other security
    agreement except for property securing Accounts which have prepaid in full
    between the Cut-Off Date and the date that is five business days prior to
    the Closing Date which amounts shall be deposited in the Collection Account
    on or before the Closing Date;
 
        (h) except to the extent permitted by the Servicing Agreement, no term
    or provision of any Account that is part of the Mortgage Collateral has been
    or will be altered, changed or modified in any way by the Servicer or the
    Issuer without the consent of the Indenture Trustee;
 
        (i)  Mid-State and the Issuer acquired title to the Accounts in good
    faith, for value and without notice of any adverse claim;
 
   
        (j) the promissory note or installment contract with respect to each
    Account evidences a homeowner's obligation to pay the Gross Receivable
    Amount of the related Account with fully amortizing level monthly payments
    and each bears a finance charge rate. Each promissory note or installment
    contract has an original term to maturity not in excess of 30 years; no less
    than 87% of the promissory notes or installment contracts with respect to
    each Account that have a balance greater than zero were originated from
    January 1995 through February 1997 with the exception of promissory notes or
    installment contracts which represent subsequent resales of repossessed
    houses that secured promissory notes or installment contracts originated
    during such period;
    
 
        (k) except as disclosed in the Indenture, there is no right of
    rescission, setoff, defense or counterclaim to the promissory note,
    installment contract, mortgage, mechanic's lien contract or other security
    agreement with respect to any Account, including both the obligation of the
    Account obligor
 
                                       54
<PAGE>
    to pay the unpaid balance of the cash price or finance charge on such
    promissory note or installment contract and the defense of usury;
    furthermore, neither the operation of any of the terms of the promissory
    note, installment contract, mortgage, mechanic's lien contract or other
    security agreement with respect to any Account nor the exercise of any right
    thereunder will render such promissory note, installment contract, mortgage,
    mechanic's lien contract or other security agreement unenforceable, in whole
    or in part, or subject such promissory note or mortgage to any right of
    rescission, setoff, counterclaim or defense, including the defense of usury,
    and no such right of rescission, setoff, counterclaim or defense has been
    asserted with respect thereto;
 
        (l) as of the Closing Date, there are no mechanics' liens or claims for
    work, labor or material (and to the best of the Issuer's knowledge, no
    rights or claims are outstanding that under law could give rise to such
    lien) affecting any mortgaged property which are or may be a lien prior to,
    or equal with, the lien of the mortgage, mechanic's lien contract or other
    security agreement thereon;
 
        (m) except as disclosed in the Indenture, the promissory note or
    installment contract with respect to each Account at origination complied in
    all material respects with applicable local, state and federal laws,
    including, without limitation, usury, equal credit opportunity,
    truth-in-lending and disclosure laws, and consummation of the transactions
    contemplated hereby will not involve the violation of any such laws;
 
   
        (n) as of the Closing Date, with respect to each deed of trust with
    respect to any Account, a trustee, duly qualified under applicable law to
    serve as such, is properly designated, serving and named in such deed of
    trust;
    
 
   
        (o) there has been no fraud, dishonesty, misrepresentation or negligence
    on the part of the originator or Account obligor in connection with the
    origination of the promissory note or installment contract with respect to
    any Account or in connection with the sale of the related Account; and
    
 
   
        (p) to the best knowledge of the Issuer, except for Mortgaged Properties
    for which insurance proceeds are available, each Mortgaged Property is free
    of damage which materially and adversely affects the value thereof.
    
 
    Within 90 days of the earlier of discovery by or notice to the Issuer of any
breach of a representation or warranty which materially and adversely affects
the interest of the Noteholders in an Account, the Issuer is required to use its
best efforts to cure such breach in all material respects. If such breach is not
or cannot be cured within such 90-day period or, with the prior written consent
of the Indenture Trustee, such longer period as specified in such consent, the
Issuer is required to either (i) deposit in the Collection Account an amount
equal to 100% of the current Economic Balance of the affected Account, at which
time such affected Account will be released from the lien of the Indenture or
(ii) remove such Account from the lien of the Indenture and substitute one or
more qualified substitute accounts.
 
   
    In order to be a "qualified substitute account," an account must comply with
the representations and warranties set forth above and must have an Economic
Balance not less than the Economic Balance of, and an Effective Financing Rate
not less than the Effective Financing Rate of, the Account for which it is being
substituted all as more specifically set forth in the Indenture.
    
 
    The obligation of the Issuer to cure any such breach or to repurchase or
substitute for the affected Account will be the sole remedy available to the
Trustee or Noteholders in respect of the related breach.
 
MODIFICATION OF INDENTURE
 
    With the consent of the holders of Notes evidencing not less than 50% of the
Voting Rights of each Class of Notes adversely affected, the Indenture Trustee
and the Issuer may execute a supplemental indenture to add provisions to, or
change in any manner or eliminate provisions of, the Indenture or modify (except
as provided below) in any manner the rights of the holders of the Notes.
 
                                       55
<PAGE>
   
    Without the consent of the holders of each outstanding Note affected
thereby, no supplemental indenture shall (a) change the Maturity Date, or the
Payment Date for any installment of interest on, any Note or reduce the
principal amount thereof, the interest rate thereon or the redemption price with
respect thereto, or change the earliest date on which any Note may be redeemed
or any place of payment where, or the coin or currency in which, any Note or any
interest thereon is payable or impair the right to institute suit for the
enforcement of certain provisions of the Indenture regarding payment, (b) reduce
the percentage of the Voting Rights, the consent of the holders of which is
required for any supplemental indenture, or the consent of the holders of which
is required for any waiver of compliance with certain provisions of the
Indenture, or of certain defaults thereunder and their consequences as provided
for in the Indenture, (c) modify the provisions of the Indenture relating to the
sale of property subject to the lien under the Indenture or specifying the
circumstances under which such a supplemental indenture may not change the
provisions of the Indenture without the consent of the holders of each
outstanding Note affected thereby, as applicable, (d) modify or alter the
provisions of the Indenture regarding the voting of Notes held by the Issuer or
an affiliate of the Issuer, (e) permit the creation of any lien ranking prior to
or on a parity with the lien of the Indenture with respect to any part of the
property subject to the lien under the Indenture or terminate the lien of the
Indenture on any property at any time subject thereto or deprive the holder of
any Note of the security afforded by the lien of the Indenture or (f) modify any
of the provisions of the Indenture in such manner as to affect the calculation
of the principal and interest payable on any Note.
    
 
VOTING
 
    The voting rights assigned to each Class of Notes (the "Voting Rights") will
be a fraction, expressed as a percentage, the numerator of which is equal to the
aggregate outstanding principal amount of such Class of Notes and the
denominator of which is equal to the aggregate outstanding principal amount of
all Classes of Notes.
 
EVENTS OF DEFAULT
 
   
    An Event of Default with respect to the Notes is defined in the Indenture as
one or more of the following events: (i) a default in the payment of any amount
due under the Notes by the Maturity Date; (ii) a failure to apply funds in the
Collection Account in accordance with the Indenture and such failure continues
for a period of two days; (iii) a default in the payment when due of any
interest on any Class of Notes and the expiration of a 30-day grace period; (iv)
a default in the observance of certain negative covenants in the Indenture; (v)
a default in the observance of any other covenant in the Indenture and the
continuation of any such default for a period of thirty days after notice to the
Issuer by the Indenture Trustee or to the Issuer and the Indenture Trustee by
the holders of Notes entitled to at least 40% of the Voting Rights, such written
notice specifying the Event of Default and stating that such notice is a "Notice
of Default;" or (vi) certain events of bankruptcy or insolvency with respect to
the Issuer. Notwithstanding the foregoing, prior to the Maturity Date, any of
the events described in the preceding sentence will not be an Event of Default
(i) in respect of the Class A-2 Notes until the Class A-1 Notes have been paid
in full, (ii) in respect of the Class A-3 Notes until the Class A-1 Notes and
Class A-2 Notes have been paid in full and (iii) in respect of the Class A-4
Notes until the Class A-1 Notes, Class A-2 Notes and Class A-3 Notes have been
paid in full.
    
 
RIGHTS UPON EVENT OF DEFAULT
 
    The Indenture provides that the Indenture Trustee may exercise remedies on
behalf of the Noteholders only if an Event of Default has occurred and is
continuing. The Indenture Trustee shall proceed, in its own name, subject to the
Indenture, to protect and enforce its rights and the rights of the Noteholders
by such remedies provided for in the Indenture as the Indenture Trustee shall
deem most effectual to protect and enforce such rights.
 
                                       56
<PAGE>
    If an Event of Default should occur and be continuing, the Indenture Trustee
or the holders of Notes entitled to at least 40% of the Voting Rights of any
Class of Notes, may declare the principal of the Notes to be immediately due and
payable. Such declaration may under certain circumstances be rescinded and
annulled by the holders of a majority in principal amount of the Notes then
outstanding. If, following an Event of Default, the Notes have been declared to
be due and payable, the Indenture Trustee, if certain conditions specified in
the Indenture are satisfied, and if the Indenture Trustee has not been otherwise
directed by the holders of all of the Notes, may refrain from selling the
Accounts and continue to apply all amounts received on the Accounts to payments
due on the Notes in accordance with their terms, notwithstanding the
acceleration of the maturity of the Notes. If, however, the Indenture Trustee
determines that anticipated collections on the Accounts would be insufficient to
pay the Notes in accordance with their terms, the Accounts may be sold by the
Indenture Trustee with the consent or at the direction of the holders of Notes
evidencing at least 66 2/3% of the Voting Rights.
 
    Subject to the provisions of the Indenture relating to the duties of the
Indenture Trustee, if an Event of Default shall occur and be continuing, the
Indenture Trustee shall be under no obligation to exercise any of the rights or
powers under the Indenture at the request or direction of any of the holders of
Notes, unless such holders have offered to the Indenture Trustee security or
indemnity satisfactory to it against loss, liability or expense incurred in
compliance with such request. Subject to such provisions for indemnification and
certain limitations contained in the Indenture, the holders of a majority in
principal amount of the then outstanding Notes shall have the right to direct
the time, method and place of conducting any proceeding or any remedy available
to the Indenture Trustee or exercising any trust or power conferred on the
Indenture Trustee, and the holders of a majority in principal amount of the
Notes then outstanding may, in certain cases, waive any default with respect
thereto, except a default in the payment of principal or interest or a default
in respect of a covenant or provision of the Indenture that cannot be modified
without the waiver or consent of the holder of each outstanding Note affected
thereby. See "DESCRIPTION OF THE NOTES--Registration of the Notes."
 
   
TRIGGER EVENTS
    
 
   
    A "Trigger Event" under the Indenture includes the occurrence of any of the
following events:
    
 
   
            (i) the Issuer fails to make a payment due under the Indenture and
                such failure continues for two business days;
    
 
   
            (ii) the Servicer fails to make a required payment or deposit due
                 under the Servicing Agreement and such failure continues for
                 four business days;
    
 
   
           (iii) an Event of Default (as defined in the Servicing Agreement)
                 occurring by reason of (i) the Servicer's failure to perform
                 any covenants or agreements of the Servicer contained in the
                 Servicing Agreement; (ii) certain events of insolvency in
                 respect of the Servicer; or (iii) any representation or
                 warranty made by the Servicer pursuant to the Servicing
                 Agreement proves to be incorrect;
    
 
   
            (iv) a breach of any covenant of the Servicer in the Servicing
                 Agreement which may have a materially adverse effect on the
                 Servicer or its performance under the Servicing Agreement that
                 is not cured within 60 days after the Servicer becomes aware
                 thereof or after notice thereof from any Person;
    
 
   
            (v) any representation or warranty by Mid-State in the Purchase and
                Sale Agreement, or any representation or warranty by the Issuer
                in the Indenture, is incorrect and such breach may have a
                materially adverse effect on the Issuer or the Noteholders and
                is not cured, or the related Account is not substituted for or
                repurchased by Mid-State and in either case released from the
                lien of the Indenture, within 90 days after notice thereof from
                the Indenture Trustee;
    
 
                                       57
<PAGE>
   
            (vi) certain events of insolvency in respect of the Issuer;
    
 
   
           (vii) the Purchase and Sale Agreement, the Servicing Agreement or the
                 Indenture ceases to be in full force and effect or;
    
 
   
          (viii) the lien of the Indenture ceases to be effective or ceases to
                 be of a first priority.
    
 
LIMITATIONS ON SUITS
 
   
    No holder of any Note will have the right to institute any proceedings,
judicial or otherwise, with respect to the Indenture, or for the appointment of
a receiver or trustee, or for any other remedy under the Indenture, unless (a)
such holder previously has given to the Indenture Trustee written notice of a
continuing Event of Default, (b) the holders of Notes entitled to not less than
40% of the Voting Rights have made written request of the Indenture Trustee to
institute such proceedings in its own name as Indenture Trustee and have offered
the Indenture Trustee reasonable indemnity against the costs, expenses and
liabilities to be incurred in compliance with such request, (c) the Indenture
Trustee has for 60 days after its receipt of such notice neglected or refused to
institute any such proceeding and (d) no direction inconsistent with such
written request has been given to the Indenture Trustee during such 60-day
period by the holders of a majority in principal amount of the then outstanding
Notes.
    
 
   
NON-PETITION
    
 
   
    No Holder of any Note will have the right, either directly or through an
affiliate, to petition or otherwise invoke the process of any court or
government authority for the purpose of commencing or sustaining a case against
the Issuer under any Federal or state bankruptcy, insolvency or similar law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequester or
other similar official of the Issuer or any substantial part of its property, or
ordering the winding up or liquidation of the affairs of the Issuer.
    
 
REPORTS TO NOTEHOLDERS
 
    On each Payment Date the Indenture Trustee is required to deliver to the
Noteholders a written report setting forth the amount of the quarterly payment
which represents principal and the amount which represents interest (in each
case on a per individual Note basis), and the remaining outstanding principal
amount of an individual Note after giving effect to the payment of principal
made on such Payment Date.
 
ISSUER'S ANNUAL COMPLIANCE STATEMENT
 
    The Issuer will be required to file annually with the Indenture Trustee a
written statement as to the fulfillment of its obligations under the Indenture.
 
SATISFACTION AND DISCHARGE OF INDENTURE
 
    The Indenture will be discharged in respect of the Accounts upon the
delivery to the Indenture Trustee for cancellation of all the Notes or, with
certain limitations, upon deposit with the Indenture Trustee of funds sufficient
for the payment in full of all the Notes.
 
THE INDENTURE TRUSTEE
 
    First Union National Bank of Florida, a national banking association, will
be the Indenture Trustee under the Indenture.
 
                                       58
<PAGE>
                            THE SERVICING AGREEMENT
 
GENERAL
 
    The Accounts will be serviced by the Servicer under the Servicing Agreement
between the Servicer and the Issuer, which will be assigned to the Indenture
Trustee as additional security for the Notes. The following summaries do not
purport to be complete and are subject to, and qualified in their entirety by
reference to, the provisions of the Servicing Agreement and the Indenture, and
where particular provisions or terms used in the Servicing Agreement or the
Indenture are referred to, the actual provisions (including definitions of
terms) are incorporated by reference as part of such summaries. The offices of
the Servicer are located at 1500 North Dale Mabry Highway, Tampa, Florida 33607.
The Servicer, as Depositor, will be the settlor and initially the sole
beneficiary of the Issuer. The Servicer will perform the services described
below and set forth in the Servicing Agreement.
 
COLLECTION OF PAYMENTS
 
    The Servicer will service the Accounts and will provide certain accounting
and reporting services with respect to the Accounts. The Servicer will be
obligated to service the Accounts generally in accordance with certain specific
standards set forth in the Servicing Agreement and otherwise in accordance with
reasonable and prudent servicing standards that are employed by a prudent
servicer with respect to the servicing of accounts held in its own portfolio and
in accordance with the Servicer's past practices. Although the Servicer will be
responsible for servicing the Accounts, the Servicer will enter into a
subservicing agreement with Jim Walter Homes pursuant to which Jim Walter Homes
will perform certain day-to-day servicing functions, such as following up on
delinquent accounts and initiating foreclosure proceedings, in accordance with
the standards and provisions of the Servicing Agreement.
 
    Generally, all payments received on the Mortgage Collateral will be
deposited on a daily basis in a holding account (the "Holding Account")
established with and in the name of First Union National Bank of Florida, as
custodian for itself as the Indenture Trustee, prior to the Closing Date. The
Servicer will transfer the payments attributable to the Mortgage Collateral, net
of the applicable servicing fee and other permitted deductions, into the
Collection Account.
 
    The Servicer will perform certain monitoring and reporting functions for the
Indenture Trustee, including the preparation and delivery of monthly reports to
the Indenture Trustee covering the current payments and prepayments in full
received with respect to the Accounts and reports covering defaulted Accounts.
 
SERVICING FEE
 
    The servicing fee will be calculated and paid monthly based upon the number
of Accounts being serviced as of the end of the preceding month. No such fee
will be paid, however, on Accounts that have resulted in repossession. The
servicing fee will be calculated at $25 per Account outstanding per month. The
servicing fee will be paid to the Servicer out of the Holding Account upon
submission of a withdrawal request in accordance with the Servicing Agreement.
In addition to the servicing fee, the Servicer will receive all assumption fees,
late payment charges, interest on taxes and insurance paid on behalf of the
Accounts and similar charges, to the extent such fees and expenses are collected
from obligors.
 
    Out of its servicing fee, the Servicer is obligated to pay normal expenses
and disbursements incurred in connection with servicing the Accounts, including
the fees and disbursements of its independent accountants and expenses incurred
in connection with reports to the Indenture Trustee. Fees and expenses incurred
in connection with realization upon defaulted Accounts are reimbursable from the
Holding Account.
 
                                       59
<PAGE>
INSURANCE; TAXES
 
    The Servicer will not be required to maintain escrow accounts for collection
of taxes or premiums on Insurance Policies on the Accounts. The terms of each
Account require the obligor to maintain a standard Insurance Policy covering the
property underlying such Account. The standard Insurance Policy is generally in
the form of the fire insurance policy with extended coverage that is customary
in the state in which the Mortgaged Property is located. Such standard forms
vary from state to state but generally cover damage by fire, lightning and
windstorm, subject to certain conditions and exclusions. Other causes of damage
(including without limitation floods and earth movements) are not covered. The
Servicing Agreement requires the Servicer to cause such a policy to be
maintained in full force and effect or to maintain a blanket insurance policy
insuring against hazard and certain other losses with respect to each such
Account. The Servicer or Jim Walter Homes, as subservicer, will be required to
monitor the customer's payment of insurance and taxes. If such payments are not
made, the Servicer will be required to make such payments and will not be
reimbursed for such payments except to the extent such amounts are collected
from the obligor, from a subservicer or to the extent recoverable as liquidation
expenses.
 
    If the Servicer obtains an Insurance Policy on behalf of an obligor, it
normally does so through an insurance agency that is an affiliate of the
Servicer, and the reinsurer, if any, of such Insurance Policy is an affiliate of
the Servicer.
 
REALIZATION UPON DEFAULTED ACCOUNTS
 
    The Servicer will foreclose upon or otherwise comparably convert the
ownership of the property securing any Account that comes into default and as to
which no satisfactory arrangements can be made for collection of delinquent
amounts. In connection with such foreclosure or other conversion, the Servicer
will follow such practices and procedures specified in the Servicing Agreement
as are consistent with its customary servicing procedures. In this regard, the
Servicer may sell the property at a foreclosure or a trustee's sale. Generally,
however, it is expected that the property will be resold primarily in exchange
for a new account and such account will be an Account securing the Notes.
 
    If any property securing a defaulted Account is damaged and the proceeds, if
any, from the related Insurance Policy maintained by the customer or from any
temporary insurance policy obtained by the Servicer are insufficient to restore
the damaged property completely, the Servicer will not be required to expend its
own funds to restore the damaged property unless it determines (i) that such
restoration is likely to increase the liquidation proceeds of the related
Account and (ii) that it will recover such expenses through liquidation or
insurance proceeds.
 
RESIGNATION
 
    The Servicer may not resign from its obligations and duties under the
Servicing Agreement unless it determines that its duties thereunder are no
longer permissible by reason of a change in applicable law. No such resignation
will be effective until a successor servicer has assumed the Servicer's
obligations and duties under the Servicing Agreement. Such a successor servicer
must be satisfactory to the Issuer and the Indenture Trustee in the exercise of
their reasonable discretion. The Servicer may, however, enter into subservicing
agreements with any person similar to the one to be entered into with Jim Walter
Homes to perform any of its obligations under the Servicing Agreement, but the
Servicer will remain fully liable for performance of all obligations under the
Servicing Agreement.
 
ANNUAL ACCOUNTANTS' REPORT
 
   
    The Servicer is required to cause a firm of independent certified public
accountants to furnish to the Issuer and the Indenture Trustee, on or before 120
days after the end of each of its fiscal years beginning with the fiscal year
ending May 31, 1998, a statement to the effect that such firm (a) has examined
the Servicer's financial statements for the preceding fiscal year in accordance
with generally accepted auditing
    
 
                                       60
<PAGE>
   
standards and has issued an opinion thereon, and (b) has examined certain
documents and records relating to the servicing of the Accounts during the
preceding fiscal year in accordance with the Uniform Single Audit Program for
Mortgage Bankers, and has found no material exceptions relating to the Accounts
or has set forth such exceptions.
    
 
EVENTS OF DEFAULT
 
    Events of Default under the Servicing Agreement will include: (a) any
failure to deposit into the Holding Account any required payment within two
Business Days after it is required to be deposited; (b) any failure by the
Servicer duly to observe or perform any other of its covenants or agreements in
the Servicing Agreement which continues unremedied for 30 days after the giving
of written notice of such failure by the Indenture Trustee or the holders of
Notes representing a majority in principal amount of the then outstanding Notes;
(c) certain events of bankruptcy, insolvency, receivership or reorganization of
the Servicer, any subservicer or any affiliate of either; (d) any
representation, warranty or statement of the Servicer made in the Servicing
Agreement or any other certificate delivered in connection with the issuance of
the Notes being materially incorrect as of the time such representation,
warranty or statement was made, which defect has not been cured within 30 days
after the Servicer received notice of the defect; and (e) any failure of the
Servicer to deliver to the Indenture Trustee a weekly report covering transfers
from the Holding Account to the Collection Account in the absence of force
majeure.
 
RIGHTS UPON EVENT OF DEFAULT
 
    So long as an Event of Default under the Servicing Agreement remains
unremedied, the Issuer or the Indenture Trustee (in each case subject to the
provisions of the Indenture) or, with the consent of the Indenture Trustee,
holders of Notes entitled to more than 50% of the Voting Rights of each Class of
Notes may terminate all of the rights and obligations of the Servicer under the
Servicing Agreement. Upon such termination, the Issuer will be obligated to
obtain a substitute servicer satisfactory to the Indenture Trustee. If the
Issuer fails to appoint a servicer satisfactory to the Indenture Trustee, the
Indenture Trustee may appoint or petition, in a court of competent jurisdiction,
for the appointment of a servicer to act as successor to the Servicer under the
Servicing Agreement. Pending the appointment of a successor Servicer, the
Indenture Trustee will be obligated to act as Servicer. (If First Union National
Bank of Florida, as Indenture Trustee, were to become Servicer, it is expected
to engage an affiliate as subservicer.) The Indenture Trustee and such successor
may agree upon the servicing compensation to be paid, which in no event may be
greater than the compensation to the Servicer under the Servicing Agreement. No
termination of the Servicer shall be effective until the new servicer enters
into a servicing agreement with the Issuer and the Indenture Trustee.
 
TERMINATION AND REPLACEMENT OF SERVICER
 
    If a Trigger Event occurs, the Indenture Trustee will have the option to,
but is not obligated to: (i) terminate the rights of the Servicer under the
Servicing Agreement and appoint a new Servicer thereunder; (ii) compel the
transfer of the software used by the Servicer to service the Accounts; (iii)
direct the homeowners under the Accounts to make payments directly to the
successor Servicer; and/or (iv) avail itself of any other remedies under the
Servicing Agreement or the Indenture. In addition, the occurrence of a Trigger
Event would affect the application of Remaining Available Funds to the payment
of principal of the Notes under the Indenture as described under "DESCRIPTION OF
THE NOTES--Interest and Principal Payments."
 
AMENDMENTS
 
    The Servicing Agreement may be amended by the Issuer and Mid-State with the
consent of the Indenture Trustee and the holders of Notes entitled to more than
50% of the Voting Rights of each Class of affected Notes, for the purpose of
adding any provisions to, or modifying or eliminating any
 
                                       61
<PAGE>
provisions of, the Servicing Agreement. However, amendments affecting amounts to
be deposited in the Holding Account or the Collection Account, altering the
priorities with which any allocation of funds shall be made under the Servicing
Agreement, creating liens on the collateral securing the payment of principal
and interest on the Notes or modifying certain specified provisions of the
Servicing Agreement may be approved only with the consent of the Indenture
Trustee and all holders of the Notes. The Servicing Agreement may also be
amended without the consent of the Indenture Trustee or any Noteholder if such
amendment does not adversely affect in any material respect the interests of any
Noteholder.
 
                              THE TRUST AGREEMENT
 
    Under the terms of the Trust Agreement, the Depositor will have conveyed to
the Owner Trustee a nominal amount of cash to establish the Trust, which will
act as Issuer. In exchange, the Depositor will have received certificates
evidencing beneficial ownership of the Issuer created under such agreement.
Subject to certain restrictions, the Depositor may sell or assign certificates
of beneficial ownership of the Issuer to another entity or entities.
 
    The Trust Agreement will provide that the Owner Trustee will be obligated to
(i) execute and deliver the Indenture, the Notes, the Servicing Agreement, the
Purchase and Sale Agreement, the Underwriting Agreement and all other documents,
agreements and instruments related thereto, (ii) acquire the Collateral and to
pledge the Collateral as security for the Notes, (iii) issue the Notes pursuant
to the Indenture and (iv) take whatever action shall be required to be taken by
the Owner Trustee by, and subject to, the terms of the Trust Agreement. The
Trust Agreement will provide that the Issuer may not conduct any activities
other than those related to the issuance and sale of Notes, the investment of
certain funds in Eligible Investments, as defined in the Indenture, and such
other limited activities as may be required in connection with reports and
payments to holders of the Notes and the beneficial interest of the Trust.
Neither the Owner Trustee in its individual capacity nor the holders of the
beneficial interest of the Trust (the "Owners") are liable for payment of
principal of or interest on the Notes and each holder of Notes will be deemed to
have released the Owner Trustee and the Owners from any such liability. Upon the
payment in full of all outstanding Notes and the satisfaction and discharge of
the Indenture, the Owner Trustee will succeed to all the rights of the Indenture
Trustee, and the Owners will succeed to all the rights of the Noteholders, under
the Servicing Agreement, except as otherwise provided therein.
 
    The Trust Agreement will provide that the Owner Trustee does not have the
power to commence a voluntary proceeding in bankruptcy with respect to the Trust
until at least 367 days after payment in full of all the Notes and the Owners
shall not direct the Owner Trustee to take any action that would violate such
provision.
 
   
    The Trust Agreement will provide that the Owner Trustee is entitled to an
annual fee equal to $5,000.
    
 
    The Trust Agreement may, at the unanimous written request of the Owners, be
supplemented and amended by a written instrument signed by the Owner Trustee and
the Owners, with the written consent of the Indenture Trustee.
 
    The Trust Agreement will provide that the Trust will terminate upon the
earlier to occur of (i) the final sale or disposition of the trust estate and
the distribution of all proceeds thereof to the Owners or (ii) 21 years less one
day following the death of the survivor of certain individuals described in the
Trust Agreement, but in no event later than April 1, 2062.
 
                        THE PURCHASE AND SALE AGREEMENT
 
    The Depositor will sell and assign to the Issuer all its right, title and
interest in the Mortgage Collateral pursuant to the Purchase and Sale Agreement.
Simultaneously, the Issuer will collaterally assign the Mortgage Collateral to
the Indenture Trustee as security for the Notes pursuant to the Indenture.
 
                                       62
<PAGE>
    The Depositor will represent and warrant to the Issuer, with respect to the
Accounts sold pursuant to the Purchase and Sale Agreement, that as of the date
of execution thereof: (i) the related building or installment sale contract, as
the case may be, has been duly executed by the parties thereto and the duties to
be performed thereunder prior to the date the first payment in connection with
such contract is due shall have been performed by both parties thereto; (ii) the
promissory note shall have been duly executed by the customer with respect
thereto and, to the extent required under local law for recordation or
enforcement, the mortgage, mechanic's lien contract or other security agreement
has been duly executed and properly acknowledged; (iii) the Mortgage Collateral
documents, other than the assignments thereof, shall have been properly recorded
as required by law; (iv) the mortgage, deed of trust, mechanic's contract or
other security agreement shall constitute a valid first-priority lien upon and
secure title to the property described therein, and such mortgage, deed of
trust, mechanic's lien contract or other security agreement and the promissory
note or installment sale contract secured thereby shall be fully enforceable in
accordance with their respective terms; (v) all costs, fees, intangible and
documentary recording taxes and expenses incurred in making, closing, and
recording each Account shall have been paid; and (vi) no part of the mortgaged
property securing any promissory note or installment sale contract shall have
been released from the lien or security title of the mortgage, deed of trust,
mechanic's lien contract or other security agreement securing such promissory
note or installment sale contract except for Account notes which have been
prepaid in full since the Cut-Off Date, which amounts will be deposited in the
Collection Account.
 
   
    Within 90 days of the earlier of discovery by or notice to the Depositor of
any breach of a representation or warranty which materially and adversely
affects the interests of the Issuer in an Account, the Depositor is required to
use its best efforts to cure such breach in all material respects. If such
breach is not or cannot be cured within such 90-day period or, with the prior
written consent of the Indenture Trustee, such longer period as specified in
such consent, the Depositor is required to either (i) repurchase such Account
from the Issuer for an amount equal to 100% of the current Economic Balance of
the affected Account or (ii) substitute for such affected Account one or more
qualified substitute accounts.
    
 
   
    In order to be a "qualified substitute account," an account must comply with
the representations and warranties set forth above and must have an Economic
Balance not less than the Economic Balance of, and an Effective Financing Rate
not less than the Effective Financing Rate of, the Account for which it is being
substituted, all as more specifically set forth in the Purchase and Sale
Agreement.
    
 
    The obligation of the Depositor to cure any such breach or to repurchase or
substitute for the affected Account will be the sole remedy available to the
Issuer in respect of the related breach.
 
                                       63
<PAGE>
                              PLAN OF DISTRIBUTION
 
    The Depositor, as sole beneficial owner of the Issuer, and Walter Industries
have entered into an Underwriting Agreement with Lehman Brothers Inc., as
representative of the several underwriters named therein (Lehman Brothers Inc.,
collectively with the other underwriters, the "Underwriters"). Subject to the
terms and conditions of the Underwriting Agreement, the Depositor has agreed to
cause the Issuer to sell to the Underwriters, and the Underwriters have agreed
to purchase, the respective principal amount of each Class of Notes set forth
opposite their names below.
 
   
<TABLE>
<CAPTION>
                                                       PRINCIPAL       PRINCIPAL      PRINCIPAL      PRINCIPAL
                                                       AMOUNT OF       AMOUNT OF      AMOUNT OF      AMOUNT OF
                                                       CLASS A-1       CLASS A-2      CLASS A-3      CLASS A-4
UNDERWRITERS                                             NOTES           NOTES          NOTES          NOTES
- ---------------------------------------------------  --------------  -------------  -------------  -------------
<S>                                                  <C>             <C>            <C>            <C>
 
Lehman Brothers Inc................................
 
Donaldson, Lufkin & Jenrette Securities
  Corporation......................................
 
Merrill Lynch, Pierce, Fenner & Smith
  Incorporated.....................................
 
NationsBanc Capital Markets, Inc...................
 
Salomon Brothers Inc...............................
                                                     --------------  -------------  -------------  -------------
 
      Total........................................  $  287,750,000  $  57,750,000  $  45,100,000  $  48,550,000
                                                     --------------  -------------  -------------  -------------
                                                     --------------  -------------  -------------  -------------
</TABLE>
    
 
    Under the terms of the Underwriting Agreement, the Underwriters have agreed,
subject to the terms and conditions set forth therein, to purchase all of the
Notes, if any of the Notes are purchased.
 
    The Underwriters have advised the Depositor and the Issuer that they propose
to offer the Notes to the public at the prices set forth on the cover page
hereof, and to certain dealers at such prices less a concession not in excess of
[  %], [  %], [  %] and [  %] of the Class A-1 Notes, Class A-2 Notes, Class A-3
Notes and Class A-4 Notes, respectively. The Underwriters may allow and such
dealers may reallow a concession to certain other dealers not in excess of
[  %], [  %], [  %] and [  %] of the Class A-1 Notes, Class A-2 Notes, Class A-3
Notes and Class A-4 Notes, respectively. After the initial public offering, the
public offering prices and such concessions may be changed.
 
    During and after the offering, the Underwriters may purchase and sell Notes
in the open market. These transactions may include overallotment and stabilizing
transactions. These activities may stabilize, maintain or otherwise affect the
market price of the Notes, which may be higher than the price that might
otherwise prevail in the open market. These transactions may be effected in the
over-the-counter market or otherwise, and these activities, if commenced, may be
discontinued at any time.
 
    The Depositor and Walter Industries have agreed to indemnify the
Underwriters against certain liabilities, including liabilities under the
Securities Act of 1933, as amended, or contribute to payments the Underwriters
may be required to make in respect thereof. The Issuer has been informed that in
the opinion of the Commission such indemnification is against public policy as
expressed in the Securities Act and is therefore unenforceable.
 
                                 LEGAL MATTERS
 
    Certain legal matters will be passed upon for the Owner Trustee in its
individual capacity by Richards, Layton & Finger, Wilmington, Delaware; for the
Depositor by Cadwalader, Wickersham & Taft, New York, New York; for the
Indenture Trustee by Morris, James, Hitchens and Williams, Wilmington,
 
                                       64
<PAGE>
   
Delaware; for the Issuer by Cadwalader, Wickersham & Taft, New York, New York,
as to the validity of the Notes and the enforceability of the Indenture under
New York law; by Richards, Layton & Finger, Wilmington, Delaware, as to matters
of Delaware law; by Carlton, Fields, Ward, Emmanuel, Smith & Cutler, P.A.,
Tampa, Florida, as to matters of Florida law; by Brown & Wood LLP, New York, New
York, as to matters referred to under "MATERIAL FEDERAL INCOME TAX CONSEQUENCES"
and as to certain ERISA matters referred to under "ERISA CONSIDERATIONS" and for
the Underwriters by Brown & Wood LLP.
    
 
                             FINANCIAL INFORMATION
 
    As of the date of this Prospectus, the Issuer has been formed and the
Depositor has made a $100.00 capital contribution to the Issuer. See "THE
ISSUER." Because financial information concerning the Issuer would not be
meaningful, no financial information regarding the Issuer is provided.
 
                                  NOTE RATINGS
 
   
    It is a condition of issuance that the Class A-1 Notes be rated "Aaa" by
Moody's and "AAA" by Standard & Poor's; the Class A-2 Notes be rated at least
"Aa2" by Moody's and "AA+" by Standard & Poor's; the Class A-3 Notes be rated at
least "A2" by Moody's and "AA" by Standard & Poor's; and the Class A-4 Notes be
rated at least "Baa2" by Moody's and "BBB" by Standard & Poor's. Such ratings
will reflect only the views of Moody's and Standard & Poor's. The rating of each
Class of Notes by Standard & Poor's addresses the likelihood of timely payment
of interest and the ultimate payment of principal on the Notes. The ratings
assigned by Moody's to each Class of Notes addresses the likelihood of the
receipt by holders of the Notes of all payments to which such holders are
entitled. Moody's rating process addresses the structural and legal aspects
associated with the Notes including the nature of the underlying Accounts. The
ratings assigned by Moody's to each Class of Notes do not represent any
assessment of the likelihood or rate of principal prepayments. The ratings
assigned by Moody's do not address the possibility that holders of the Notes
might suffer a lower than anticipated yield. When rating securities, Moody's and
Standard & Poor's consider the transaction in its entirety and rely on factors
in addition to the amount and
performance of the collateral securing the debt. An explanation of the
significance of such ratings may be obtained from Moody's Investors Service,
Inc., 99 Church Street, New York, New York 10004, telephone (212) 553-0300 and
Standard & Poor's Ratings Services, 25 Broadway, New York, New York 10017,
telephone (212) 208-8000. There is no assurance that such ratings will continue
for any period of time or that they will not be revised or withdrawn entirely by
either of such rating agencies if, in its judgment, circumstances so warrant. A
revision, withdrawal or qualification of either of such ratings may have an
adverse effect on the market price of the Notes. A security rating is not a
recommendation to buy, sell or hold securities.
    
 
                                       65
<PAGE>
                        INDEX TO PRINCIPAL DEFINED TERMS
 
   
<TABLE>
<CAPTION>
DEFINED TERMS                                             PAGE
- -------------------------------------------------------  ------
<S>                                                      <C>
A
account................................................      20
Accounts...............................................       1
accrual period.........................................      49
Aggregate Economic Balance.............................      11
Aggregate Outstanding Principal Balance................      35
Available Funds........................................       5
Available Funds Allocation.............................      35
B
Best...................................................      33
Building Contract......................................      21
C
Cede...................................................       2
Class..................................................       1
Class A-1 Initial Principal Balance....................      35
Class A-1 Optimal Principal Amount.....................      36
Class A-1 Outstanding Principal Balance................      35
Class A-1 Realized Loss Amount.........................      38
Class A-2 Initial Principal Balance....................      35
Class A-2 Optimal Principal Amount.....................      36
Class A-2 Outstanding Principal Balance................      35
Class A-2 Realized Loss Amount.........................      38
Class A-3 Initial Principal Balance....................      35
Class A-3 Optimal Principal Amount.....................      36
Class A-3 Outstanding Principal Balance................      35
Class A-3 Realized Loss Amount.........................      38
Class A-4 Initial Principal Balance....................      35
Class A-4 Optimal Principal Amount.....................      36
Class A-4 Outstanding Principal Balance................      35
Class A-4 Realized Loss Amount.........................      38
Class Optimal Principal Amount.........................      36
Class Interest Shortfall...............................      35
Closing Date...........................................       4
Code...................................................       9
Collateral.............................................       7
Collection Account.....................................       7
Collection Period......................................       5
Commission.............................................       2
CPR....................................................      39
Cut-Off Date...........................................       1
D
Definitive Notes.......................................      45
Depositor..............................................       1
DTC....................................................       2
</TABLE>
    
 
                                       66
<PAGE>
   
<TABLE>
<CAPTION>
DEFINED TERMS                                             PAGE
- -------------------------------------------------------  ------
<S>                                                      <C>
E
Economic Balance.......................................      22
EDGAR..................................................       2
Effective Financing Rate...............................      22
8.50% Accounts Table...................................      39
Eligible Investments...................................      34
Enterprise.............................................      19
ERISA..................................................       9
Event of Default.......................................      56
Exchange Act...........................................       3
F
Fannie Mae.............................................      34
Final Regulation.......................................      47
foreign person.........................................      52
FTC Rule...............................................      29
Freddie Mac............................................      34
G
Gross Receivable Amount................................      20
H
Holding Account........................................      59
I
Indenture..............................................       5
Indenture Trustee......................................       5
indirect participants..................................      45
Insurance Policies.....................................      33
Interest Accrual Amount................................      35
Interest Accrual Period................................       1
IRS....................................................      48
Issuer.................................................       1
Issuer Expenses........................................      34
J
Jim Walter Homes.......................................       7
L
Local Counsel..........................................      15
M
Maturity Date..........................................       4
Mechanic's Lien Contract...............................      21
Mid-State..............................................       1
Minimum Target Overcollateralization Amount............      37
Moody's................................................       1
Mortgage Collateral....................................       1
Mortgaged Property.....................................       8
N
1986 ACT...............................................      48
 
Note Rate..............................................       5
</TABLE>
    
 
   
                                       67
    
<PAGE>
   
<TABLE>
<CAPTION>
DEFINED TERMS                                             PAGE
- -------------------------------------------------------  ------
<S>                                                      <C>
Noteholder.............................................      48
Notes..................................................       1
Notice of Default......................................      56
O
OID Regulations........................................      48
Optimal Principal Amount...............................      37
Outstanding Principal Balances.........................      35
Overcollateralization Amount...........................      37
Overcollateralization Percentage.......................      37
Owner Trustee..........................................       5
Owners.................................................      62
P
Participants...........................................      45
Payment Date...........................................       1
Plans..................................................       9
Prepayment Assumption..................................      48
prepayments............................................      38
Projected Aggregate Principal Balance..................      37
Promissory Note........................................      21
Purchase and Sale Agreement............................       9
R
Realized Loss Amounts..................................      38
Record Date............................................       6
Reinvestment Period....................................       5
Relief Act.............................................      32
Remaining Available Funds..............................      12
Retail Contracts.......................................      21
Rules..................................................      45
S
Sales Contract.........................................      21
Security Instruments...................................      29
Servicer...............................................       1
Servicing Agreement....................................       7
South Carolina Code....................................      14
Standard & Poor's......................................       1
Subordinated Class.....................................       6
Subservicing Agreement.................................       7
T
Target Overcollateralization Date......................      37
Target Overcollateralization Level.....................      37
10.00% Accounts Table..................................      39
Texas Building Contract................................      21
Texas Contracts........................................      21
Texas Mortgages........................................      21
Texas Resale Mortgage..................................      21
Texas Sales Contract...................................      21
TMP....................................................      48
</TABLE>
    
 
   
                                       68
    
<PAGE>
   
<TABLE>
<CAPTION>
DEFINED TERMS                                             PAGE
- -------------------------------------------------------  ------
<S>                                                      <C>
TMP Regulations........................................      53
Trigger Event..........................................      56
Trust..................................................       1
Trust Agreement........................................       5
Trust V Accounts.......................................      19
U
UCCC...................................................      29
Underwriters...........................................       1
V
Voting Rights..........................................      56
W
Walter Industries......................................       5
</TABLE>
    
 
                                       69
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON. THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY SECURITIES OTHER THAN THE SECURITIES OFFERED HEREBY NOR AN OFFER OF SUCH
SECURITIES TO ANY PERSON IN ANY STATE OR OTHER JURISDICTION IN WHICH SUCH OFFER
WOULD BE UNLAWFUL. THE DELIVERY OF THIS PROSPECTUS AT ANY TIME DOES NOT IMPLY
THAT INFORMATION HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.
                            ------------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                    PAGE
                                                  ---------
<S>                                               <C>
Available Information...........................          2
Reports to Noteholders..........................          3
Transaction Summary.............................          4
Summary of Terms................................          5
Risk Factors....................................         11
The Depositor...................................         15
The Issuer......................................         16
Use of Proceeds.................................         16
Discussion and Analysis of Issuer's Financial
  Condition.....................................         17
The Accounts....................................         17
The Mortgage Collateral.........................         25
Certain Legal Aspects of the Accounts and
  Related Matters...............................         29
Security........................................         33
Description of the Notes........................         34
Legal Investment Considerations.................         46
ERISA Considerations............................         46
Material Federal Income Tax Consequences........         48
The Indenture...................................         53
The Servicing Agreement.........................         58
The Trust Agreement.............................         62
The Purchase and Sale Agreement.................         62
Plan of Distribution............................         64
Legal Matters...................................         64
Financial Information...........................         65
Note Ratings....................................         65
Index to Principal Defined Terms................         66
</TABLE>
    
 
                            ------------------------
 
    UNTIL 90 DAYS AFTER THE DATE HEREOF, ALL DEALERS EFFECTING TRANSACTIONS IN
THE NOTES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO
DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO
DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
   
                                  $439,150,000
                               MID-STATE TRUST VI
                $287,750,000 [  ]% ASSET-BACKED NOTES, CLASS A-1
                $57,750,000 [  ]% ASSET-BACKED NOTES, CLASS A-2
                $45,100,000 [  ]% ASSET-BACKED NOTES, CLASS A-3
                $48,550,000 [  ]% ASSET-BACKED NOTES, CLASS A-4
    
 
                            ------------------------
 
                             MID-STATE HOMES, INC.
                                    SERVICER
 
                               ------------------
 
   
                                   PROSPECTUS
                                  MAY   , 1997
    
 
                               ------------------
 
   
                                LEHMAN BROTHERS
                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION
    
 
   
                              MERRILL LYNCH & CO.
                              NATIONSBANC CAPITAL
                                 MARKETS, INC.
                              SALOMON BROTHERS INC
    
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
    Set forth below is an estimate of the amount of fees and expenses (other
than underwriting discounts and commissions to be incurred with the issuance and
distribution of the shares.)
 
<TABLE>
<S>                                                                  <C>
SEC Filing Fee.....................................................  $  303.03
Trustee's Fees.....................................................          *
Owner Trustee's Fees...............................................          *
Legal Fees and Expenses............................................          *
Accounting Fees and Expenses.......................................          *
Blue Sky and Legal Investment Fees and Expenses....................          *
Printing Fees and Expenses.........................................          *
Rating Agency Fees and Expenses....................................          *
Miscellaneous......................................................          *
    Total..........................................................  $       *
</TABLE>
 
- ------------------------
 
*   Not determinable at this time.
 
ITEM 31. SALES OF SPECIAL PARTIES.
 
    Not Applicable.
 
ITEM 32. RECENT SALES OF UNREGISTERED SECURITIES.
 
   
    Pursuant to the terms of the Trust Agreement the Issuer will issue and sell
to the Depositor, on or prior to the date of initial issuance of the Notes and
in exchange for the Depositor's covenant to pay for the Issuer's organizational
expenses, a certificate of beneficial interest representing a 100% beneficial
interest in the Issuer, in a transaction exempt from registration under the
Securities Act of 1933 pursuant to Section 4(2) of the Securities Act of 1933.
    
 
ITEM 33. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
    The By-laws of Walter Industries, Inc. ("Walter Industries"), a Delaware
corporation and indirect owner of all of the issued and outstanding shares of
the capital stock of the Depositor, provide that, to the fullest extent
permitted by Delaware law, Walter Industries will indemnify any current or
former director or officer of Walter Industries and may, at the discretion of
the board of directors, indemnify any current or former employee or agent of
Walter Industries, against certain liabilities, including liabilities incurred
by reason of the fact that such person is or was serving, at the request of
Walter Industries, as a director, officer, partner, trustee, employee or agent
of another corporation or partnership, joint venture, trust or other enterprise.
To the extent that directors and officers of the Depositor serve or have
previously served as directors, officers, employees or agents of Walter
Industries, they are eligible for indemnification by Walter Industries against
liabilities in respect of actions taken in their capacities as directors or
officers of the Depositor.
 
    The directors and officers of the Depositor are covered by a directors' and
officers' liability insurance policy maintained by Walter Industries for the
benefit of all of its subsidiaries.
 
ITEM 34. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.
 
    Not Applicable.
 
                                      II-1
<PAGE>
ITEM 35. FINANCIAL STATEMENTS AND EXHIBITS.
 
    (a) Financial Statements filed in the Prospectus: not applicable.
 
    (b) Exhibits
 
   
<TABLE>
<C>        <S>
       1.  Form of Underwriting Agreement
      3.1  Form of Trust Agreement
      4.1  Form of Indenture (including forms of Notes)
      5.1  Opinion of Counsel to the Issuer as to the legality of the Notes
      8.1  Opinion of Special Federal Income Tax Counsel to the Issuer as to federal income tax
           matters
     10.1  Form of Servicing Agreement
     10.2  Form of Purchase and Sale Agreement
     23.1  Consents of Counsel and Special Federal Income Tax Counsel to Issuer (included in
           exhibits 5.1 and 8.1)
      24.  Power of Attorney*
     25.1  Statement of Eligibility and Qualification on Form T-1 of First Union National Bank of
           Florida, as Trustee, under the Trust VI Indenture relating to the Trust VI Notes
</TABLE>
    
 
- ------------------------
 
   
*   Previously filed.
    
 
ITEM 36. UNDERTAKINGS.
 
    The undersigned registrant hereby undertakes:
 
        (1) For purposes of determining any liability under the Securities Act
    of 1933, the information omitted from the form of prospectus filed as part
    of this registration statement in reliance upon Rule 430A and contained in a
    form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4)
    or 497(h) under the Act shall be deemed to be part of this registration
    statement as of the time it was declared effective.
 
        (2) For the purpose of determining any liability under the Act, each
    post-effective amendment that contains a form of prospectus shall be deemed
    to be a new registration statement relating to the securities offered
    therein, and the offering of such securities at that time shall be deemed to
    be the initial bona fide offering thereof.
 
    Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Depositor pursuant to the provisions contained in Florida law, the Depositor's
Certificate of Incorporation and By-Laws or otherwise, the Depositor has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in such Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the reimbursement by the Depositor of expenses
incurred or paid by a director, officer or controlling person of the Depositor
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Depositor will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in such Act and will be governed by the final adjudication
of such issue.
 
                                      II-2
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-11 and has duly caused this Pre-Effective
Amendment No. 2 to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Tampa, Florida on May 9, 1997.
    
 
                                MID-STATE HOMES, INC.
 
                                as depositor for Mid-State Trust VI
 
                                By:             /s/ DEAN M. FJELSTUL
                                     -----------------------------------------
                                               Name: Dean M. Fjelstul
                                               Title: VICE PRESIDENT
 
                                      II-3
<PAGE>
   
    Pursuant to the requirements of the Securities Act of 1933, this
Pre-Effective Amendment No. 2 to Form S-11 Registration Statement has been
signed below by the following persons in the capacities and on the dates
indicated.
    
 
   
          SIGNATURE                       TITLE                    DATE
- ------------------------------  --------------------------  -------------------
 
    */s/ KENNETH E. HYATT       President, Principal
- ------------------------------    Executive Officer and         May 9, 1997
       Kenneth E. Hyatt           Director
 
     */s/ RICHARD E. ALMY
- ------------------------------  Director                        May 9, 1997
       Richard E. Almy
 
     /s/ DEAN M. FJELSTUL       Vice President, Principal
- ------------------------------    Financial Officer and         May 9, 1997
       Dean M. Fjelstul           Director
 
  */s/ JOSEPH H. KELLY, JR.
- ------------------------------  Controller (Principal           May 9, 1997
     Joseph H. Kelly, Jr.         Accounting Officer)
 
    
 
<TABLE>
<S>        <C>                                         <C>
*By:                  /s/ DEAN M. FJELSTUL
             --------------------------------------
                        Dean M. Fjelstul
                      Attorney-in-fact(1)
</TABLE>
 
- ------------------------
 
(1) Dean M. Fjelstul, by signing his name hereto, does sign the document on
    behalf of the person indicated above pursuant to a power of attorney duly
    executed by such person and filed with the Securities and Exchange
    Commission.
 
                                      II-4
<PAGE>
                                 EXHIBIT INDEX
 
   
<TABLE>
<S>        <C>        <C>
1.                --  Form of Underwriting Agreement
2.                --  Form of Trust Agreement
4.1               --  Form of Indenture (including forms of Notes)
5.1               --  Opinion of Counsel to the Issuer as to the legality of the Notes
8.1               --  Opinion of Special Federal Income tax Counsel to the Issuer as to federal income tax
                      matters
10.1              --  Form of Servicing Agreement
10.2              --  Form of Purchase and Sale Agreement
23.1              --  Consents of Counsel and Special Counsel to Issuer (included in exhibits 5 and 8)
24.               --  Power of Attorney*
25.1              --  Statement of Eligibility and Qualification on Form T-1 of First Union National Bank
                      of Florida, as Trustee, under the Indenture relating to the Notes
</TABLE>
    
 
- ------------------------
 
   
*   Previously Filed.
    
 
                                      II-5

<PAGE>


                              MID-STATE TRUST VI

              $287,750,000 [    ]% Asset Backed Notes, Class A-1
              $ 57,750,000 [    ]% Asset Backed Notes, Class A-2
              $ 45,100,000 [    ]% Asset Backed Notes, Class A-3
              $ 48,550,000 [    ]% Asset Backed Notes, Class A-4


                            UNDERWRITING AGREEMENT

                                                                  May __, 1997

LEHMAN BROTHERS INC.,
  as representative of the
  several Underwriters named
  in Schedule I hereto
Three World Financial Center
New York, New York 10285

Ladies and Gentlemen:

      Mid-State Homes, Inc. (the "Company"), a Florida corporation and an
indirect, wholly-owned subsidiary of Walter Industries, Inc. ("Walter
Industries"), has entered into a trust agreement dated as of March 1, 1997 (the
"Trust Agreement") with Wilmington Trust Company, a Delaware banking corporation
(not in its individual capacity, but solely as trustee under the Trust
Agreement, together with its permitted successors and assigns, the "Owner
Trustee") creating Mid-State Trust VI, a business trust established under the
laws of the state of Delaware ("Trust VI" or the "Issuer"). The Issuer will act
at all times through the Owner Trustee.

      The Company proposes to direct the Owner Trustee to issue the [ ]% Asset
Backed Notes, Class A-1 (the "Class A-1 Notes"), [ ]% Asset Backed Notes, Class
A-2 (the "Class A-2 Notes"), [ ]% Asset Backed Notes, Class A-3 (the "Class A-3
Notes") and [ ]% Asset Backed Notes, Class A-4 (the "Class A- 4 Notes"), each in
the aggregate principal amount set forth above (the Class A-1 Notes, Class A-2
Notes, Class A-3 Notes and Class A-4 Notes collectively referred to as the
"Notes"). The Notes shall be issued under an indenture (the "Indenture"), dated
as of May 1, 1997, between the Owner Trustee, not in its individual capacity,
but solely as trustee under the Trust Agreement, and

<PAGE>

First Union National Bank of Florida (the "Trustee"). Capitalized terms used but
not defined herein shall have the meanings given to them in the Indenture. The
Company also proposes to direct the Owner Trustee to cause the Notes to be sold
to the Underwriters named in Schedule I hereto (the "Underwriters" or "you")
with respect to the public offering by the Underwriters of the Notes.

      The Notes are secured by (i) certain building and installment sale
contracts, promissory notes, related mortgages and other security instruments
("Accounts") owned directly or indirectly by the Company and having an aggregate
outstanding Economic Balance of $462,287,289 as of February 28, 1997 (the
"Cut-Off Date"), (ii) the Collection Account established under the Indenture and
(iii) Trust VI's rights under the Servicing Agreement (the "Servicing
Agreement") dated as of May 1, 1997 among the Issuer, the Trustee and the
Company (in its capacity as Servicer under the Servicing Agreement, together
with its successors and assigns, the "Servicer"). The Company will sell the
Accounts to the Issuer pursuant to the Purchase and Sale Agreement dated as of
May 1, 1997 (the "Purchase Agreement").

      The Company (acting on behalf of Trust VI) has filed with the Securities
and Exchange Commission (the "Commission") a registration statement on Form S-11
(No. 333-23667) and related preliminary prospectus for the registration of the
Notes under the Securities Act of 1933, as amended (the "1933 Act"), has filed
such amendments thereto, if any, and such amended preliminary prospectuses as
may have been required to the date hereof, and will file such additional
amendments thereto and such amended prospectuses as may hereafter be required.
Such registration statement (as amended, if applicable) and the prospectus
constituting a part thereof (including in each case the information, if any,
deemed to be a part thereof pursuant to Rule 430A(b) of the rules and
regulations of the Commission under the 1933 Act (the "1933 Act Regulations")),
as from time to time amended or supplemented pursuant to the 1933 Act, but
excluding the Statement of Eligibility and Qualification (Form T-1) under the
Trust Indenture Act of 1939, as amended (the "1939 Act"), are hereinafter
referred to as the "Registration Statement" and as the "Prospectus",
respectively, except that if any revised prospectus shall be provided to you by
the Company for use in connection with the offering of the Notes which differs
from the Prospectus on file at the Commission at the time the Registration
Statement becomes effective (whether or not such revised prospectus is required
to be filed by the Company pursuant to Rule 424(b) of the 1933 Act Regulations),
the term "Prospectus" shall refer to such revised prospectus from and after the
time it is first provided to you for such use.


                                      2
<PAGE>

      The Company understands that you propose to make a public offering of the
Notes as soon as you deem advisable after the Registration Statement becomes
effective and the initial public offering price has been determined. This
Agreement shall confirm the arrangements with respect to your purchase of the
Notes.

      SECTION 1. Representations and Warranties. (a) Each of the Company and
Walter Industries represents and warrants to you as of the date hereof and as of
the date of the Prospectus as follows:

            (i) The Registration Statement (i) has been prepared by the Company
      in conformity with the requirements of the 1933 Act and the 1933 Act
      Regulations of the Commission thereunder, (ii) has been filed with the
      Commission under the 1933 Act and (iii) has become effective under the
      1933 Act. Copies of such Registration Statement have been delivered by the
      Company to the Underwriters. As used in this Agreement, "Effective Time"
      means the date and the time as of which such Registration Statement, or
      the most recent post-effective amendment thereto, if any, was or is
      declared effective by the Commission; "Effective Date" means the date of
      the Effective Time. The Commission has not issued any order preventing or
      suspending the use of any preliminary prospectus. There are no contracts
      or documents of the Company which are required to be filed as exhibits to
      the Registration Statement pursuant to the 1933 Act or the 1933 Act
      Regulations which have not been so filed or incorporated by reference
      therein on or prior to the Effective Date of the Registration Statement.
      The conditions for use of Form S-3, as set forth in the General
      Instructions thereto, have been satisfied.

            (ii) The Registration Statement conforms, and the Prospectus and any
      further amendments or supplements to the Registration Statement or the
      Prospectus will, when they become effective or are filed with the
      Commission, as the case may be, conform in all respects to the
      requirements of the 1933 Act and the 1933 Act Regulations. The
      Registration Statement, as of the Effective Date thereof and of any
      post-effective amendment thereto, did not or will not contain an untrue
      statement of a material fact or omit to state a material fact required to
      be stated therein or necessary to make the statements therein not
      misleading. The Prospectus as of its date, and as amended or supplemented
      as of the Closing Date, does not and will not contain any untrue statement
      of a material fact or omit to state a material fact necessary in order to
      make the statements therein, in the light of the circumstances under which
      they were made, not misleading; provided that no representation or
      warranty


                                      3
<PAGE>

      is made as to information contained in or omitted from the Registration
      Statement or the Prospectus in reliance upon and in conformity with
      written information furnished to the Company in writing by Lehman Brothers
      Inc. ("Lehman") on behalf of the Underwriters expressly for use therein.

            (iii) As of the Effective Date, the Indenture was or will be duly
      qualified under, and conformed in all material respects with, the
      requirements of the 1939 Act and the rules and regulations thereunder (the
      "1939 Act Regulations"), and on the Closing Date, the Indenture will be so
      qualified and in conformity.

            (iv) Price Waterhouse LLP are independent public accountants with
      respect to the Company and Walter Industries as required by the 1933 Act
      and the 1933 Act Regulations.

            (v) Since the respective dates as of which information is given in
      the Registration Statement and the Prospectus, except as otherwise stated
      therein, (A) there has been no material adverse change, or any development
      involving a prospective material adverse change, in the condition,
      financial or otherwise, or in the earnings, business affairs or business
      prospects of the Company or Walter Industries, whether or not arising in
      the ordinary course of business and (B) there have been no transactions
      entered into by the Company or Walter Industries, other than those in the
      ordinary course of business, which are material with respect to the
      Company.

            (vi) Each of the Company and Walter Industries has been duly
      incorporated and is validly existing as a corporation and is in good
      standing under the laws of the jurisdiction of its incorporation, with
      corporate power to own, lease and operate its property; and the Company is
      qualified to do business and is in good standing in each jurisdiction to
      the extent necessary to permit the servicing of each Account in accordance
      with the terms of the Servicing Agreement.

            (vii) The issuance and sale of the Notes to the Underwriter, the
      execution, delivery and performance by the Company and Walter Industries,
      as applicable, of this Agreement, the Servicing Agreement, the Purchase
      Agreement, the Trust Agreement or any other agreement or instrument
      contemplated therein or herein and the assignment to Trust VI of the
      Accounts and the authorization by the Company of the execution, delivery
      and performance by the Owner Trustee of the Indenture and the issuance of
      the Notes are within the corporate power and authority of the Company and
      Walter


                                      4
<PAGE>

      Industries, as applicable, and have been duly authorized by all necessary
      corporate action on the part of the Company or Walter Industries, as
      applicable; and neither the issuance and sale of the Notes to the
      Underwriters nor the execution, delivery and performance of this
      Agreement, the Servicing Agreement, the Purchase Agreement, the Trust
      Agreement or any other agreement or instrument contemplated herein or
      therein nor the consummation of the transactions contemplated herein or
      therein nor compliance by the Company with the provisions hereof or
      thereof, nor the assignment to the Owner Trustee of the Accounts, nor the
      execution, delivery and performance by the Owner Trustee of the Indenture
      and the issuance of the Notes, nor compliance by the Owner Trustee with
      the provisions thereof conflicts with or results in a material breach or
      violation of any of the terms or provisions of or (with or without notice,
      lapse of time or both) constitutes a default under any statute, indenture,
      mortgage, deed of trust, note or other agreement or instrument to which
      the Company is a party or by which it or any of its property is bound, the
      Company's certificate of incorporation or by-laws or any order, rule or
      regulation of any court or governmental agency or body having jurisdiction
      over the Company or any of its properties or results in the creation or
      imposition of any lien, charge or encumbrance upon any of its property
      pursuant to the terms or provisions of any statute, indenture, mortgage,
      deed of trust, note or other agreement or instrument, except for the liens
      created or contemplated by the Indenture.

            (viii) This Agreement has been and on or prior to the Closing Date,
      the Servicing Agreement, the Trust Agreement, and the Purchase Agreement
      will have each been duly authorized, executed and delivered by the Company
      and, assuming due authorization, execution and delivery by the other
      parties hereto and thereto, this Agreement, the Servicing Agreement, the
      Trust Agreement, and the Purchase Agreement each constitutes or will
      constitute a legal, valid and binding obligation of the Company,
      enforceable against the Company in accordance with their respective terms,
      except as enforcement may be limited by bankruptcy, insolvency or similar
      laws affecting the enforcement of creditors' rights generally and subject,
      as to enforceability, to general principles of equity (regardless of
      whether enforcement is sought in a proceeding in equity or at law).

            (ix) The Notes and the Indenture will conform in all material
      respects to all statements relating thereto in the related Prospectus, and
      are duly and validly authorized and, when the related Notes have been
      executed, authenticated and


                                      5
<PAGE>

      delivered in accordance with the Indenture, and delivered to and paid for
      by the Underwriters as provided herein, the related Notes will be entitled
      to the benefits and security afforded by the Indenture, and will
      constitute legal, valid and binding obligations of the Issuer enforceable
      in accordance with their terms and the terms of the Indenture.

            (x) Neither the Company nor Walter Industries is in violation of its
      certificate of incorporation or any applicable administrative or court
      order or decree.

            (xi) There is no action, suit or proceeding before or by any court
      or governmental agency or body, domestic or foreign, now pending, or, to
      the knowledge of the Company or Walter Industries, threatened, against or
      affecting either the Company or Walter Industries, which is required to be
      disclosed in the Registration Statement (other than as disclosed therein);
      all pending legal or governmental proceedings to which the Company or
      Walter Industries is a party or of which any of their properties or assets
      are the subject which are not described in the Registration Statement
      including ordinary routine litigation incidental to the business, are,
      considered in the aggregate, not material;

            (xii) Each of the Company and Walter Industries possesses such
      licenses, certificates, authorities or permits issued by the appropriate
      state, federal or foreign regulatory agencies or bodies necessary to
      conduct the business now conducted by it and, in the case of the Company,
      to perform the servicing obligations under the Servicing Agreement, and
      neither the Company nor Walter Industries has received notice of
      proceedings relating to the revocation or modification of any such
      license, certificate, authority or permit which, singly or in the
      aggregate, if the subject of any unfavorable decision, ruling or finding,
      would materially and adversely affect the condition, financial or
      otherwise, or the earnings, business affairs or business prospects of the
      Company or Walter Industries.

            (xiii) No consent, approval, authorization, order, registration or
      qualification of or with any court or governmental agency or body is
      required for the issue and sale of the Notes, or the consummation by the
      Company or Walter Industries of the other transactions contemplated by
      this Agreement, the Indenture, the Trust Agreement or any other agreement
      or instrument contemplated therein or herein, except filings required to
      perfect the liens of the Indenture and except such as may be required
      under the 1933


                                      6
<PAGE>

      Act or the 1933 Act Regulations or state securities laws and such as have
      been obtained and are in effect.

            (xiv) Upon the payment by the Issuer for the Accounts in accordance
      with the Purchase Agreement, the Company will have duly and validly sold
      and assigned all right, title and interest in the Accounts to the Issuer;
      the Issuer will have good and valid title to the Accounts free and clear
      of all liens, encumbrances, and other interests of others except to the
      extent permitted in the Indenture; and the Company will be the sole
      beneficial owner of the Issuer.

            (xv) The Agreement is effective to establish the Trust under and
      pursuant to the laws of the State of Delaware.

            (xvi) The Company, Walter Industries and the Issuer are not, and
      will not be required as a result of the offer and sale of the Notes to
      register as, an "investment company" under the Investment Company Act of
      1940, as amended (the "1940 Act") and neither the Company, Walter
      Industries nor the Issuer is "controlled" by an "investment company" as
      defined in the 1940 Act.

            (xvii) The Accounts conform in all material respects to the
      statements and description thereof contained in the Registration
      Statement.

      (b) Any certificate signed by any officer of the Company or Walter
Industries and delivered to you or your counsel shall be deemed a representation
and warranty by the Company or Walter Industries (or by the Company acting
through Walter Industries) as to the matters covered thereby.

      SECTION 2. Sale and Delivery to Underwriters: Closing. (a) On the basis of
the representations and warranties herein contained and subject to the terms and
conditions herein set forth, the Company agrees to direct the Owner Trustee to
sell on behalf of the Issuer to each Underwriter, severally and not jointly, and
each Underwriter, severally and not jointly, agrees to purchase from the Owner
Trustee acting on behalf of the respective Issuer, the principal amounts of
Notes set forth opposite the name of such Underwriter at a price equal to
_________% of the principal amount thereof plus accrued interest, if any, from
April 1, 1997 to but not including the Closing Date.

      (b) Payment of the purchase price for, and delivery of, the Notes shall be
made at the offices of Brown & Wood LLP, One World Trade Center, New York, New
York 10048, or at such other place as shall be agreed upon by the Underwriters
and the Company at 10:00 A.M. on May __, 1997 or such other time not later than
ten


                                      7
<PAGE>

business days after such date as shall be agreed upon by the Underwriter and the
Company (such time and date of delivery being herein called the "Closing Date").
Payment shall be made to the Owner Trustee in same day funds against delivery of
the Notes to, or at the direction of, the Underwriters. The Notes to be so
delivered will be initially represented by one or more Notes registered in the
name of Cede & Co., the nominee of The Depository Trust Company ("DTC"). The
interests of beneficial owners of the Notes will be represented by book entries
on the records of DTC and participating members thereof. The Notes will be made
available for examination by the Underwriters not later than 10:00 A.M. on the
last business day prior to the Closing Date. The Notes will be delivered to The
Depository Trust Company in New York, New York on the business day prior to the
Closing Date, to be released upon the purchase thereof and payment therefor in
accordance herewith.

      SECTION 3. Covenants. The Company covenants with you as follows:

            (i) To prepare the Prospectus in a form approved by the Underwriters
      and to file such Prospectus pursuant to Rule 424(b) under the 1933 Act not
      later than the Commission's close of business on the second business day
      following the execution and delivery of this Agreement; to make no further
      amendment or any supplement to the Registration Statement or to the
      Prospectus prior to the Closing Date except as permitted herein; to advise
      the Underwriters, promptly after it receives notice thereof, of the time
      when any amendment to the Registration Statement has been filed or becomes
      effective or any supplement to the Prospectus or any amended Prospectus
      has been filed and to furnish the Underwriters with copies thereof; to
      promptly advise the Underwriters of its receipt of notice of the issuance
      by the Commission of any stop order or of: (i) any order preventing or
      suspending the use of any preliminary prospectus or the Prospectus; (ii)
      the suspension of the qualification of the Notes for offering or sale in
      any jurisdiction; (iii) the initiation of or threat of any proceeding for
      any such purpose; (iv) any request by the Commission for the amending or
      supplementing of the Registration Statement or the Prospectus or for
      additional information. In the event of the issuance of any stop order or
      of any order preventing or suspending the use of any preliminary
      prospectus or the Prospectus or suspending any such qualification, the
      Company promptly shall use its best efforts to obtain the withdrawal of
      such order by the Commission.


                                      8
<PAGE>

            (ii) To furnish promptly to the Underwriters and to counsel for the
      Underwriters a signed copy of the Registration Statement as originally
      filed with the Commission, and of each amendment thereto filed with the
      Commission, including all consents and exhibits filed therewith.

            (iii) To deliver promptly to the Underwriters such number of the
      following documents as the Underwriters shall reasonably request: (i)
      conformed copies of the Registration Statement as originally filed with
      the Commission and each amendment thereto (in each case including
      exhibits); (ii) the preliminary prospectus and the Prospectus; and (iii)
      any document incorporated by reference in the Prospectus (including
      exhibits thereto). If the delivery of a prospectus is required at any time
      prior to the expiration of nine months after the Effective Time in
      connection with the offering or sale of the Notes, and if at such time any
      events shall have occurred as a result of which the Prospectus as then
      amended would include any untrue statement of a material fact or omit to
      state any material fact necessary in order to make the statements therein,
      in the light of the circumstances under which they were made when such
      Prospectus is delivered, not misleading, or, if for any other reason it
      shall be necessary during such same period to amend or supplement the
      Prospectus or to file under the Securities Exchange Act of 1934, as
      amended (the "Exchange Act"), in order to comply with the 1933 Act or the
      Exchange Act, the Company shall notify the Underwriters and, upon the
      Underwriters' request, shall file such document and prepare and furnish
      without charge to the Underwriters and to any dealer in securities as many
      copies as the Underwriters may from time to time reasonably request of an
      amended Prospectus which corrects such statement or omission or effects
      such compliance, and in case the Underwriters are required to deliver a
      Prospectus in connection with sales of any of the Notes (including without
      limitation sales of Notes in the secondary market after the initial
      distribution) at any time nine months or more after the Effective Time,
      upon the request of the Underwriters, but at their expense, the Company
      shall prepare and deliver to the Underwriters as many copies as the
      Underwriter may reasonably request of an amended Prospectus complying with
      Section 10(a)(3) of the 1933 Act.

            (iv) To file promptly with the Commission any amendment to the
      Registration Statement or the Prospectus or any supplement to the
      Prospectus that may, in the judgment of the Company or the Underwriters,
      be required by the 1933 Act or requested by the Commission.


                                      9
<PAGE>

            (v) Prior to filing with the Commission any (i) preliminary
      prospectus, (ii) amendment to the Registration Statement or Prospectus, or
      document incorporated by reference in the Prospectus, or (iii) Prospectus
      pursuant to Rule 424 of the 1933 Act Regulations, to furnish a copy
      thereof to the Underwriters and counsel for the Underwriters and obtain
      the consent of the Underwriters to the filing.

            (vi) To use its best efforts, in cooperation with the Underwriters,
      to qualify the Notes for offering and sale under the applicable securities
      laws of such states and other jurisdictions of the United States as the
      Underwriters may designate, and maintain or cause to be maintained such
      qualifications in effect for as long as may be required for the
      distribution of the Notes. The Company will file or cause the filing of
      such statements and reports as may be required by the laws of each
      jurisdiction in which the Notes have been so qualified.

          (vii) Not, without the Underwriters' prior written consent, to
      publicly offer or sell or contract to sell any mortgage pass-through
      securities, collateralized mortgage obligations or other similar
      securities representing interests in or secured by other mortgage-related
      assets originated or owned by the Company for a period of thirty (30) days
      following the commencement of the offering of the Notes to the public.

         (viii) The Issuer will use the net proceeds received by it from the
      sale of the Notes in the manner specified in the related Prospectus under
      "Use of Proceeds."

            (ix) If, at the time that the Registration Statement becomes
      effective, any information shall have been omitted therefrom in reliance
      upon Rule 430A of the 1933 Act Regulations, then immediately following the
      determination of such information by the Underwriters, the Company will
      prepare, and file or transmit for filing with the Commission in accordance
      with such Rule 430A and Rule 424(b) of the 1933 Act Regulations, copies of
      an amended Prospectus, or, if required by such Rule 430A, a post-effective
      amendment to the Registration Statement (including an amended Prospectus),
      containing all information so omitted.

            (x) The Company will cause the Issuer to file with the Commission
      such reports on Form SR as may be required pursuant to Rule 463 under the
      1933 Act.

            (xi) As soon as practicable, the Company will cause to be made
      generally available to holders of the Notes and to


                                      10
<PAGE>

      the Underwriters an earnings statement or statements of the Issuer which
      will satisfy the provisions of Section 11(a) of the 1933 Act and Rule 158
      under the 1933 Act.

            (xii) So long as any of the Notes shall be outstanding, the Company
      will deliver to you each annual statement as to compliance delivered to
      the Trustee pursuant to Section 3.09 of the Indenture, and each statement
      of a firm of independent public accountants furnished to the Trustee
      pursuant to Section 8.08 of the Indenture, as soon as such statements are
      furnished to the Trustee, and will furnish to you monthly a copy of the
      magnetic tape containing the Schedule of Accounts information.

      SECTION 4. Payment of Expenses. The Company agrees to pay: (a) the costs
incident to the authorization, issuance, sale and delivery of the Notes and any
taxes payable in connection therewith; (b) the costs incident to the
preparation, printing and filing under the 1933 Act of the Registration
Statement and any amendments and exhibits thereto; (c) the costs of distributing
the Registration Statement as originally filed and each amendment thereto and
any post-effective amendments thereof (including, in each case, exhibits), the
preliminary prospectus, the Prospectus and any amendment to the Prospectus or
any document incorporated by reference therein, all as provided in this
Agreement; (d) the costs of reproducing and distributing this Agreement; (e) the
fees and expenses of qualifying the Notes under the securities laws of the
several jurisdictions as provided in Section 3(vi) hereof and of preparing,
printing and distributing a Blue Sky Memorandum (including related fees and
expenses of counsel to the Underwriters); (f) any fees charged by securities
rating services for rating the Notes; and (g) all other costs and expenses
incident to the performance of the obligations of the Underwriters (including
costs and expenses of your counsel); provided that, except as provided in this
Section 4, the Underwriters shall pay their own costs and expenses, including
the costs and expenses of their counsel, any transfer taxes on the Notes which
they may sell and the expenses of advertising any offering of the Notes made by
the Underwriters.

      If this Agreement is terminated by the Underwriters in accordance with the
provisions of Section 5 or Section 9, the Company shall reimburse the
Underwriters for all reasonable out-of-pocket expenses, including fees and
disbursements of counsel for the Underwriters.

      SECTION 5. Conditions of Underwriters' Obligations. The obligations of the
Underwriters hereunder are subject to the accuracy of the representations and
warranties of the Company and Walter Industries herein contained, to the
performance by the


                                      11
<PAGE>

Company and Walter Industries of their obligations hereunder, and to the
following further conditions:

            (a) The Registration Statement shall have become effective not later
      than 5:30 P.M. on the date hereof, or at such later time and date as you
      may approve; and on the Closing Date no stop order suspending the
      effectiveness of the Registration Statement shall have been issued under
      the 1933 Act or proceedings therefor initiated or threatened by the
      Commission.

            (b) The Underwriters shall not have discovered and disclosed to the
      Company on or prior to the Closing Date that the Registration Statement as
      amended at the Effective Time or thereafter or the Prospectus or any
      amendment or supplement thereto contained or contains an untrue statement
      of a fact or omitted or omits to state a fact which, in the opinion of
      Brown & Wood LLP, counsel for the Underwriters, is material and is
      required to be stated therein or is necessary to make the statements
      therein not misleading.

            (c) All corporate proceedings and other legal matters relating to
      the authorization, form and validity of this Agreement, the Indenture, the
      Trust Agreement, the Purchase Agreement, the Servicing Agreement, the
      Registration Statement and the Prospectus, and all other legal matters
      relating to this Agreement and the transactions contemplated hereby shall
      be satisfactory in all respects to counsel for the Underwriters, and the
      Company shall have furnished to such counsel all documents and information
      that they may reasonably request to enable them to pass upon such matters.

            (d) On the Closing Date, the Underwriters shall have
      received:

            (1) The opinion, dated the Closing Date, of Cadwalader, Wickersham &
      Taft, counsel for the Issuer, substantially in the form attached hereto as
      Exhibit A.

            (2) The opinion, dated the Closing Date, of Carlton Fields, counsel
      for the Company, substantially in the form attached hereto as Exhibit B.

            (3) The favorable opinion, dated the Closing Date, of Edward A.
      Porter, General Counsel to Walter Industries, in form and substance
      satisfactory to you and counsel for the Underwriters, to the effect that:

            (i) Walter Industries has been duly organized and is
      validly existing as a corporation in good standing under the


                                      12
<PAGE>

      laws of the State of Delaware with corporate power and authority to own,
      lease and operate its properties and conduct its business as described in
      the Prospectus.

            (ii) Walter Industries is not, and will not be, as a result of its
      entering into this Agreement and consummating the transactions
      contemplated hereby, in violation of its Restated Certificate of
      Incorporation or bylaws.

            (iii) Except as disclosed in the Registration Statement, there is no
      action, suit or proceeding before or by any court or governmental agency
      or body, domestic or foreign, now pending, or, to the best of such
      counsel's knowledge, against Walter Industries which could reasonably be
      expected to interfere with or adversely affect the consummation of the
      transactions contemplated herein.

            (iv) This Agreement has been duly authorized, executed and delivered
      by Walter Industries.

            (v) No filing or registration with, notice to or consent, approval,
      authorization or order or other action of, any court or governmental
      authority or agency, is required for the consummation by Walter Industries
      of the transactions contemplated by this Agreement, except such as have
      been obtained and except such as may be required under state securities or
      Blue Sky laws.

            (4) The favorable opinion, dated as of the Closing Date of Richards,
      Layton & Finger, P.A., counsel for the Owner Trustee, substantially in the
      form attached hereto as Exhibit C.

            (5) The favorable opinions of local counsel to the Company in those
      jurisdictions determined by the Underwriters, dated the Closing Date, in
      form and substance acceptable to the Underwriters and its counsel.

            (6) The favorable opinion, dated the Closing Date, of Morris, James,
      Hitchens and Williams, counsel for the Trustee, in form and substance
      satisfactory to counsel for the Underwriters, to the effect that:

            (i) The Trustee, at the time of its execution and delivery of the
      Indenture, had full power and authority to execute and deliver the
      Indenture and has full power and authority to perform its obligations
      thereunder.

            (ii) The Indenture has been duly and validly authorized, executed
      and delivered by the Trustee and,


                                      13
<PAGE>

      assuming due authorization, execution and delivery thereof by the Issuer,
      constitutes the valid and binding agreement of the Trustee enforceable
      against the Trustee in accordance with its terms, except as enforcement
      thereof may be limited by bankruptcy, insolvency or other laws relating to
      or affecting creditors' rights or by general principles of equity.

            (iii) No consent, approval or authorization of, or registration,
      declaration or filing with, any court or governmental agency or body of
      the United States of America or any state thereof was or is required for
      the execution, delivery or performance by the Trustee of the Indenture.

            (7) The favorable opinion, dated the Closing Date, of Brown & Wood
      LLP, counsel for the Underwriters, with respect to the issue and sale of
      the Notes, the Registration Statement, this Agreement, the Prospectus and
      such other related matters as the Underwriters may require.

            (e) On the Closing Date, there shall not have been, since the date
      hereof or since the respective dates as of which information is given in
      the Registration Statement and the Prospectus, any material adverse change
      in the condition, financial or otherwise, or in the earnings, business
      affairs or business prospects of the Company or Walter Industries, and the
      Underwriters shall have received a certificate of the Chairman of the
      Board, the President or any Vice President of Walter Industries, on behalf
      of each of Walter Industries and the Company, dated as of the Closing
      Date, to the effect that (i) there has been no such material adverse
      change, (ii) the representations and warranties in Section 1 are true and
      correct with the same force and effect as though expressly made at and as
      of the Closing Date, (iii) each of the Company and Walter Industries has
      complied with all agreements and satisfied all conditions on its part to
      be performed or satisfied at or prior to the Closing Date and (iv) no stop
      order suspending the effectiveness of the Registration Statement has been
      issued and no proceedings for that purpose have been initiated or
      threatened by the Commission.

            (f) At the Closing Date, Price Waterhouse LLP shall have furnished
      to you a letter of such firm (I) to the effect that (i) they have made a
      statistical sample of the Accounts, compared certain attributes from the
      files relating to such Accounts to a magnetic tape prepared by the Issuer,
      (ii) as a result of such comparison they are [95]% confident that the
      information in Account files for the attributes so tested will not vary
      from the corresponding


                                      14
<PAGE>

      information on such magnetic tape by more than [3]% and (iii) based on
      certain assumptions supplied to them by the Issuer, the amounts in the
      Collection Account on each Payment Date will be sufficient to make the
      payment of interest and principal on the Notes issued by the Issuer due on
      such Payment Date and to pay the final installment of principal of such
      Notes on or before the Maturity Date for such Notes and (II) to the effect
      of the letter furnished by them to the Trustee pursuant to Section 2.12(g)
      of the Indenture in connection with the issuance of the Notes. (Such
      letter may consist of a copy of the letter furnished to the Trustee
      accompanied by a letter addressed to you indicating that you may rely on
      such letter as if it were addressed to you directly.)

            (g) On the Closing Date, Price Waterhouse LLP shall have furnished
      to you a letter or letters, dated as of the Closing Date, addressed to
      you, to such effect as you reasonably may request in respect of the
      Prospectus.

            (h) On the Closing Date, you shall have received from the Trustee a
      certificate signed by one or more duly authorized officers of the Trustee,
      dated as of the Closing Date, as to the due acceptance of the Indenture by
      the Trustee and the due execution and delivery of the Notes delivered by
      the Trustee thereunder and such other matters as you shall request.

            (i) By the Closing Date, the Class A-1 Notes shall be rated "AAA" by
      Standard and Poor's and "Aaa" by Moody's, the Class A-2 Notes shall be
      rated at least "AA" by Standard and Poor's and "Aa2" by Moody's, the Class
      A-3 Notes shall be rated at least "A" by Standard and Poor's and "A2" by
      Moody's and the Class A-4 Notes shall be rated at least "BBB" by Standard
      and Poor's and "Baa2" by Moody's.

            (j) The Holding Account Agreement shall have been duly authorized,
      executed and delivered by all parties thereto.

            (k) The Purchase Agreement shall have been duly authorized, executed
      and delivered by all parties thereto.

            (l) Form UCC-1 financing statements with respect to the Trust Estate
      shall have been filed in the appropriate offices in (i) the State of
      Florida naming the Issuer as seller/debtor and the Trustee as
      buyer/secured party and the Company as debtor and the Issuer as secured
      party and (ii) the State of Delaware naming the Issuer as debtor and the
      Trustee as secured party.


                                      15
<PAGE>

            (m) On the Closing Date, counsel for the Underwriters shall have
      been furnished with such documents and opinions as they may require for
      the purpose of enabling them to pass upon the issuance and sale of the
      Notes as herein contemplated and related proceedings, or in order to
      evidence the accuracy of any of the representations or warranties, or the
      fulfillment of any of the conditions herein contained; and all proceedings
      taken by the Company and Walter Industries in connection with the issuance
      and sale of the Notes as herein contemplated shall be satisfactory in form
      and substance to the Underwriters and counsel for the Underwriters.

      If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, this Agreement may be terminated by the
Underwriters by notice to the Company at any time at or prior to the Closing
Date, and such termination shall be without liability of any party to any other
party except as provided in Section 4.

      SECTION 6. Indemnification. A. The Company and Walter Industries, jointly
and severally, agree to indemnify and hold harmless the Underwriters and each
person if any, who controls the Underwriters within the meaning of Section 15 of
the 1933 Act from and against any and all loss, claim, damage or liability,
joint or several, or any action in respect thereof (including, but not limited
to, any loss, claim, damage, liability or action relating to purchases and sales
of the Notes), to which the Underwriters or any such controlling person may
become subject, under the 1933 Act or otherwise, insofar as such loss, claim,
damage, liability or action arises out of, or is based upon, (i) any untrue
statement or alleged untrue statement of a material fact contained in the
Registration Statement, (ii) the omission or alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading, (iii) any untrue statement or alleged untrue statement
of a material fact contained in the Prospectus or (iv) the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, provided, however, that the Company
and Walter Industries shall not be liable in any such case if such untrue
statement or omission or such alleged untrue statement or omission was made in
reliance upon and in conformity with written information furnished to the
Company or Walter Industries by any Underwriter through you expressly for use in
the Registration Statement (or any amendment thereto) or in any preliminary
prospectus or each Prospectus (or any amendment or supplement thereto). The
Company and Walter Industries, jointly and severally, shall reimburse the
Underwriters and each such


                                      16
<PAGE>

controlling person promptly upon demand for any legal or other expenses
reasonably incurred by the Underwriters or such controlling person in connection
with investigating or defending or preparing to defend against any such loss,
claim, damage, liability or action as such expenses are incurred; provided,
however, that neither the Company nor Walter Industries shall be liable in any
such case to the extent that any such loss, claim, damage, liability or action
arises out of, or is based upon, any untrue statement or alleged untrue
statement or omission or alleged omission made in the Prospectus or the
Registration Statement in reliance upon and in conformity with written
information furnished to the Company by or on behalf of any of the Underwriters
specifically for inclusion therein. The foregoing indemnity agreement is in
addition to any liability which the Company may otherwise have to the
Underwriters or any controlling person of the Underwriters.

      B. The Underwriters agree to indemnify and hold harmless the Company, each
of its directors, each of its officers who signed the Registration Statement,
and each person, if any, who controls the Company within the meaning of Section
15 of the 1933 Act against any and all loss, claim, damage or liability, or any
action in respect thereof, to which the Company or any such director, officer or
controlling person may become subject, under the 1933 Act or otherwise, insofar
as such loss, claim, damage, liability or action arises out of, or is based
upon, (i) any untrue statement or alleged untrue statement of a material fact
contained in the Registration Statement, (ii) the omission or alleged omission
to state therein a material fact required to be stated therein or necessary to
make the statements therein not misleading, (iii) any untrue statement or
alleged untrue statement of a material fact contained in the Prospectus or (iv)
the omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements therein, in the light of the
circumstances under which they were made, not misleading, but in each case only
to the extent that the untrue statement or alleged untrue statement or omission
or alleged omission was made in reliance upon and in conformity with written
information furnished to the Company or Walter Industries in writing by Lehman
Brothers Inc. on behalf of the Underwriters specifically for inclusion in the
Registration Statement (or any amendment thereto) or in any preliminary
prospectus or each Prospectus (or any amendment or supplement thereto) and shall
reimburse the Company and any such director, officer or controlling person for
any legal or other expenses reasonably incurred by the Company or any director,
officer or controlling person in connection with investigating or defending or
preparing to defend against any such loss, claim, damage, liability or action as
such expenses are incurred. The foregoing indemnity agreement is in addition to
any liability which the Underwriters


                                      17
<PAGE>

may otherwise have to the Company or any such director, officer or controlling
person.

      C. Promptly after receipt by any indemnified party under this Section 6 of
notice of any claim or the commencement of any action, such indemnified party
shall, if a claim in respect thereof is to be made against any indemnifying
party under this Section 6, notify the indemnifying party in writing of the
claim or the commencement of that action; provided, however, that the failure to
notify an indemnifying party shall not relieve it from any liability which it
may have under this Section 6 except to the extent it has been materially
prejudiced by such failure and, provided further, that the failure to notify any
indemnifying party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under this Section 6.

      If any such claim or action shall be brought against an indemnified party,
and it shall notify the indemnifying party thereof, the indemnifying party shall
be entitled to participate therein and, to the extent that it wishes, jointly
with any other similarly notified indemnifying party, to assume the defense
thereof with counsel reasonably satisfactory to the indemnified party. After
notice from the indemnifying party to the indemnified party of its election to
assume the defense of such claim or action, the indemnifying party shall not be
liable to the indemnified party under this Section 6 for any legal or other
expenses subsequently incurred by the indemnified party in connection with the
defense thereof other than reasonable costs of investigation.

      Any indemnified party shall have the right to employ separate counsel in
any such action and to participate in the defense thereof, but the fees and
expenses of such counsel shall be at the expense of such indemnified party
unless: (i) the employment thereof has been specifically authorized by the
indemnifying party in writing; (ii) such indemnified party shall have been
advised by such counsel that there may be one or more legal defenses available
to it which are different from or additional to those available to the
indemnifying party and in the reasonable judgment of such counsel it is
advisable for such indemnified party to employ separate counsel; or (iii) the
indemnifying party has failed to assume the defense of such action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if such
indemnified party notifies the indemnifying party in writing that it elects to
employ separate counsel at the expense of the indemnifying party, the
indemnifying party shall not have the right to assume the defense of such action
on behalf of such indemnified party, it being understood, however, the
indemnifying party shall not, in connection with any one such action or separate
but substantially


                                      18
<PAGE>

similar or related actions in the same jurisdiction arising out of the same
general allegations or circumstances, be liable for the reasonable fees and
expenses of more than one separate firm of attorneys (in addition to local
counsel) at any time for all such indemnified parties, which firm shall be
designated in writing by the Underwriters, if the indemnified parties under this
Section 6 consist of the Underwriters or any of their controlling persons, or by
the Company, if the indemnified parties under this Section 6 consists of the
Company or any of the Company's directors, officers or controlling persons.

      Each indemnified party, as a condition of the indemnity agreements
contained in Section 6(A) and (B), shall use its best efforts to cooperate with
the indemnifying party in the defense of any such action or claim. No
indemnifying party shall be liable for any settlement of any such action
effected without its written consent (which consent shall not be unreasonably
withheld), but if settled with its written consent or if there be a final
judgment for the plaintiff in any such action, the indemnifying party agrees to
indemnify and hold harmless any indemnified party from and against any loss or
liability by reason of such settlement or judgment.

      Notwithstanding the foregoing sentence, if at any time an indemnified
party shall have requested an indemnifying party to reimburse the indemnified
party for fees and expenses of counsel, the indemnifying party agrees that it
shall be liable for any settlement of any proceeding effected without its
written consent if (i) such settlement is entered into more than 30 days after
receipt by such indemnifying party of the aforesaid request and (ii) such
indemnifying party shall not have reimbursed the indemnified party in accordance
with such request prior to the date of such settlement.

      SECTION 7. Contribution. If the indemnification provided for in Section 6
shall for any reason be unavailable to or insufficient to hold harmless an
indemnified party under Section 6(A) or (B) in respect of any loss, claim,
damage or liability, or any action in respect thereof, referred to therein, then
each indemnifying party shall, in lieu of indemnifying such indemnified party,
contribute to the amount paid or payable by such indemnified party as a result
of such loss, claim, damage or liability, or action in respect thereof, (i) in
such proportion as shall be appropriate to reflect the relative benefits
received by the Company on the one hand and the Underwriters on the other from
the offering of the Notes or (ii) if the allocation provided by clause (i) above
is not permitted by applicable law, in such proportion as is appropriate to
reflect not only the relative benefits referred to in clause (i) above but also
the relative fault of the Company on the one hand and the Underwriters on the


                                      19
<PAGE>

other with respect to the statements or omissions which resulted in such loss,
claim, damage or liability, or action in respect thereof, as well as any other
relevant equitable considerations.

      The relative benefits of the Underwriters and the Company shall be deemed
to be in such proportion so that the Underwriters are responsible for that
portion represented by the percentage that the underwriting discount appearing
on the cover page of the final Prospectus bears to the public offering price
appearing on the final cover page of the final Prospectus.

      The relative fault of the Underwriters and the Company shall be determined
by reference to whether the untrue or alleged untrue statement of a material
fact or omission or alleged omission to state a material fact relates to
information supplied by the Company or by the Underwriters, the intent of the
parties and their relative knowledge, access to information and opportunity to
correct or prevent such statement or omission and other equitable
considerations.

      The Company and the Underwriters agree that it would not be just and
equitable if contributions pursuant to this Section 7 were to be determined by
pro rata allocation or by any other method of allocation which does not take
into account the equitable considerations referred to herein. The amount paid or
payable by an indemnified party as a result of the loss, claim, damage or
liability, or action in respect thereof, referred to above in this Section 7
shall be deemed to include, for purposes of this Section 7, any legal or other
expenses reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim.

      In no case shall the Underwriters be responsible for any amount in excess
of the underwriting discount applicable to the Notes purchased by the
Underwriters hereunder. No person guilty of fraudulent misrepresentation (within
the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution
from any person who was not guilty of such fraudulent misrepresentation.

      SECTION 8. Representations Warranties and Agreements to Survive Delivery.
All representations, warranties and agreements contained in this Agreement or
contained in certificates of officers of the Company and Walter Industries
submitted pursuant hereto, shall remain operative and in full force and effect,
regardless of any investigation made by or on behalf of the Underwriters or
controlling person thereof, or by or on behalf of the Company and Walter
Industries and shall survive delivery of the Notes to the Underwriters.


                                      20
<PAGE>

      SECTION 9. Termination of Agreement. (a) The Underwriters may terminate
this Agreement, by notice to the Company and Walter Industries at any time at or
prior to the Closing Date (i) if there has been, since the date of this
Agreement or since the respective dates as of which information is given in the
Registration Statement, any material adverse change in the condition, financial
or otherwise, or in the earnings, business affairs or business prospects of the
Company or Walter Industries whether or not arising in the ordinary course of
business, or (ii) if there has occurred any material adverse change in the
financial markets in the United States or any outbreak of hostilities or other
calamity or crisis, the effect of which is such as to make it, in the judgment
of the Underwriter, impracticable to market the Notes or to enforce contracts
for the sale of the Notes, or (iii) if trading generally on either the American
Stock Exchange or the New York Stock Exchange has been suspended, or minimum or
maximum prices for trading have been fixed, or maximum ranges for prices for
securities have been required, by either of said Exchanges or by order of the
Commission or any other governmental authority, or if a banking moratorium has
been declared by either Federal or New York authorities.

      (b) If this Agreement is terminated pursuant to this Section, such
termination shall be without liability of any party to any other party except as
provided in Section 4 hereof.

      SECTION 10. Default by One or More of the Underwriters. If one or more of
the Underwriters participating in the offering of Notes shall fail on the
Closing Date to purchase the Notes which it or they are obligated to purchase
hereunder (the "Defaulted Notes"), then such of you as are named herein on
Schedule I shall have the right, within 24 hours thereafter, to make
arrangements for one or more of the non-defaulting Underwriters, or any other
underwriters, to purchase all, but not less than all, of the Defaulted Notes in
such amounts as may be agreed upon and upon the terms herein set forth. If,
however, you have not completed such arrangements within such 24-hour period,
then:

            (1) if the aggregate principal amount of Defaulted Notes does not
      exceed 10% of the aggregate principal amount of the Notes to be purchased
      hereunder, the non-defaulting Underwriters named in Schedule I hereto
      shall be obligated to purchase the full amount thereof in the proportions
      that their respective underwriting obligations hereunder bear to the
      underwriting obligations of all such non-defaulting Underwriters, or

            (2) if the aggregate principal amount of Defaulted Notes exceeds 10%
      of the aggregate principal amount of the


                                      21
<PAGE>

      Notes to be purchased hereunder, this Agreement shall terminate, without
      any liability on the part of any non-defaulting Underwriters.

      No action taken pursuant to this Section shall relieve any defaulting
Underwriters from liability with respect to any default of such Underwriters
under this Agreement.

      In the event, of a default by any Underwriters as set forth in this
Section, either you or the Company shall have the right to postpone the Closing
Date for a period of time not exceeding seven days in order that any required
changes in the Registration Statement or Prospectus or in any other documents or
arrangements may be effected.

      SECTION 11. Notices. All notices and other communications hereunder shall
be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication. Notices to you shall be
directed to you at Lehman Brothers Inc., Three World Financial Center, 200 Vesey
Street, New York, New York 10285, Attention: Syndicate Department (Fax:
212-528-8822); notices to the Company and Walter Industries shall be directed to
the Company and Walter Industries at 1500 North Dale Mabry Highway, Tampa,
Florida 33622, Attention: Dean M. Fjelstul.

      SECTION 12. Parties. This Agreement shall each inure to the benefit of and
be binding upon the Underwriters, the Company, Walter Industries, and their
respective successors. Nothing expressed or mentioned in this Agreement is
intended or shall be construed to give any person, firm or corporation, other
than the parties hereto or thereto and their respective successors and the
controlling persons and officers and directors referred to in Section 6 and
their heirs and legal representatives, any legal or equitable right, remedy or
claim under or with respect to this Agreement or any provision herein or therein
contained. This Agreement and all conditions and provisions hereof and thereof
are intended to be for the sole and exclusive benefit of the parties and their
respective successors and said controlling persons and officers and directors
and their heirs and legal representatives and for the benefit of no other
person, firm or corporation. No purchaser of a Note from the Underwriter shall
be deemed to be a successor by reason merely of such purchase.

      SECTION 13. Governing Law and Time. This Agreement shall be governed by
and construed in accordance with the laws of the State of New York applicable to
agreements made and to be performed in said State. Specified times of day refer
to New York City time.


                                      22
<PAGE>

            If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the Company and Walter Industries
counterparts hereof, whereupon this instrument, along with all counterparts,
will become a binding agreement among the Underwriter, the Company and Walter
Industries in accordance with its terms.


                              Very truly yours,

                              MID-STATE HOMES, INC.


                              By: 
                                  -----------------------------------
                                  Name:
                                  Title:
 

                              WALTER INDUSTRIES, INC.


                              By: 
                                  -----------------------------------
                                  Name:
                                  Title:


CONFIRMED AND ACCEPTED, as of the date first above written:

LEHMAN BROTHERS INC.
  as representative of the Underwriters


By: 
    -----------------------------------
    Name:
    Title:


                                      23
<PAGE>

                                   Schedule I

<TABLE>
<CAPTION>
                                      Principal       Principal       Principal       Principal
                                      Amount of       Amount of       Amount of       Amount of
                                      Class A-1       Class A-2       Class A-3       Class A-4
Underwriter                             Notes           Notes           Notes           Notes
- -----------                           ---------       ---------       ---------       ---------
<S>                                <C>              <C>             <C>             <C>        
Lehman Brothers Inc.               $____________    $__________     $__________     $__________

Donaldson, Lufkin & Jenrette
  Securities Corporation           $____________    $__________     $__________     $__________

Merrill Lynch & Co.                $____________    $__________     $__________     $__________

NationsBank Capital
  Markets, Inc.                    $____________    $__________     $__________     $__________

Salomon Brothers Inc               $____________    $__________     $__________     $__________

Total                              $                $               $               $
                                    ============     ==========      ==========      ==========
</TABLE>


                                            24
<PAGE>

                                                                     EXHIBIT A

                      [Form of New York Counsel Opinion]


                                     A-1
<PAGE>

                                                                   EXHIBIT B-l

                       [Form of Florida Counsel Opinion]


                                    B-1-1
<PAGE>

                                                                   EXHIBIT B-2

                       [Form of Florida Counsel Opinion]


                                    B-2-1
<PAGE>

                                                                     EXHIBIT C

                        [Form of Owner Trustee Opinion]


                                     C-1




<PAGE>


                               MID-STATE TRUST VI


                                 TRUST AGREEMENT


                                     Between


                             MID-STATE HOMES, INC.,
                                  as Depositor


                                       and


                            WILMINGTON TRUST COMPANY,
                                as Owner Trustee


                           Dated as of March 1, 1997


<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                                    ARTICLE I

                                  DEFINITIONS..............................  1
      1.01.  Definitions...................................................  1


                                   ARTICLE II

                                  ORGANIZATION

      2.01.  Name..........................................................  4
      2.02.  Office........................................................  4
      2.03.  Purpose and Powers............................................  4
      2.04.  Appointment of the Owner Trustee..............................  5
      2.05.  Declaration of Trust..........................................  6
      2.06.  Situs of Trust................................................  6
      2.07.  Title to Trust Property.......................................  6


                                   ARTICLE III

                             ISSUANCE, OWNERSHIP AND
                            TRANSFER OF CERTIFICATES

      3.01.  Ownership Prior to Closing Date...............................  6
      3.02.  Accession.....................................................  7
      3.03.  Ownership; Limited Transfer of Ownership Rights...............  8
      3.04.  Legend on Certificates........................................  8
      3.05.  Lost, Stolen, Mutilated or Destroyed
              Certificates.................................................  9
      3.06.  No Petition...................................................  9


                                   ARTICLE IV

                           PAYMENTS AND DISTRIBUTIONS

      4.01.  Payments......................................................  9
      4.02.  Method of Payment............................................. 10
      4.03.  Reports....................................................... 10


                                        i
<PAGE>

                                    ARTICLE V

                           DUTIES OF THE OWNER TRUSTEE

      5.01.  Issuance of the Notes......................................... 11
      5.02.  In General.................................................... 11
      5.03.  No Duties Except as Specified in Agreement or
              Instructions................................................. 11
      5.04.  No Action Except under Specified Documents or
              Instructions................................................. 12
      5.05.  Further Assurances............................................ 12
      5.06.  Restrictions.................................................. 12
      5.07.  Majority Control.............................................. 12


                                   ARTICLE VI

                                THE OWNER TRUSTEE

      6.01.  Acceptance of Trusts and Duties............................... 13
      6.02.  Representations and Warranties................................ 14
      6.03.  No Segregation of Moneys; No Interest......................... 17
      6.04.  Reliance; Employment of Agents and Advice of
              Counsel...................................................... 17
      6.05.  Not Acting in Individual Capacity............................. 18


                                   ARTICLE VII

                            INDEMNIFICATION BY OWNERS

      7.01.  Trust Expenses................................................ 18
      7.02.  Indemnification............................................... 18
      7.03.  Compensation.................................................. 18
      7.04.  Lien on Trust Property........................................ 19


                                  ARTICLE VIII

                         TERMINATION OF TRUST AGREEMENT

      8.01.  Termination of Trust Agreement................................ 19

                                   ARTICLE IX

                           SUCCESSOR OWNER TRUSTEE AND
                               ADDITIONAL TRUSTEES

      9.01.  Resignation of Owner Trustee; Appointment of
              Successor.................................................... 20


                                       ii
<PAGE>

      9.02.  Appointment of Additional Trustees............................ 21


                                    ARTICLE X

                                  MISCELLANEOUS

      10.01.  Supplements and Amendments................................... 23
      10.02.  No Legal Title to Trust Property in Owners................... 24
      10.03.  Pledge of Collateral by Owner Trustee Is
               Binding..................................................... 24
      10.04.  Limitations on Rights of Others.............................. 24
      10.05.  Notices...................................................... 24
      10.06.  Severability................................................. 24
      10.07.  Separate Counterparts........................................ 25
      10.08.  Successors and Assigns....................................... 25
      10.09.  Headings..................................................... 25
      10.10.  Governing Law................................................ 25
      10.11.  Entire Agreement............................................. 25
      10.12.  Memorandum of Trust.......................................... 25

EXHIBITS

      A - Accession Agreement .............................................A-1
      B - Certificate of Beneficial Interest ..............................B-1


                                       iii
<PAGE>

            TRUST AGREEMENT dated as of March 1, 1997 (herein, as amended or
supplemented from time to time as permitted hereby, called this "Trust
Agreement") between Mid-State Homes, Inc., a Florida corporation, as Depositor
(the "Depositor"), and Wilmington Trust Company, a Delaware banking corporation,
as Owner Trustee (the "Owner Trustee").

            WHEREAS, the parties hereto desire to establish this Trust (as
defined herein) for the purposes set forth in Section 2.03 hereof and in
furtherance of such purposes the Depositor desires to sell to the Trust all of
its right, title and interest in and to the Trust Property (as defined herein)
pursuant to a purchase and sale agreement.

            NOW, THEREFORE:

                                    ARTICLE I

                                   DEFINITIONS

            1.01. Definitions. For all purposes of this Agreement, the following
terms shall have the meanings set forth below:

            "Accession" means the completion of the process by which a proposed
transferee becomes an Owner as provided in Section 3.02 hereof.

            "Accession Agreement" means the instrument in which a proposed
transferee makes certain representations and agrees to be bound by the terms of
this Agreement, substantially in the form annexed hereto as Exhibit A.

            "Agreement" means this Trust Agreement, as supplemented or amended
pursuant to Section 10.01 hereof.

            "Bank" means Wilmington Trust Company, in its individual capacity
and not as Owner Trustee.

            "Business Trust Statute" means Chapter 38 of Title 12 of the
Delaware Code, 12 Del. C. ss. 3801 et seq.

            "Certificate" means a certificate duly executed by the Owner Trustee
representing an undivided beneficial ownership interest in the Trust
substantially in the form annexed hereto as Exhibit B.

            "Certificate of Trust" means the Certificate of Business Trust to be
filed by the Owner Trustee for the Trust pursuant to Section 3810(a) of the
Business Trust Statute.

<PAGE>

            "Closing Date" has the meaning assigned to it in the Indenture.

            "Collateral" means that portion of the Trust Property that may from
time to time be pledged by the Trust under the Indenture.

            "Delaware Secretary of State" means the Secretary of State of the
State of Delaware.

            "Depositor" means Mid-State Homes, Inc., in its capacity as grantor
of the Trust. The Depositor may also be referred to as the "Grantor".

            "Eligible Investments" has the meaning specified in the Indenture.

            "Holding Account Agreement" means the agreement, dated as of May 1,
1997, among the Trust, First Union National Bank of Florida, as custodian 
for the benefit of itself as Trustee (in such capacity, the "Custodian") and 
Mid-State Homes, Inc., as servicer under the Servicing Agreement.

            "Indebtedness" means (i) indebtedness or liability for borrowed
money, or for the deferred purchase price of property or services (including
trade obligations); (ii) obligations as lessee under leases which should have
been or should be, in accordance with generally accepted accounting principles,
recorded as capital leases; (iii) current liabilities in respect of unfunded
vested benefits under plans covered by Title IV of the Employee Retirement
Income Security Act of 1974; (iv) obligations issued for the account of any
Person; (v) all obligations arising under acceptance facilities; (vi) all
guarantees, endorsements (other than for collection or deposit in the ordinary
course of business) and other contingent obligations to purchase, to provide
funds for payment, to supply funds to invest in any person or otherwise to
assure a creditor against loss; (vii) obligations secured by any lien, whether
or not the obligations have been assumed and (viii) obligations under any
interest rate or currency exchange agreement.

            "Indenture" means the Indenture dated as of May 1, 1997 between
the Trust and the Note Trustee, providing for the issuance of the Notes.

            "Note Agreements" means the Indenture, the Notes, the Servicing
Agreement, the Purchase and Sale Agreement, the Holding Account Agreement, the
Underwriting Agreement and all other documents, agreements and instruments
related thereto.

            "Noteholders" has the meaning assigned to it in the Indenture.


                                      2
<PAGE>

            "Notes" means the [ ]% Asset Backed Notes, Class A-1; [ ]% Asset
Backed Notes, Class A-2; [ ]% Asset Backed Notes, Class A-3; and [ ]% Asset
Backed Notes, Class A-4 issued by the Trust under the Indenture.

            "Note Trustee" means First Union National Bank of Florida, as
trustee under the Indenture.

            "Owner" means the holder of a Certificate duly registered and
entered on the books and records of the Owner Trustee.

            "Owner Trustee" means Wilmington Trust Company, not in its
individual capacity but solely as trustee under this Agreement, and any
successor trustee hereunder.

            "Ownership Percentage", with respect to any Owner, means the
proportion (expressed as a percentage) of the entire beneficial ownership
interest in the Trust that is held by such Owner.

            "Payment Date" has the meaning specified in the Indenture.

            "Periodic Filings" means any filings or submissions that the Trust
is required to make with respect to the Notes.

            "Purchase and Sale Agreement" means the agreement dated as of May 1,
1997 between the Depositor and the Trust which provides for, among other
things, the purchase by the Trust of all of the interest, right and title of the
Depositor in the Accounts.

            "Qualified Owner" is an Owner that is none of the proposed
Transferor, the Transferee, an affiliate of either the Transferor or Transferee,
or an Owner which proposes to transfer any part of its Ownership Percentage in a
related transaction.

            "Record Date" with respect to any distribution pursuant to Article
IV hereof means the Payment Date prior to the date of such distribution.

            "Servicing Agreement" means the agreement to be entered into by the
Owner Trustee on behalf of the Trust and Mid-State Homes, Inc. in its capacity
as Servicer.

            "Transferor" and "Transferee" shall have the meanings set forth in
Section 3.02 of this Agreement.

            "Trust" means Mid-State Trust VI, the Delaware business trust
established and governed by this Agreement.

            "Trust Estate" has the meaning specified in the Indenture.


                                      3
<PAGE>

            "Trust Property" means all right, title and interest of the Trust in
and to any and all property sold by the Depositor to the Trust or otherwise
acquired by the Trust including, without limitation, (i) the Trust Estate,
subject to the lien of the Indenture, including any Accounts, all distributions,
payments, proceeds, insurance proceeds, or requisition and indemnity payments
with respect thereto, the Software Rights and (ii) all other property not
subject to, or released from, the lien of the Indenture. The Trust Property
shall not include any compensation or indemnity paid to the Bank pursuant to
Article VIII hereof.

            "Underwriting Agreement" means the underwriting agreement dated
May 1, 1997 relating to the public offering of the Notes, between the
Depositor and Lehman Brothers, Inc., as representative of the Underwriters named
therein.

            Capitalized terms used herein and not otherwise defined have the
meanings assigned thereto in the Indenture.


                                   ARTICLE II

                                  ORGANIZATION

            2.01. Name. The name of the Trust shall be Mid-State Trust VI.

            2.02. Office. The office of the Trust shall be in care of the Owner
Trustee, at the address set forth in Section 10.05 hereof or at such other
address as the Owner Trustee may designate by notice to the Owners. The office
shall be separate from any office maintained by any Owner.

            2.03. Purpose and Powers. The purposes for which the Trust is
created and established are (i) to acquire, hold and manage the Trust Property,
including instituting foreclosure actions, acquiring title to real estate
securing Accounts and reselling such property, and in connection with the
management of the Trust Estate, to delegate to the Servicer the authority to act
on behalf of the Issuer as contemplated by the Servicing Agreement, (ii) to
issue and sell the Notes, (iii) to administer the Trust (including without
limitation administering and distributing the Trust Property and consenting to
the transfer of the Certificates) and (iv) to enter into and perform under the
Note Agreements and transactions contemplated thereby, all for the benefit of
the Owners. The Trust shall not have power to perform any act or engage in any
business whatsoever except for the foregoing and any activity that is both
necessary to the foregoing and within the contemplation of the Indenture and the
Note Agreements. The operations of the Trust will be conducted in accordance
with the following standards:


                                        4
<PAGE>

            (a) The Trust will act solely in its own name through the Owner
Trustee or any co-trustee or through other agents selected in accordance with
this Agreement;

            (b) The Trust shall not incur any Indebtedness other than the Notes
and Indebtedness arising under the Note Agreement;

            (c) The Trust's funds and assets shall at all times be maintained
separately from those of the Depositor, the Owners or any of their affiliates;

            (d) The Trust shall maintain complete and correct books and records
of account and shall prepare financial statements separately stating the Trust's
income, assets and liabilities which in each case shall be separate from those
of the Owner Trustee, the Depositor, the Owners or any of their affiliates;

            (e) The Trust shall conduct its business through the office of the
Owner Trustee and will use stationery and other business forms (which may be
stationery and forms of the Owner Trustee) under its own name and not that of
the Depositor, any Owner or any of their affiliates;

            (f) Except as contemplated by Section 2.01 of the Servicing
Agreement, new Accounts originated in connection with the resale of repossessed
property shall be originated in the Trust's name;

            (g) The Trust's operating expenses shall be paid out of its own
funds;

            (h) The Trust shall file all reports required to be filed by it
under the Securities Exchange Act of 1934, as amended;

            (i) The Trust shall not hold itself out as liable for the debts of
the Depositor or any Owner or their respective affiliates; and

            (j) The Trust shall not engage in any transaction with the Depositor
or any Owner or any of their respective affiliates unless such transaction is on
terms not more nor less favorable than the terms and conditions available at the
time to the Trust for comparable transactions with other persons.

            2.04. Appointment of the Owner Trustee. The Depositor hereby
appoints the Bank as Owner Trustee of the Trust effective as of the date hereof,
to have all the rights, powers and duties set forth herein and, upon the filing
of the Certificate of Trust, in the Business Trust Statute with respect to
accomplishing the purposes of the Trust. The Owner Trustee accepts the
appointment as Owner Trustee of the Trust and acknowledges receipt in trust


                                      5
<PAGE>

from the Depositor, as of the date hereof, of the sum of $100.00 constituting
the initial Trust Property. The Depositor acknowledges receipt from the Owner
Trustee of a Certificate representing an Ownership Percentage of 100% in
exchange for the Trust Property.

            2.05. Declaration of Trust. The Owner Trustee hereby declares that
it will hold the Trust Property upon the trusts set forth herein and for the use
and benefit of the Owners. It is the intention of the parties hereto that the
Trust constitute a business trust under the Business Trust Statute and that this
Agreement constitute the governing instrument of such business trust. No later
than the Closing Date, the Owner Trustee shall cause the filing of the
Certificate of Trust with the Delaware Secretary of State.

            2.06. Situs of Trust. The Trust will be located and administered in
the State of Delaware. All bank accounts maintained by the Owner Trustee on
behalf of the Trust shall be located in the State of Delaware. The Trust shall
not have any employees in any state other than the State of Delaware. Payments
will be received by the Owner Trustee only in the State of Delaware, and
payments will be made by the Owner Trustee only from the State of Delaware. The
only office of the Trust will be at the principal office of the Owner Trustee
within the State of Delaware.

            2.07. Title to Trust Property. Title to all of the Trust Property
shall be vested in the Trust as a separate legal entity until this Agreement
terminates pursuant to Article IX hereof; provided, however, that if the laws of
any jurisdiction require that title to any part of the Trust Property be vested
in the trustee of the Trust, then title to that part of the Trust Property shall
be deemed to be vested in the Owner Trustee or any co-trustee or separate
trustee, as the case may be, appointed pursuant to Article IX of this Agreement.


                                   ARTICLE III

                             ISSUANCE, OWNERSHIP AND
                            TRANSFER OF CERTIFICATES

            3.01. Ownership Prior to Closing Date. The Depositor shall be the
sole Owner of the Trust prior to the Closing Date. The Owner Trustee
acknowledges that the Depositor is the Owner and holds on the date hereof a
Certificate evidencing an Ownership Percentage of 100%. The Depositor shall pay
organizational expenses of the Trust as they may arise prior to the Closing Date
and shall direct the Owner Trustee in the acquisition of the Collateral.


                                      6
<PAGE>

            3.02. Accession. (a) On or after the Closing Date, an Owner
(hereinafter in this Section 3.02, a "Transferor") may transfer all or any
portion of its Ownership Percentage to such person or persons (hereinafter in
this Section 3.02, a "Transferee"), and on such terms as the Transferor shall
determine and subject to the following conditions:

                   (i) prior to the proposed transfer, the Transferor shall
      advise the Owner Trustee of the proposed transfer, and shall cause the
      Transferee to deliver to the Owner Trustee an executed Accession Agreement
      together with such Transferee's audited financial statements for the most
      recent fiscal year or, if such Transferee has been in existence for less
      than a full fiscal year, such Transferee's unaudited financial statements
      for a shorter period or, if such Transferee is a trust, a certification by
      such Transferee as to its net worth;

                  (ii) unless the Owner Trustee and the nontransferring Owners,
      if any, shall have otherwise consented (which consent may be given without
      the consent of the Noteholders or Note Trustee), the Transferee shall have
      a net worth as shown by the financial statements or certifications
      delivered to the Owner Trustee pursuant to Section 3.02(a)(i) hereof that
      is not less than net worth requirements, if any, imposed by state or
      federal regulations applicable to such Transferee, if any;

                  (iii) the Owner Trustee shall have received an opinion of
      counsel that such transfer is exempt from registration, or the related
      Certificate is registered under, the Securities Act of 1933, as amended,
      and any applicable state securities laws, which opinion of counsel shall
      not be an expense of the Owner Trustee, and the Transferor shall, and does
      hereby agree to, indemnify the Bank and the Owner Trustee against any
      liability that may result if the transfer is not so exempt or is not made
      in accordance with such federal and state laws; and

                   (iv) if the Transferee is an employee benefit plan subject to
      ERISA or is using the funds of such a plan to acquire the Certificate, the
      Owner Trustee shall have received an opinion of counsel that as a result
      of such transfer (i) the Owner Trustee will not be deemed to be an ERISA
      fiduciary with respect to such plan and (ii) the Transferee's acquisition
      and holding of a Certificate will not involve a "prohibited transaction"
      for which an exemption is not available which opinion of counsel shall not
      be an expense of the Owner Trustee, and the Transferor shall, and does
      hereby agree to, indemnify the Bank and the Owner Trustee against any
      liability that may result if the transfer is not so exempt or is not made
      in accordance with such laws.


                                      7
<PAGE>

            (b) Upon satisfaction of the conditions listed in Section 3.02(a)
hereof and receipt by the Owner Trustee of the Transferor's Certificate, the
Owner Trustee shall cancel the Transferor's Certificate, accept the Accession
Agreement, deliver a copy thereof to the Transferee, record the name of such
Transferee as an Owner on its books and records, record its Ownership Percentage
and issue, execute and deliver to such new Owner a Certificate evidencing such
Ownership Percentage.

            (c) The Owner Trustee may require, as a condition precedent to any
transfer, the payment by the Transferor of a sum sufficient to pay, or to
reimburse the Owner Trustee for the payment of, any tax or taxes or other
governmental charge required to be paid in connection with such transfer, and
such charge for any such transfer as the Owner Trustee may deem proper not
exceeding $25.00 for each new Certificate issued upon such transfer.

            3.03. Ownership; Limited Transfer of Ownership Rights. (a) The Owner
Trustee shall maintain a register showing the name and address of each Owner and
its respective Ownership Percentages and shall treat such register as definitive
and binding for all purposes hereunder, and only those persons so registered as
Owners shall have the rights of Owners hereunder. In the event an Owner
transfers only a portion of its Ownership Percentage, the Owner Trustee shall
enter such Owner's new Ownership Percentage in such register and issue, execute
and deliver to such Owner a new Certificate evidencing such Owner's new
Ownership Percentage.

            (b) Each Owner may transfer all or any portion of its Ownership
Percentage only in compliance with the provisions of Section 3.02 hereof and any
attempted transfer not in compliance therewith shall be null and void.

            (c) Subsequent to a transfer, and upon the issuance of the new
Certificate or Certificates, the Owner Trustee shall cancel and dispose of the
Certificate surrendered to it in connection with the transfer in a manner deemed
acceptable to the Owner Trustee.

            3.04. Legend on Certificates. Each Certificate shall bear a legend
setting forth restrictions on transferability substantially as follows: "THE
BENEFICIAL INTEREST IN THE TRUST REPRESENTED BY THIS CERTIFICATE HAS NOT BEEN
AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
"ACT"), OR ANY STATE SECURITIES LAWS, IN A MANNER THAT WILL NOT PERMIT A
DISTRIBUTION THEREOF WITHOUT FURTHER COMPLIANCE WITH THE REGISTRATION PROVISIONS
OF THE ACT, AND MAY NOT BE DIRECTLY OR INDIRECTLY OFFERED OR SOLD OR OTHERWISE
TRANSFERRED (INCLUDING PLEDGED BY THE HOLDER HEREOF) EXCEPT IN COMPLIANCE WITH
THE ACT. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN RESTRICTIONS AND
CONDITIONS SET FORTH IN THE TRUST AGREEMENT UNDER WHICH THIS


                                      8
<PAGE>

CERTIFICATE WAS ISSUED, INCLUDING RECEIPT BY THE OWNER TRUSTEE OF AN OPINION OF
COUNSEL SATISFACTORY TO THE OWNER TRUSTEE, TO THE EFFECT THAT THE TRANSFER IS
EXEMPT FROM REGISTRATION UNDER THE ACT OR IS IN COMPLIANCE WITH THE REGISTRATION
PROVISIONS UNDER THE ACT. IN ADDITION, THIS CERTIFICATE MAY NOT BE TRANSFERRED
UNLESS THE OWNER TRUSTEE AND, IF APPLICABLE, OTHER HOLDERS OF CERTIFICATES OF
BENEFICIAL INTEREST IN THE TRUST CONSENT TO SUCH TRANSFER AND UNLESS OTHERWISE
TRANSFERRED IN THE MANNER PROVIDED IN ARTICLE III OF THE TRUST AGREEMENT AND IN
ACCORDANCE WITH THE REQUIREMENTS THEREOF, INCLUDING WITHOUT LIMITATION THE
REQUIREMENT THAT THE TRANSFEREE SIGN AND DELIVER TO THE OWNER TRUSTEE AN
ACCESSION AGREEMENT IN WHICH THE TRANSFEREE MAKES CERTAIN REPRESENTATIONS AND
AGREES TO BE BOUND BY ALL THE TERMS AND CONDITIONS OF THE TRUST AGREEMENT, AND
THAT THE TRANSFEREE DELIVER TO THE OWNER TRUSTEE CERTAIN FINANCIAL STATEMENTS OR
CERTIFICATIONS."

            3.05. Lost, Stolen, Mutilated or Destroyed Certificates. Upon
receipt of evidence satisfactory to the Owner Trustee that any Certificate has
been lost, stolen, mutilated or destroyed, and upon proof of ownership and
receipt of indemnity or a bond satisfactory to the Owner Trustee, and upon
payment of all reasonable expenses incurred by the Owner Trustee for any
investigation relating thereto and an amount not to exceed $25.00 for each new
Certificate, the Owner Trustee shall execute and deliver a new Certificate, of
like tenor and bearing an issue number, with such notations, if any, as the
Trustee shall determine, upon surrender and cancellation of, and in exchange and
substitution for, such mutilated Certificate or in lieu of and in substitution
for the Certificate so lost, stolen or destroyed. Any duplicate Certificate
issued pursuant to this Section 3.05 shall constitute complete and indefeasible
evidence of ownership of the Trust to the extent of the Ownership Percentage
represented by such Certificate, whether or not the lost, stolen or destroyed
Certificate shall be found at any time.

            3.06. No Petition. By its acceptance of a Certificate each Owner
agrees not to cause or consent to the filing of a petition in bankruptcy against
the Trust for any reason until at least one year after payment in full of all
the Notes.


                                   ARTICLE IV

                           PAYMENTS AND DISTRIBUTIONS

            4.01. Payments. Any amounts payable as expenses of the Trust shall
be paid solely pursuant to Section 8.02 of the Indenture until such time as the
Indenture has been satisfied and discharged pursuant to Section 4.01 of the
Indenture. After such time, any amounts paid to the Owner Trustee by the Note
Trustee,


                                      9
<PAGE>

the Servicer or otherwise in respect of the property of the Trust shall be
applied in the following order:

            (a) to pay fees and reimburse expenses of the Note Trustee (to the
      extent the Owner Trustee has received an invoice for such expenses from
      the Note Trustee) and to pay other fees and expenses as then due under the
      Indenture, in each case to the extent, if any, not previously paid by the
      Note Trustee out of amounts not otherwise payable to the Owner Trustee;

            (b) to pay any amounts due to the Owner Trustee or the Bank, as the
      case may be, as then due under this Agreement; and

            (c) to pay any other current operating expenses of the Trust.

Any sums remaining after such application shall be distributed on the second
business day after the day on which the Owner Trustee receives any such amounts
(or on such other day as the Owners may specify in writing) to the Owners (or
their designees specified in writing to the Owner Trustee on or before such
Record Date) as of the relevant Record Date, in proportion to their Ownership
Percentages free and clear of the lien of the Indenture. All payments to be made
under this Agreement by the Owner Trustee shall be made only from the income and
proceeds of the Trust Property and only to the extent that the Owner Trustee has
received such income or proceeds and in no event shall the Bank be liable to
make any such payments.

            4.02. Method of Payment. All amounts payable to an Owner pursuant to
this Agreement shall be paid by the Owner Trustee to the Owner, or a nominee
therefor, by crediting the amount to be distributed to the Owner to an account
maintained by such Owner with the Bank in immediately available funds or by
transferring such amount in immediately available funds to a banking institution
with bank wire transfer facilities for the account of the Owner, as instructed
from time to time by the Owner.

            4.03. Reports. Each payment pursuant to Section 4.01 hereof shall be
accompanied by a report setting forth, for each payment and cumulatively for the
current reporting year, the amounts received by the Owner Trustee together with
their application.


                                      10
<PAGE>

                                    ARTICLE V

                           DUTIES OF THE OWNER TRUSTEE

            5.01. Issuance of the Notes. The Owner Trustee is hereby directed:

            (a) to execute and deliver the Note Agreements;

            (b) to acquire the Collateral and to pledge the Collateral as
      security for the Notes;

            (c) to issue the Notes pursuant to the Indenture and

            (d) to take whatever action shall be required to be taken by the
      Owner Trustee by, and subject to, the terms of this Agreement.

            5.02. In General. It shall be the duty of the Owner Trustee:

            (i) to discharge (or cause to be discharged) all responsibilities
      assigned to it pursuant to the terms of this Agreement;

            (ii) to execute any Periodic Filings; and

            (iii) to furnish to the Owners and any designees of the Owners
      specified in writing to the Owner Trustee, promptly upon receipt thereof,
      duplicates or copies of all reports, notices, requests, demands,
      certificates, financial statements and any other instruments furnished to
      the Owner Trustee hereunder or under the Note Agreements.

            5.03. No Duties Except as Specified in Agreement or Instructions.
The Owner Trustee shall not have any duty or obligation to manage, service,
perfect or maintain any security interest in, make any payment or collection in
respect of, register, record, sell, dispose of or otherwise deal with the
Collateral or any other part of the Trust Property, prepare or file any report
or other document or to otherwise take or refrain from taking any action under,
or in connection with, any document contemplated hereby to which the Trust is a
party, except as expressly provided by the terms of this Agreement; and no
implied duties or obligations shall be read into this Agreement against the
Owner Trustee. The Bank nevertheless agrees that it shall, at its own cost and
expense, promptly take any action necessary to discharge any liens on any part
of the Trust Property or the Collateral which result from actions by or claims
against the Bank that are not related to the ownership of the Collateral or any
other part of the Trust Property


                                      11
<PAGE>

or the administration of the Trust Property or the transactions contemplated by
the Note Agreements.

            5.04. No Action Except under Specified Documents or Instructions.
The Owner Trustee agrees that it will not manage, control, use, sell, dispose of
or otherwise deal with the Collateral or any other part of the Trust Property
except (i) as required by the terms of the Note Agreements or (ii) in accordance
with the powers granted to, or the authority conferred upon, the Owner Trustee
pursuant to this Agreement.

            5.05. Further Assurances. The Owner Trustee shall execute and
deliver all such other instruments, documents or certificates as the Owners may
deem necessary or advisable, in order to give effect to the transactions
contemplated hereby including the provisions of the Note Agreements, the taking
of any such action by the Owner Trustee in the presence of the Owners or their
counsel to evidence, conclusively, the direction of the Owners.

            5.06. Restrictions. The Owner Trustee shall take no action (a) that
is inconsistent with Section 2.03 hereof or any Note Agreement and the Bank
shall be entitled to obtain an Opinion of Counsel at no expense to the Bank to
the effect that any contemplated action is not inconsistent with Section 2.03
hereof, (b) if the Owner Trustee has been notified that such action would cause
or threaten to cause any nationally recognized statistical rating agency or
agencies which rated the Notes to downgrade its or their rating of the Notes or
(c) to cause or to affirmatively consent to the filing of a petition in
bankruptcy against the Trust for any reason until at least 367 days after
payment in full of all the Notes and any indebtedness that is secured by or
based upon a Certificate. The Owners shall not direct the Owner Trustee to take
action that would violate the provisions of this Section 5.06. The Owner Trustee
may refrain from taking any action hereunder or under the Note Agreements (other
than the giving of notices) if the Bank reasonably concludes that the security
and indemnity referred to in Article VII of this Trust Agreement is not, at such
time, adequate to cover all liabilities, fees, costs, expenses (including
attorneys' fees) and related charges which are likely to be incurred in
connection with the taking of such action; provided, however, that the decision
of the Owner Trustee to refrain from taking any such action shall not be
construed to relieve the Trust of any of its obligations under the Note
Agreements.

            5.07. Majority Control. Any instruction, direction or consent which
is required to be given by the Owners under this agreement shall mean such
instruction, direction or consent given in accordance with Section 10.05 hereof
by the Owners holding, in the aggregate, a majority of the Ownership Percentage
in the Trust.


                                      12
<PAGE>

                                   ARTICLE VI

                                THE OWNER TRUSTEE

            6.01. Acceptance of Trusts and Duties. The Owner Trustee accepts the
trust hereby created and agrees to perform the same but only upon the terms of
this Agreement. The Bank shall not be answerable or accountable under any
circumstances, except (i) for its own wilful misconduct or gross negligence,
(ii) for the inaccuracy of any representation or warranty contained in Section
6.02 hereof, (iii) for liabilities arising from the failure by the Bank to
perform obligations expressly undertaken by it in the last sentence of Section
5.03 hereof, (iv) for any investments made by the Owner Trustee with the Bank in
its commercial capacity, or (v) for federal or Delaware taxes, fees or other
charges on, based on or measured by any fees, commissions or compensation
received by the Bank in connection with any of the transactions contemplated by
this Agreement or the Note Agreements. In particular, but not by way of
limitation:

            (a) The Bank shall not be liable for an error of judgment made in
      good faith by a responsible officer of the Owner Trustee;

            (b) The Bank shall not be liable with respect to any action taken or
      omitted to be taken by the Owner Trustee in good faith in accordance with
      the instructions of the Owners;

            (c) No provision of this Agreement shall require the Bank to expend
      or risk its own funds or otherwise incur any financial liability in the
      performance of any of the Owner Trustee's rights or powers hereunder, if
      the Bank shall have reasonable grounds for believing that repayment of
      such funds or adequate indemnity against such risk or liability is not
      reasonably assured or provided to it;

            (d) Under no circumstance shall the Bank be liable for any
      representation, warranty or covenant of the Trust, including, without
      limitation, any Indebtedness evidenced by any Note, or be obligated to
      perform any servicing duties with respect to the Trust Property;

            (e) The Bank shall not be responsible for or in respect of the
      validity or sufficiency of this Agreement or for the due execution hereof
      by the Depositor or for the form, character, genuineness, sufficiency,
      value or validity of any Collateral or for or in respect of the validity
      or sufficiency of the Note Agreements, and the Bank shall in no event
      assume or incur any liability, duty or obligation to any Noteholder, the
      Depositor or any Owner, other than as expressly provided for herein;


                                      13
<PAGE>

            (f) The Bank shall not be liable or responsible for performing any
      duties or obligations under this Agreement or the Note Agreements which
      are not expressly required to be performed by the Owner Trustee under this
      Agreement; and

            (g) Notwithstanding anything contained herein or in the Note
      Agreements to the contrary, neither the Bank nor the Owner Trustee shall
      be required to take any action in any jurisdiction other than in the State
      of Delaware if the taking of such action will (i) require the consent or
      approval or authorization or order of or the giving of notice to, or the
      registration with or taking of any action in respect of, any state or
      other governmental authority or agency of any jurisdiction other than the
      State of Delaware; (ii) result in any fee, tax or other governmental
      charge under the laws of any jurisdiction or any political subdivisions
      thereof in existence on the date hereof other than the State of Delaware
      becoming payable by the Bank; or (iii) subject the Bank to personal
      jurisdiction in any jurisdiction other than the State of Delaware for
      causes of action arising from acts unrelated to the consummation of the
      transactions by the Bank or the Owner Trustee, as the case may be,
      contemplated hereby.

            6.02. Representations and Warranties. (a) The Bank hereby represents
and warrants to the Depositor, for the benefit of the Owners, that:

             (i) it has been duly incorporated and is validly existing as a
      banking corporation in good standing under the laws of the State of
      Delaware and it holds all corporate power and all material franchises,
      grants, authorizations, consents, orders and approvals from all
      governmental authorities necessary under the laws of the State of Delaware
      to carry on its trust business as now conducted;

            (ii) the execution, delivery and performance by the Bank of this
      Agreement, and by the Owner Trustee on behalf of the Trust of the Note
      Agreements, and the acceptance of the Accession Agreement and the issuance
      of the Notes and the Certificates by the Owner Trustee pursuant to this
      Agreement are within the corporate power of the Bank, have been or will
      have been duly authorized by all necessary corporate action on the part of
      the Bank (no action by its shareholders being required) and do not and
      will not (A) violate or contravene any statute, law, rule or regulation or
      any judgment, decree or order binding on the Bank, or (B) conflict with or
      result in a breach of, or constitute a default under, any provision of the
      charter or by-laws of the Bank or of any material agreement, contract,
      mortgage or other instrument binding on the Bank or (C) result in the
      creation or imposition of any lien, charge or encumbrance on the Trust
      Property resulting


                                      14
<PAGE>

      from actions by or claims against the Bank except as expressly
      contemplated by this Agreement or the Indenture;

          (iii) no consent, approval, authorization or order of, or filing with,
      any court or regulatory, supervisory or governmental agency or body is
      required by the Bank under Delaware law in connection with (A) the
      execution, delivery and performance by the Bank of this Agreement or by
      the Owner Trustee of the Note Agreements, or (B) the acceptance of the
      Accession Agreement and the issuance of the Notes or the Certificates by
      the Owner Trustee pursuant to this Agreement, or (C) the consummation by
      the Owner Trustee of the transactions contemplated hereby (except as may
      be required by state or federal securities laws);

            (iv) this Agreement has been executed and delivered by its officers
      who are duly authorized to execute and deliver such document in such
      capacity on its behalf; and

            (v) it has no present intent to cause a voluntary bankruptcy of the
      Trust.

            (b) The Depositor hereby represents, warrants and covenants to the
Owner Trustee that:

            (i) it has been duly incorporated and is validly existing as a
      corporation in good standing under the laws of the State of Florida and it
      holds all corporate power and all material franchises, grants,
      authorizations, consents, orders and approvals to carry on its business as
      now conducted except in those jurisdictions where failure to so qualify
      would not in the aggregate have a material adverse effect on the financial
      condition or results of operations of the company;

            (ii) the execution, delivery and performance by the Depositor of
      this Agreement, acceptance of the Accession Agreement and the issuance of
      the Notes and the Certificates by and the Grant of the Trust Property to
      the Owner Trustee pursuant to this Agreement are within the corporate
      power of the Depositor, have been or will have been duly authorized by all
      necessary corporate action on the part of the Depositor and do not and
      will not (A) violate or contravene any judgment, decree or order binding
      on the Depositor, or (B) conflict with or result in a breach of, or
      constitute a default under, any provision of the articles of incorporation
      or by-laws of the Depositor or of any material agreement, contract,
      mortgage or other instrument binding on the Depositor (or if such a
      conflict with, breach of or default under any such material agreement,
      contract, mortgage or other instrument exists or will exist, the
      enforcement of remedies in respect thereof has been or will be stayed
      under Title 11


                                      15
<PAGE>

      of the United States Code) or (C) result in the creation or imposition of
      any lien, charge or encumbrance on the Trust Property except as expressly
      contemplated by this Agreement or the Indenture;

            (iii) this Agreement has been duly executed and delivered by the
      Depositor and constitutes a legal, valid and binding agreement of the
      Depositor;

            (iv) upon the sale, assignment or other transfer of any of the Trust
      Property by the Depositor to the Owner Trustee under this Agreement, the
      Depositor will have conveyed to the Owner Trustee good title, free and
      clear of any lien, encumbrance or other interests of others (including
      without limitation any claim of any creditor of the Depositor or any of
      its affiliates) of any nature, and the Owner Trustee will have the right
      to Grant and deliver the Collateral to the Note Trustee in accordance with
      the Indenture and this Agreement and upon the Grant and delivery of the
      Collateral by the Owner Trustee to the Note Trustee in the manner
      contemplated by this Agreement and the Indenture, and assuming the
      validity and binding effect of the Indenture, the Note Trustee will have
      obtained a valid first priority security interest therein, prior to all
      other liens;

            (v) immediately upon the sale or other delivery of any Trust
      Property to the Trust pursuant to this Agreement and the Purchase and Sale
      Agreement, the Depositor will make any appropriate notations on its
      records to indicate that the Trust Property has been transferred to the
      Trust pursuant to this Agreement, and, to the extent it constitutes
      Collateral, has been pledged by the Trust to the Note Trustee to secure
      payment of the Notes issued under the Indenture;

            (vi) it has no present intention to cause a voluntary bankruptcy of
      the Trust;

            (vii) it will hold itself out to the public under its own name as a
      separate and distinct entity and will conduct its business so as not to
      mislead others as to the identity of the entity under which those others
      are concerned. Without limiting the generality of the foregoing, all oral
      and written communications, including without limitation, all letters,
      invoices, contracts, statements and applications will be made solely in
      the name of the Trust if they are made on behalf of the Trust and solely
      in the name of the Depositor if they are made on behalf of the Depositor;

            (viii) it will prepare and cause the filing of all Periodic Filings,
      tax returns and reports of the Trust in accordance with this Agreement and
      the Note Agreements, and


                                      16
<PAGE>

      maintain the books and records of the Trust in accordance with Section
      2.03 of this Agreement; and

            (ix) it will disclose in all financial statements that the assets of
      the Trust are not available to the Depositor's creditors.

            6.03. No Segregation of Moneys; No Interest. Except as otherwise
provided herein or in the Indenture or as otherwise directed in writing by the
Owners, moneys received by the Owner Trustee hereunder need not be segregated in
any manner except to the extent required by law and may be deposited under such
general conditions as may be prescribed by law, and neither the Owner Trustee
nor the Bank shall be liable to pay the Owners any interest thereon.

            6.04. Reliance; Employment of Agents and Advice of Counsel. (a) The
Owner Trustee shall incur no liability to anyone in acting upon any signature,
instrument, notice, resolution, request, consent, order, certificate, report,
opinion, bond or other document or paper believed by it to be genuine and
believed by it to be signed by the proper party or parties. The Owner Trustee
may accept a certified copy of a resolution of the Board of Directors or other
governing body of any corporate party as conclusive evidence that such
resolution has been duly adopted by such body and that the same is in full force
and effect. As to any fact or matter the manner of ascertainment of which is not
specifically prescribed herein, the Owner Trustee may for all purposes hereof
rely on a certificate, signed by the president or any vice president, treasurer,
assistant treasurer, secretary or assistant secretary of the relevant party, as
to such fact or matter, and such certificate shall constitute full protection to
the Owner Trustee for any action taken or omitted to be taken by it in good
faith in reliance thereon.

            (b) In its exercise or administration of the trusts and powers
hereunder, including any duties or obligations of the Trust under the Note
Agreements, the Owner Trustee may, at the expense of the Trust, employ agents
and attorneys and enter into agreements with any of them, and the Owner Trustee
may delegate to the Servicer the authority to act on its behalf as contemplated
by the Servicing Agreement, and the Owner Trustee shall not be answerable for
the default or misconduct of any such agents or attorneys if such agents or
attorneys shall have been selected by the Owner Trustee in good faith.

            (c) In the administration of the trusts hereunder or in the
performance of the Trust's duties and obligations under any of the Note
Agreements, the Owner Trustee may, at the expense of the Trust, consult with
counsel, accountants and other skilled persons to be selected and employed by
it, and the Owner Trustee shall not


                                      17
<PAGE>

be liable for anything done, suffered or omitted in good faith by it in
accordance with the advice or opinion of any such counsel, accountants or other
skilled persons selected by the Owner Trustee in good faith.

            6.05. Not Acting in Individual Capacity. Except as expressly
provided in this Article VI, in accepting the trusts hereby created, the Owner
Trustee acts solely as trustee hereunder and not in the Bank's individual
capacity, and all persons having any claim against the Owner Trustee by reason
of the transactions contemplated by the Note Agreements shall look only to the
Trust Property for payment or satisfaction thereof.


                                   ARTICLE VII

                            INDEMNIFICATION BY OWNERS

            7.01. Trust Expenses. The Owners shall pay (or reimburse the Bank
for) all reasonable expenses of the Owner Trustee hereunder, including, without
limitation, the reasonable compensation, expenses and disbursements of such
agents, representatives, experts and counsel as the Owner Trustee may employ in
connection with the exercise and performance of its rights and duties under this
Agreement.

            7.02. Indemnification. As between the Owners and the Bank, the
Owners shall be liable for, and shall indemnify the Bank and its successors,
assigns, agents and servants, against and from, any and all liabilities,
obligations, losses, damages, taxes, claims, actions, suits, costs, expenses and
disbursements (including legal fees and expenses) of any kind and nature
whatsoever (collectively, "Expenses") which may be imposed on, incurred by or
asserted at any time against the Owner Trustee or the Bank (whether or not
indemnified against by other parties) in any way relating to or arising out of
this Agreement, any Note Agreement, the Collateral, the administration of the
Trust Property or the action or inaction of the Owner Trustee hereunder, except
only that the Owners shall not be required to indemnify the Bank for expenses
arising or resulting from any of the matters described in the second sentence of
Section 6.01 hereof. The indemnities contained in this Section 7.02 shall
constitute additional Indebtedness hereunder and shall survive the termination
of this Agreement. The obligations of the Owners pursuant to this Section 7.02
shall be joint and several (with rights of contribution inter se in proportion
to their respective Ownership Percentages).

            7.03. Compensation. The Bank shall receive as compensation for the
Owner Trustee's services hereunder a yearly fee equal to $5,000. The Bank
shall be compensated reasonably for any extraordinary services rendered by the
Owner Trustee


                                      18
<PAGE>

hereunder. The Bank shall also be entitled to reimbursement for all reasonable
out-of-pocket expenses, disbursements and advances incurred or made in
connection with the Owner Trustee's administration of the Trust, including the
reasonable compensation and the reasonable expenses and disbursements of its
legal counsel and of other persons not regularly in its employ. The compensation
and expense reimbursement provided for herein shall not be limited by any
provision of law in regard to the compensation of a trustee of an express trust.

            7.04. Lien on Trust Property. The Bank shall have a lien on and
right of set-off against the Trust Property for all compensation, expense
reimbursement and indemnity due hereunder, such lien to be subordinate only to
liens created by the Indenture; provided, however, that, except with respect to
any Trust Property that has been released from the lien of the Indenture, the
Bank may not enforce such lien on or right of set-off against the Trust Property
until after the satisfaction and discharge of the Indenture pursuant to Section
4.01 of the Indenture.


                                  ARTICLE VIII

                         TERMINATION OF TRUST AGREEMENT

            8.01. Termination of Trust Agreement. (a) This Agreement and the
Trust created hereby shall terminate and the Trust Property shall, subject to
the Indenture and Section 4.01 hereof, be distributed to the Owners in
accordance with their respective Ownership Percentages, and this Agreement shall
be of no further force or effect, upon the earlier of (i) the sale or other
final disposition by the Note Trustee or the Owner Trustee, as the case may be,
of all of the Trust Estate and the Trust Property, as the case may be, and the
final distribution by the Note Trustee or the Owner Trustee, as the case may be,
of all moneys or other property or proceeds of the Trust Estate and the Trust
Property, as the case may be, in accordance with the terms of the Indenture and
Section 4.01 hereof and (ii) 21 years less one day after the death of the
survivor of the descendants living on the date of this Agreement of Joseph P.
Kennedy, the late ambassador of the United States to the Court of St. James;
provided that this Agreement shall terminate no later than April 1, 2062. The
bankruptcy, death or incapacity of any Owner shall not operate to terminate this
Agreement, nor entitle such Owner's legal representatives or heirs to claim an
accounting or to take any action or proceeding in any court for a partition or
winding up of the Trust Property, nor otherwise affect the rights, obligations
and liabilities of the parties hereto.

            (b) Neither the Depositor nor any Owner shall be entitled to revoke
the Trust established hereunder.


                                      19
<PAGE>

            (c) Upon the winding up of the Trust and its termination, the Owner
Trustee shall cause the Certificate of Trust to be cancelled by filing a
certificate of cancellation with the Delaware Secretary of State in accordance
with the provisions of Section 3810 of the Business Trust Statute.


                                   ARTICLE IX

                           SUCCESSOR OWNER TRUSTEE AND
                               ADDITIONAL TRUSTEES

            9.01. Resignation of Owner Trustee; Appointment of Successor. (a)
The Owner Trustee may resign at any time without cause by giving at least 60
days' prior notice to the Owners, such resignation to be effective on the
acceptance of appointment by a successor Owner Trustee under Section 9.01(b)
hereof. In addition, the Owners holding in the aggregate a majority Ownership
Percentage, may, with the consent of the Note Trustee, at any time remove the
Owner Trustee without cause by an instrument in writing delivered to the Owner
Trustee, such removal to be effective upon the acceptance of appointment by a
successor Owner Trustee under Section 9.01(b) hereof. Subject to the approval of
the Note Trustee, in case of the resignation or removal of the Owner Trustee,
the Owners shall use their best efforts to appoint a successor Owner Trustee by
an instrument signed by Owners holding in the aggregate a majority Ownership
Percentage in the Trust. If a successor Owner Trustee shall not have been
appointed within 30 days after the giving of written notice of such resignation
or the delivery of the written instrument with respect to such removal, the
Owner Trustee or the Owners may apply to any court of competent jurisdiction to
appoint a successor Owner Trustee to act until such time, if any, as a successor
shall have been appointed by the Owners as above provided. Any successor Owner
Trustee so appointed by such court shall immediately and without further act be
superseded by any successor Owner Trustee appointed by the Owners as above
provided within one year from the date of the appointment by such court.

            (b) Any successor Owner Trustee, however appointed, shall execute
and deliver to the predecessor Owner Trustee an instrument accepting such
appointment, and thereupon such successor Owner Trustee, without further act,
shall become vested with all the estates, properties, rights, powers, duties and
trusts of the predecessor Owner Trustee in the trusts hereunder with like effect
as if originally named the Owner Trustee herein; but nevertheless, upon the
written request of such successor Owner Trustee, such predecessor Owner Trustee
shall execute and deliver an instrument transferring to such successor Owner
Trustee, upon the trusts herein expressed, all the estates, properties, rights,
powers, duties and trusts of such predecessor Owner Trustee, and such


                                      20
<PAGE>

predecessor Owner Trustee shall duly assign, transfer, deliver and pay over to
such successor Owner Trustee all moneys or other property then held or
subsequently received by such predecessor Owner Trustee upon the trusts herein
expressed.

            (c) Any successor Owner Trustee, however appointed, shall be a bank
or trust company incorporated and doing business within the United States of
America and having combined capital and surplus of at least $[50,000,000], if
there be such an institution willing, able and legally qualified to perform the
duties of the Owner Trustee hereunder upon reasonable or customary terms;
provided, however, that any successor Owner Trustee may not be an affiliate of
any Owner.

            (d) Any corporation into which the Owner Trustee may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Owner Trustee shall be
a party, or any corporation to which substantially all the corporate trust
business of the Owner Trustee may be transferred, shall, subject to the terms of
Section 9.01(c) hereof, be the Owner Trustee under this Agreement without
further act.

            (e) Upon the happening of any of the events described in this
Section 9.01, the successor Owner Trustee shall cause an amendment to the
Certificate of Trust to be filed with the Delaware Secretary of State, in
accordance with the provisions of Section 3810 of the Business Trust Statute,
indicating the change with respect to the Owner Trustee's identity.

            9.02. Appointment of Additional Trustees. (a) At any time or times,
for the purpose of meeting any legal requirements of any jurisdiction in which
any of the Trust Property may at the time be located, the Owners and the Owner
Trustee shall have the power to appoint one or more individuals or corporations
either to act as co-trustee, or co-trustees, jointly with the Owner Trustee of
all or any part of the Trust Property or to act as separate trustee or separate
trustees of all or any part of the Trust Property and to vest in such person or
persons, in such capacity, such title to the Trust Property or any part thereof,
and such rights, powers, duties, trusts or obligations as the Owner Trustee may
consider necessary or desirable, subject to the remaining provisions of this
Section 9.02.

            (b) Unless otherwise provided in the instrument appointing such
co-trustee or separate trustee, every co-trustee or separate trustee shall, to
the extent permitted by law, be appointed subject to the following terms,
namely:

                  (i)  The Certificates, the Notes and the Note Agree-
            ments shall be executed and delivered, and all rights,


                                      21
<PAGE>

            powers, trusts, duties and obligations by this Agreement conferred
            upon the Owner Trustee in respect of the custody, control or
            management of moneys, papers, securities and other personal
            property, shall be exercised, solely by the Owner Trustee;

                  (ii) All rights, powers, trusts, duties and obligations
            conferred or imposed upon the trustees shall be conferred or imposed
            upon and exercised or performed by the Owner Trustee, or by the
            Owner Trustee and such co-trustee or co-trustees, or separate
            trustee or separate trustees jointly, except to the extent that,
            under the law of any jurisdiction in which any particular act or
            acts are to be performed, the Owner Trustee shall be incompetent or
            unqualified to perform such act or acts, in which event such act or
            acts shall be performed by such co-trustee or co-trustees or
            separate trustee or separate trustees;

                  (iii) Any request in writing by the Owner Trustee to any
            co-trustee or separate trustee to take or to refrain from taking any
            action hereunder shall be sufficient warrant for the taking, or the
            refraining from taking, of such action by such co-trustee or
            separate trustee;

                  (iv) Any co-trustee or separate trustee to the extent
            permitted by law may delegate to the Owner Trustee the exercise of
            any right, power, trust, duty or obligation, discretionary or
            otherwise;

                  (v) The Owner Trustee at any time, by an instrument in
            writing, with the concurrence of the Owners, may accept the
            resignation of, or remove, any co-trustee or separate trustee
            appointed under this Section 9.02. A successor to any co-trustee or
            separate trustee so resigned or removed may be appointed in the
            manner provided in this Section 9.02;

                  (vi) No trustee hereunder shall be personally liable by reason
            of any act or omission of any other trustee hereunder;

                  (vii) Any demand, request, direction, appointment, removal,
            notice, consent, waiver or other action in writing executed by the
            Owners and delivered to the Owner Trustee shall be deemed to have
            been delivered to each such co-trustee or separate trustee; and

                  (viii) Any moneys, papers, securities or other items of
            personal property received by any such


                                      22
<PAGE>

            co-trustee or separate trustee hereunder shall forthwith, so far as
            may be permitted by law, be turned over to the Owner Trustee to be
            held pursuant to the terms hereof.

            (c) Upon the acceptance in writing of such appointment by any such
co-trustee or separate trustee, it or he shall be vested with the estate, right,
title and interest in the Trust Property, or portion thereof, and with such
rights, powers, duties, trusts or obligations, jointly or separately with the
Owner Trustee, all as shall be specified in the instrument of appointment,
subject to all the terms hereof. Every such acceptance shall be filed with the
Owner Trustee.

            (d) In case any co-trustee or separate trustee shall die, become
incapable of acting, resign or be removed, the estate, right, title and interest
in the Trust Property and all rights, powers, trusts, duties and obligations of
said co-trustee or separate trustee shall, so far as permitted by law, vest in
and be exercised by the Owner Trustee unless and until a successor co-trustee or
separate trustee shall be appointed pursuant to this Section 9.02.


                                    ARTICLE X

                                  MISCELLANEOUS

            10.01. Supplements and Amendments. Until such time as the Indenture
has been terminated pursuant to its terms, Section 2.03 of this Agreement may
not be amended. Subject to the terms of the Note Agreements, at the unanimous
written request of the Owners, this Agreement (other than Section 2.03, Section
8.01 and Section 10.02 hereof and this Section 10.01 which may in no event be
supplemented or amended until the Notes have been retired and the Indenture
terminated) shall be supplemented and amended by a written instrument signed by
the Owner Trustee and the Owners, with the written consent of the Note Trustee,
but if in the opinion of the Owner Trustee, any instrument required to be so
executed adversely affects any right, duty or liability of, or immunity or
indemnity in favor of, the Owner Trustee under this Agreement or any of the
documents contemplated hereby to which the Owner Trustee is a party, or would
cause or result in any conflict with or breach of any terms, conditions or
provisions of, or default under, the charter documents or by-laws of the Owner
Trustee or any document contemplated hereby to which the Owner Trustee is a
party, the Owner Trustee may in its sole discretion decline to execute such
instrument. Notwithstanding anything to the contrary in this Section, until the
time when the Indenture has been executed and delivered, this Agreement may be
supplemented and amended by a written instrument signed by the Depositor and
Wilmington Trust Company, without the consent of any other person.


                                      23
<PAGE>

            10.02. No Legal Title to Trust Property in Owners. The Owners shall
not have legal title to any part of the Trust Property and shall only be
entitled to receive distributions with respect to their undivided beneficial
interest therein in proportion to their Ownership Percentage pursuant to Section
4.01 hereof. No transfer, by operation of law or otherwise, of any right, title
and interest of the Owners in and to their undivided beneficial interests in the
Trust Property or hereunder shall operate to terminate this Agreement or the
trusts hereunder or entitle any successor transferee to an accounting or to the
transfer to it of legal title to any part of the Trust Property.

            10.03. Pledge of Collateral by Owner Trustee Is Binding. The pledge
of the Collateral to the Note Trustee by the Owner Trustee made under the
Indenture and pursuant to the terms of this Agreement shall bind the Owners and
shall be effective to transfer and convey the rights of the Owner Trustee and
the Owners in and to such Collateral to the extent set forth in the Indenture.
Other than as required by the Indenture, no purchaser or other grantee of the
Collateral shall be required to inquire as to the authorization, necessity,
expediency or regularity of such pledge or as to the application of any proceeds
with respect thereto by the Owner Trustee.

            10.04. Limitations on Rights of Others. Nothing in this Agreement,
whether express or implied, shall be construed to give to any person, other than
the Bank, Owner Trustee, the Owners and the Note Trustee to the extent expressly
provided herein, any legal or equitable right, remedy or claim in the Trust
Property or under or in respect of this Agreement or any covenants, conditions
or provisions contained herein.

            10.05. Notices. Unless otherwise expressly specified or permitted by
the terms hereof, all notices shall be in writing and delivered by hand or
mailed by certified mail, postage prepaid, if to the Owner Trustee, addressed to
Wilmington Trust Company, 1100 North Market Street, Wilmington, Delaware 19890,
Attention: Corporate Trust Administration, or to such other address as the Owner
Trustee may have set forth in a written notice to the Owners; and if to an
Owner, addressed to it at the address set forth for such Owner in the register
maintained by the Owner Trustee. Whenever any notice in writing is required to
be given by the Owner Trustee, such notice shall be deemed given and such
requirement satisfied if such notice is mailed by certified mail, postage
prepaid, addressed as provided above.

            10.06. Severability. Any provision of this Agreement which is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in


                                      24
<PAGE>

any jurisdiction shall not invalidate or render unenforceable such
provision in any other jurisdiction.

            10.07. Separate Counterparts. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

            10.08. Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the Owner
Trustee and its successors and assigns and each Owner and its successors, all as
herein provided. Any request, notice, direction, consent, waiver or other
instrument or action by an Owner shall bind the successors and assigns of such
Owner.

            10.09. Headings. Table of Contents and the headings of the various
Articles and Sections herein are for convenience of reference only and shall not
define or limit any of the terms or provisions hereof.

            10.10. Governing Law. This Agreement shall in all respects be
governed by, and construed in accordance with, the laws of the State of
Delaware, including all matters of construction, validity and performance.

            10.11. Entire Agreement. This Agreement contains the entire
agreement and understanding of the parties hereto with respect to the subject
matter hereof, and supersedes all prior agreements and understandings relating
to the subject matter hereof.

            10.12. Memorandum of Trust. The Owner Trustee is hereby authorized
and empowered from time to time to prepare and to execute on behalf of the Trust
a memorandum of trust in such form and summarizing such provisions of this
Agreement as may be required by the laws of any jurisdiction and to file and/or
record such memorandum of trust in such manner as may be required by the laws of
such jurisdiction.


                                      25
<PAGE>

            IN WITNESS WHEREOF, the parties hereto have caused this Trust
Agreement to be duly executed by their respective officers hereunto duly
authorized as of the day and year first above written.

                                    WILMINGTON TRUST COMPANY


                                    By:
                                       --------------------------------
                                    Name:
                                    Title:


                                    MID-STATE HOMES, INC.


                                    By:
                                       --------------------------------
                                    Name:
                                    Title:


<PAGE>

                                                                       Exhibit A


                       [Letterhead of Proposed Transferee]


______________, 1997


Dear Sirs:

            This letter shall constitute our Accession Agreement, as that term
is used in the Trust Agreement dated as of _______ __, 1997 as further amended
and restated from time to time (the "Trust Agreement"), between Mid-State Homes,
Inc., a Florida corporation, as Depositor, and Wilmington Trust Company, a
Delaware banking corporation, as owner trustee (the "Owner Trustee"). We propose
to acquire from [transferor] a ___% Ownership Percentage (as defined in the
Trust Agreement) evidencing an undivided ownership interest in Mid-State Trust
VI (the "Trust"), a business trust under the laws of the State of Delaware, and
to thereby become an Owner of the Trust in accordance with the Trust Agreement.

            The terms capitalized herein shall have the same meanings as in the
Trust Agreement unless otherwise defined herein or the context shall otherwise
require.

            We hereby represent and warrant to you that:

            1. [the [audited] financial statements, together with the related
      notes and schedules, if any, enclosed herewith, are our most recent
      [audited] financial statements and fairly present our financial condition
      as of the periods specified in conformity with generally accepted
      accounting principles applied on a consistent basis during such periods,
      except as may be indicated therein] [our net worth is $__________];

            2. [since the date as of which the [audited] financial statements
      referred to in the preceding paragraph are given, there has been neither
      any material adverse change in our net worth determined in accordance with
      generally accepted accounting principles;] nor any development involving a
      prospective material adverse change in our net worth;

            3. we have read and are familiar with the terms and conditions of
      the Trust Agreement, and we understand the rights and obligations of an
      Owner of the Trust;

            4. we understand that the Certificates [have not been and will not
      be] registered under the Securities Act of 1933, as amended (the
      "Securities Act") [for the purpose of a


                                       A-1
<PAGE>

      distribution thereof], and are being transferred to us in a transaction
      that is [exempt from] the registration requirements of the Securities Act;

            5. we have received a copy of the ________________ dated __________
      __, relating to the Certificates, and we confirm that any documents
      annexed thereto or incorporated by reference, and any information we
      desire concerning the Certificates, the Trust or any other matter relevant
      to our decision to acquire the Certificate, is or has been made available
      to us;

            6. we are knowledgeable and experienced in financial and business
      matters generally and are capable of evaluating the merits and risks of an
      investment in an Ownership Percentage; we are able to bear the economic
      risks of an investment in an Ownership Percentage; and [we are an
      accredited investor as defined in Regulation D under the Securities Act];

            7. the acquisition of an Ownership Percentage by us will not result
      in any violation of any law, rule or regulation applicable to us, has been
      duly authorized by all necessary action on our part, will not conflict or
      result in a breach of or default under any agreement, document or
      instrument to which we are a party, and does not require any consent,
      order, approval or authorization, other than those obtained by us;

            8. we are acquiring the Ownership Percentage for our own account or
      for accounts as to which we exercise sole investment discretion and not
      with a view to a distribution of our Ownership Percentage; provided,
      however, that it is understood that we shall retain control over
      disposition of the Ownership Percentage if such disposition is not in
      contravention of the Trust Agreement;

            9. we are [not] an employee benefit plan subject to the Employee
      Retirement Income Security Act of 1974, as amended ("ERISA") and are [not]
      using funds of such a plan to acquire a Certificate, and if we are such a
      plan or are using funds of such a plan to acquire a Certificate, we
      understand that, prior to the transfer of an Ownership Percentage to us,
      the Owner Trustee must receive an opinion of counsel that (i) our
      acquisition of an Ownership Percentage and holding of a Certificate will
      not involve a "prohibited transaction", as defined in ERISA, for which an
      exemption is not available and (ii) such transfer will not cause the Owner
      Trustee to become an ERISA fiduciary with respect to such plan; and

            10. we understand that each Certificate bears and, unless
      subsequently registered, shall continue to bear, a legend that reads
      substantially as follows:


                                       A-2
<PAGE>

"THE BENEFICIAL INTEREST IN THE TRUST REPRESENTED BY THIS CERTIFICATE HAS NOT
BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE "ACT"), OR ANY STATE SECURITIES LAWS, IN A MANNER THAT WILL NOT PERMIT THE
FURTHER DISTRIBUTION THEREOF WITHOUT FURTHER COMPLIANCE WITH THE REGISTRATION
PROVISIONS OF THE ACT AND MAY NOT BE DIRECTLY OR INDIRECTLY OFFERED OR SOLD OR
OTHERWISE TRANSFERRED (INCLUDING PLEDGED BY THE HOLDER HEREOF) EXCEPT IN
COMPLIANCE WITH THE ACT. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN
RESTRICTIONS AND CONDITIONS SET FORTH IN THE TRUST AGREEMENT UNDER WHICH THIS
CERTIFICATE WAS ISSUED, INCLUDING RECEIPT BY THE OWNER TRUSTEE OF AN OPINION OF
COUNSEL SATISFACTORY TO THE OWNER TRUSTEE, TO THE EFFECT THAT THE TRANSFER IS
EXEMPT FROM REGISTRATION UNDER THE ACT OR IS IN COMPLIANCE WITH THE REGISTRATION
PROVISIONS OF THE ACT. IN ADDITION, THIS CERTIFICATE MAY NOT BE TRANSFERRED
UNLESS THE OWNER TRUSTEE AND, IF APPLICABLE, OTHER HOLDERS OF CERTIFICATES OF
BENEFICIAL INTEREST IN THE TRUST CONSENT TO SUCH TRANSFER AND UNLESS OTHERWISE
TRANSFERRED IN THE MANNER PROVIDED IN ARTICLE III OF THE TRUST AGREEMENT, AND IN
ACCORDANCE WITH THE REQUIREMENTS THEREOF, INCLUDING WITHOUT LIMITATION THE
REQUIREMENT THAT THE TRANSFEREE SIGN AND DELIVER TO THE OWNER TRUSTEE AN
ACCESSION AGREEMENT IN WHICH THE TRANSFEREE MAKES CERTAIN REPRESENTATIONS AND
AGREES TO BE BOUND BY ALL THE TERMS AND CONDITIONS OF THE TRUST AGREEMENT, AND
THAT THE TRANSFEREE DELIVER TO THE OWNER TRUSTEE CERTAIN FINANCIAL STATEMENTS OR
CERTIFICATIONS."

            We hereby also agree that:

            11. the Certificate may be required to be held indefinitely by us
      unless an exemption from the registration requirements of the Securities
      Act is available or the registration requirements of the Securities Act
      are complied with (the Trust not being obligated to register the
      Certificates under the Securities Act);

            12. we will not transfer or exchange the Certificate unless:

                  (a) the Owner Trustee shall have consented to such transfer or
            exchange as provided in Section 3.02 of the Trust Agreement and the
            other conditions to transfer in the Trust Agreement have been
            satisfied; and

                  (b) either (i) (A) if such transfer or exchange is a sale, the
            sales price is at least $[250,000]; (B) we do not know and have no
            reasonable grounds to believe that the transfer or exchange is made
            to a transferee that cannot truthfully make representations and
            warranties with respect to itself to substantially the same effect
            as those set forth herein; and (C) all offers or solicitations in
            connection with the sale (if a sale),


                                       A-3
<PAGE>

            whether directly or through any agent working on our behalf, are
            limited to transferees that we reasonably believe can make
            representations and warranties with respect to itself to
            substantially the same effect as those set forth herein; or (ii) the
            Certificate is transferred or exchanged pursuant to Rule 144 under
            the Securities Act after we have held it for more than three years;
            or (iii) the Certificate is transferred or exchanged in any other
            transaction exempt from registration under, or in a transaction in
            compliance with the registration provisions of, the Securities Act;

            13. we will pay to the Owner Trustee all reasonable expenses
      incurred by the Owner Trustee in connection with the transfer of the
      Certificate, other than those expenses paid by the transferor including
      those fees and expenses incurred pursuant to Section 3.02(c) of the Trust
      Agreement and those fees and expenses of counsel giving any required
      opinion to the Owner Trustee;

            14. we will not cause or consent to the filing of a petition in
      bankruptcy against the Trust for any reason until at least one year after
      payment in full of all the Notes;

            15. we understand that we will not become an Owner until all
      conditions precedent to Accession have been met and all actions precedent
      to Accession have been taken pursuant to Section 3.02 of the Trust
      Agreement; and

            16. we hereby agree to be bound by all of the terms and conditions
      of the Trust Agreement, including any supplements or amendments thereto,
      and the Certificate.


                                       A-4
<PAGE>

            This Agreement shall in all respects be governed by, and construed
in accordance with, the laws of the State of Delaware.

                                    Very truly yours,

[Seal]                              [Name of Transferee]
Attest:
                                    By
                                      -------------------------------------    
- -------------------------------     Name:
Authorized Officer                  Title:


Accepted and Acknowledged this ___ day of ________, 1997.


WILMINGTON TRUST COMPANY,
not in its individual capacity
but solely as Owner Trustee
of Mid-State Trust VI

By
  -----------------------------
Name:
Title:


                                       A-5
<PAGE>

THE BENEFICIAL INTEREST IN THE TRUST REPRESENTED BY THIS CERTIFICATE HAS NOT
BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE "ACT"), OR ANY STATE SECURITIES LAWS IN A MANNER THAT WILL NOT PERMIT A
DISTRIBUTION THEREOF WITHOUT FURTHER COMPLIANCE WITH THE REGISTRATION PROVISIONS
OF THE ACT, AND MAY NOT BE DIRECTLY OR INDIRECTLY OFFERED OR SOLD OR OTHERWISE
TRANSFERRED (INCLUDING PLEDGED BY THE HOLDER HEREOF) EXCEPT IN COMPLIANCE WITH
THE ACT. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN RESTRICTIONS AND
CONDITIONS SET FORTH IN THE TRUST AGREEMENT UNDER WHICH THIS CERTIFICATE WAS
ISSUED, INCLUDING RECEIPT BY THE OWNER TRUSTEE OF AN OPINION OF COUNSEL
SATISFACTORY TO THE OWNER TRUSTEE, TO THE EFFECT THAT THE TRANSFER IS EXEMPT
FROM REGISTRATION UNDER THE ACT OR IS IN COMPLIANCE WITH THE REGISTRATION
PROVISIONS OF THE ACT. IN ADDITION, THIS CERTIFICATE MAY NOT BE TRANSFERRED
UNLESS THE OWNER TRUSTEE AND, IF APPLICABLE, OTHER HOLDERS OF CERTIFICATES OF
BENEFICIAL INTEREST IN THE TRUST CONSENT TO SUCH TRANSFER AND UNLESS OTHERWISE
TRANSFERRED IN THE MANNER PROVIDED IN ARTICLE III OF THE TRUST AGREEMENT
(REFERENCED BELOW) AND IN ACCORDANCE WITH THE REQUIREMENTS THEREOF, INCLUDING
WITHOUT LIMITATION THE REQUIREMENT THAT THE TRANSFEREE SIGN AND DELIVER TO THE
OWNER TRUSTEE AN ACCESSION AGREEMENT IN WHICH THE TRANSFEREE MAKES CERTAIN
REPRESENTATIONS AND AGREES TO BE BOUND BY ALL THE TERMS AND CONDITIONS OF THE
TRUST AGREEMENT, AND THAT THE TRANSFEREE DELIVER TO THE OWNER TRUSTEE CERTAIN
FINANCIAL STATEMENTS OR CERTIFICATIONS.

                       CERTIFICATE OF BENEFICIAL INTEREST

                               MID-STATE TRUST VI

            Wilmington Trust Company, a Delaware banking corporation, solely in
its fiduciary capacity as trustee (the "Owner Trustee") under the Trust
Agreement referenced below and not in its individual capacity, certifies that
Mid-State Homes, Inc. is the registered owner (an "Owner") of a 100% undivided
ownership interest in a business trust (the "Trust") existing under the laws of
the State of Delaware pursuant to a trust agreement dated as of March 1, 1997
as further amended and restated from time to time (the "Trust Agreement"),
between Mid-State Homes, Inc. and Wilmington Trust Company.

            The terms capitalized herein shall have the same meaning as in the
Trust Agreement unless otherwise defined herein or the context shall otherwise
require.


                                       B-1
<PAGE>

            This Certificate is one of the Certificates referred to in the Trust
Agreement and is issued under and subject to the terms and conditions of the
Trust Agreement. Reference is hereby made to the Trust Agreement for a statement
of the rights and obligations of the holder of this Certificate, as well as for
a statement of the terms and conditions of the Trust created by the Trust
Agreement.

            This Certificate and each of the other Certificates issued under the
Trust Agreement evidence an undivided beneficial ownership interest and
participation in the Trust Property. The holder hereof is entitled to receive,
ratably with the holders of the other Certificates, a proportional share (for
each Owner, its "Ownership Percentage") of the sums required to be distributed
by the Owner Trustee to the Owners pursuant to the terms of the Trust Agreement.
The first paragraph of this Certificate indicates the Ownership Percentage of
the holder hereof.

            The holder of this Certificate through the execution of the
Accession Agreement and by the acceptance hereof, assents to and agrees to be
bound by all of the terms and conditions of the Trust Agreement. Without
limiting the generality of the foregoing, the holder hereof agrees (i) that it
shall be liable, in the manner and amount specified in the Trust Agreement, for
all fees, expenses, taxes, indemnity payments and other obligations of the Trust
(to the extent not paid out of the Trust Property) other than the Notes and (ii)
not to transfer this Certificate except with the requisite consents and
otherwise in the manner provided in the Trust Agreement.

            IN WITNESS HEREOF, the Owner Trustee has caused this Certificate to
be executed manually on the date hereof by one of its authorized officers.

Dated:                        Wilmington Trust Company,
                              not in its individual capacity,
                              but solely as Owner Trustee
                              of Mid-State Trust VI


                              By:
                                 --------------------------------------
                              Name:
                              Title:


                                       B-2
<PAGE>

                    SUPPLEMENTAL TRUST AGREEMENT (CORPORATE)


            SUPPLEMENTAL TRUST AGREEMENT (CORPORATE) dated as of _____ __, 1997,
by and among MID-STATE HOMES, INC., a corporation duly organized and existing
under the laws of the State of Florida ("Beneficiary"), WILMINGTON TRUST
COMPANY, a corporation duly organized and existing under the laws of the State
of Delaware, not in its individual capacity but solely as trustee under the
Trust Agreement referred to below, having its principal offices at Rodney Square
North, Wilmington, Delaware 19890 (hereinafter called the "Trustee"), and
WILMINGTON TRUST OF FLORIDA, N.A., a national banking association having its
principal offices at 900 E. Ocean Blvd., Stuart, Florida 33495 (hereinafter
called the "Corporate Trustee");

                              W I T N E S S E T H :

            WHEREAS, the Beneficiary and the Trustee have entered into a Trust
Agreement dated as of the date hereof (as the same may be amended or restated
from time to time, the "Trust Agreement") creating Mid-State Trust VI, a
business trust formed under the laws of the State of Delaware (the "Trust");
terms used herein and not otherwise defined shall have the meanings ascribed to
them in the Trust Agreement; and

            WHEREAS, pursuant to the Trust Agreement, the Purchase and Sale
Agreement, security agreements, mortgages, deeds of trust, assignments, pledge
agreements and similar documents entered into and to be entered into in
connection therewith (such agreements, mortgages, deeds of trust, assignments,
pledge agreements and similar documents being hereinafter collectively referred
to as the "Trust Documents"), title to certain property will be transferred and
conveyed to the Trust, to be held as part of the trust estate of the Trust and
certain security interests have been or will be granted by the Trust in property
lying, situate and being in numerous jurisdictions throughout the United States,
all as more fully described in the Trust Agreement and the Trust Documents; and

            WHEREAS, a corporation having its principal place of business in
Florida must be named as a co-trustee to permit the Trustee or such co-trustee
to act as such with respect to property located in Florida;

            NOW, THEREFORE, the parties hereto hereby agree as follows:

            FOR AND IN CONSIDERATION OF THE PREMISES, it is mutually covenanted
and agreed pursuant to the terms of Section 9.02 of the Trust Agreement, that
WILMINGTON TRUST OF FLORIDA, N.A. has been, and by these presents is, appointed
to serve as a co-trustee to act

<PAGE>

jointly with the Trustee with respect to all of the property from time to time
subject to the Trust Agreement and the Trust Documents and located within the
territorial jurisdictions of the State of Florida. It is understood and agreed
that (a) the liabilities, duties and responsibilities of the Corporate Trustee
shall be limited to the property with respect to which it has been appointed and
shall, in every respect, be governed by the terms, provisions, conditions and
limitations in the Trust Agreement and the Trust Documents, and (b) the
Corporate Trustee shall be entitled to the benefits and protections provided to
the Trustee in the Trust Agreement and the Trust Documents. By its execution
hereof, the Corporate Trustee accepts the trusts created hereinabove and in the
Trust Agreement and the Trust Documents, subject, however, to all the terms,
conditions, provisions and limitations herein or therein contained.

            The Beneficiary, its successors and assigns, shall be liable for,
and shall indemnify the Corporate Trustee against and from, any and all
liabilities, obligations, losses, damages, taxes, claims, actions, suits, costs,
expenses and disbursements (including legal fees and expenses) of any kind and
nature whatsoever which may be imposed on, incurred by or asserted at any time
against the Corporate Trustee (whether or not indemnified against by other
parties) in any way relating to or arising out of this Supplemental Trust
Agreement (Corporate), the Trust Documents, the administration of the trust
estate or the action or inaction of the Corporate Trustee hereunder, except only
that the Beneficiary shall not be required to indemnify the Corporate Trustee
for any of the foregoing arising or resulting from the gross negligence or
willful misconduct of the Corporate Trustee in carrying out its obligations
hereunder.

            Every power given hereby to, or which it is provided hereby may be
exercised by, the Corporate Trustee shall be exercised hereunder by the
Corporate Trustee jointly with, or with the consent in writing of, the Trustee,
anything herein or in the Trust Agreement contained to the contrary
notwithstanding.

            This Supplemental Trust Agreement (Corporate) may be executed in
separate counterparts, each of which shall be an original and all of which taken
together shall constitute one and the same instrument.


                                      2
<PAGE>

            IN WITNESS WHEREOF, the parties have executed this Supplemental
Trust Agreement (Corporate) on the day and year first above written.

                                    WILMINGTON TRUST COMPANY,
                                    not in its individual capacity
                                    but solely as Trustee


                                    By:
                                       --------------------------------------
                                    Title:


                                    MID-STATE HOMES, INC.


                                    By:
                                       --------------------------------------
                                    Title:


                                    WILMINGTON TRUST OF FLORIDA, N.A.


                                    By:
                                       --------------------------------------
                                    Title:

<PAGE>

                   SUPPLEMENTAL TRUST AGREEMENT (INDIVIDUAL)


            SUPPLEMENTAL TRUST AGREEMENT (INDIVIDUAL) dated as of April __,
1997, by and among Mid-State Homes, Inc., a corporation duly organized and
existing under the laws of the State of Florida ("Beneficiary"), WILMINGTON
TRUST COMPANY, a corporation duly organized and existing under the laws of the
State of Delaware, not in its individual capacity but solely as trustee under
the Trust Agreement referred to below, having its principal offices at Rodney
Square North, Wilmington, Delaware 19890 (hereinafter called the "Trustee"), and
___________, an individual having an office at One Rodney Square, Wilmington,
Delaware 19890 (hereinafter called the "Individual Trustee");

                              W I T N E S S E T H :

            WHEREAS, the Beneficiary and the Trustee have entered into a Trust
Agreement dated as of the date hereof (as the same may be amended or restated
from time to time, the "Trust Agreement") creating Mid-State Trust VI, a
business trust formed under the laws of the State of Delaware (the "Trust");
terms used herein and not otherwise defined shall have the meanings ascribed to
them in the Trust Agreement; and

            WHEREAS, pursuant to the Trust Agreement, the Purchase and Sale
Agreement, security agreements, mortgages, deeds of trust, assignments, pledge
agreements and similar documents entered into and to be entered into in
connection therewith (such agreements, mortgages, deeds of trust, assignments,
pledge agreements and similar documents being hereinafter collectively referred
to as the "Trust Documents"), title to certain property will be transferred and
conveyed to the Trust, to be held as part of the trust estate of the Trust and
certain security interests have been or will be granted by the Trust in property
lying, situate and being in numerous jurisdictions throughout the United States,
all as more fully described in the Trust Agreement and the Trust Documents; and

            WHEREAS, an individual must be named as a co-trustee to permit the
Trustee or such co-trustee to act as such with respect to property located in
several of such jurisdictions;

            NOW, THEREFORE, the parties hereto hereby agree as follows:

            FOR AND IN CONSIDERATION OF THE PREMISES, it is mutually covenanted
and agreed pursuant to the terms of Section 9.02 of the Trust Agreement, that
____________________ has been, and by these presents is, appointed to serve as a
co-trustee to act jointly with the Trustee with respect to all of the property
from time to time subject to the Trust Agreement and the Trust Documents and
located

<PAGE>

within the territorial jurisdictions of the States of [Alabama, Georgia,
Kentucky, Illinois, Louisiana, Mississippi, Missouri, Oklahoma and Virginia]. It
is understood and agreed that (a) the liabilities, duties and responsibilities
of the Individual Trustee shall be limited to the property with respect to which
it has been appointed and shall, in every respect, be governed by the terms,
provisions, conditions and limitations in the Trust Agreement and the Trust
Documents, and (b) the Individual Trustee shall be entitled to the benefits and
protections provided to the Trustee in the Trust Agreement and the Trust
Documents. By its execution hereof, the Individual Trustee accepts the trusts
created hereinabove and in the Trust Agreement and the Trust Documents, subject,
however, to all the terms, conditions, provisions and limitations herein or
therein contained.

            The Beneficiary, its successors and assigns, shall be liable for,
and shall indemnify the Individual Trustee against and from, any and all
liabilities, obligations, losses, damages, taxes, claims, actions, suits, costs,
expenses and disbursements (including legal fees and expenses) of any kind and
nature whatsoever which may be imposed on, incurred by or asserted at any time
against the Individual Trustee (whether or not indemnified against by other
parties) in any way relating to or arising out of this Supplemental Trust
Agreement (Individual), the Trust Documents, the administration of the trust
estate or the action or inaction of the Individual Trustee hereunder, except
only that the Beneficiary shall not be required to indemnify the Individual
Trustee for any of the foregoing arising or resulting from the gross negligence
or willful misconduct of the Individual Trustee in carrying out his obligations
hereunder.

            Every power given hereby to, or which it is provided hereby may be
exercised by, the Individual Trustee may be exercised hereunder by the
Individual Trustee jointly with, or with the consent in writing of, the Trustee,
anything herein or in the Trust Agreement contained to the contrary
notwithstanding.

            This Supplemental Trust Agreement (Individual) may be executed in
separate counterparts, each of which shall be an original and all of which taken
together shall constitute one and the same instrument.


                                      2
<PAGE>

            IN WITNESS WHEREOF, the parties have executed this Supplemental
Trust Agreement (Individual) on the day and year first above written.

                                    WILMINGTON TRUST COMPANY,
                                    not in its individual capacity
                                    but solely as Trustee


                                    By:
                                       --------------------------------------
                                    Title:


                                    MID-STATE HOMES, INC.


                                    By:
                                       --------------------------------------
                                    Title:


                                    [INDIVIDUAL]


                                    -----------------------------------------

<PAGE>

                                                                          PAGE 1


                                STATE OF DELAWARE
                                     [LOGO]
                          OFFICE OF SECRETARY OF STATE


            I, MICHAEL RATCHFORD, SECRETARY OF STATE OF THE STATE OF DELAWARE,
DO HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
BUSINESS TRUST OF "MID-STATE TRUST VI" FILED IN THIS OFFICE ON THE
________________________, A. D. 1997, AT 9 O'CLOCK A.M.


                        *     *     *     *     *     *


                                          --------------------------------
                                          Secretary of State


                                          AUTHENTICATION:
                                                      DATE:

<PAGE>

                  CERTIFICATE OF TRUST OF MID-STATE TRUST VI


            THIS Certificate of Trust of Mid-State Trust VI (the "Trust"), dated
_____ __, 1997, is being duly executed and filed by Wilmington Trust Company, a
Delaware banking corporation, as trustee, to form a business trust under the
Delaware Business Trust Act (12 Del.C. ss.3801 et seq.).

            1. Name. The name of the business trust formed hereby is Mid-State
Trust VI.

            2. Delaware Trustee. The name and business address of the trustee of
the Trust in the State of Delaware is Wilmington Trust Company, 1100 North
Market Street, Delaware 19890.

            IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust as of the date first-above
written.

                                   Wilmington Trust Company,
                                   as Trustee


                                   By:
                                      ------------------------------------
                                   Name:
                                   Title:




<PAGE>


================================================================================

                               MID-STATE TRUST VI,

                                     Issuer

                                       and


                      FIRST UNION NATIONAL BANK OF FLORIDA

                                     Trustee


                                    INDENTURE


                           Dated as of May 1, 1997

                                   Relating to

                 $287,750,000 [    ]% Asset Backed Notes, Class A-1
                 $ 57,750,000 [    ]% Asset Backed Notes, Class A-2
                 $ 45,100,000 [    ]% Asset Backed Notes, Class A-3
                 $ 48,550,000 [    ]% Asset Backed Notes, Class A-4

================================================================================
<PAGE>

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----

PRELIMINARY STATEMENT......................................................  1

GRANTING CLAUSES...........................................................  1

                                    ARTICLE I

                                   DEFINITIONS

      SECTION 1.01.  General Definitions...................................I-1

                                   ARTICLE II

                                    THE NOTES

      SECTION 2.01.  Forms Generally......................................II-1
      SECTION 2.02.  Forms of Notes and Certificate of
                        Authentication....................................II-1
      SECTION 2.03.  Notes; General Provisions with Respect
                       to Principal and Interest Payments;
                       Allocation of Realized Loss Allocation
                       Amounts............................................II-1
      SECTION 2.04.  Denominations........................................II-3
      SECTION 2.05.  Execution, Authentication, Delivery and
                        Dating............................................II-3
      SECTION 2.06.  Temporary Notes......................................II-4
      SECTION 2.07.  Registration, Registration of Transfer
                        and Exchange......................................II-4
      SECTION 2.08.  Mutilated, Destroyed, Lost or Stolen
                        Notes.............................................II-6
      SECTION 2.09.  Payments of Principal and Interest...................II-7
      SECTION 2.10.  Persons Deemed Owners...............................II-10
      SECTION 2.11.  Cancellation........................................II-10
      SECTION 2.12.  Authentication and Delivery of Notes................II-10
      SECTION 2.13.  Non-Petition........................................II-13

                                   ARTICLE III

                   COVENANTS; REPRESENTATIONS AND WARRANTIES

      SECTION 3.01.  Payment of Notes....................................III-1
      SECTION 3.02.  Maintenance of Office or Agency.....................III-1
      SECTION 3.03.  Money for Note Payments to Be Held in
                        Trust............................................III-1
      SECTION 3.04.  Existence of Issuer.................................III-3
      SECTION 3.05.  Protection of Trust Estate..........................III-4
      SECTION 3.06.  Opinions as to Trust Estate.........................III-5
      SECTION 3.07.  Performance of Obligations; Servicing
                        Agreement........................................III-5
      SECTION 3.08.  Negative Covenants..................................III-7


                                   i
<PAGE>

                           Table of Contents (cont'd)

                                                                          Page
                                                                          ----

      SECTION 3.09.  Annual Statement as to Compliance...................III-8
      SECTION 3.10.  Recording of Assignments............................III-8
      SECTION 3.11.  Representations and Warranties
                        Concerning the Accounts..........................III-8
      SECTION 3.12.  Trustee's Review of Account Documents..............III-12
      SECTION 3.13.  Trust Estate; Account Documents....................III-13
      SECTION 3.14.  Amendments to Servicing Agreement..................III-14
      SECTION 3.15.  Servicer as Agent and Bailee of Trustee............III-15
      SECTION 3.16.  Investment Company Act.............................III-15
      SECTION 3.17.  Business Activity..................................III-15
      SECTION 3.18.  Liability of Owner Trustee.........................III-16
      SECTION 3.19.  Exculpation of the Trustee.........................III-16

                                   ARTICLE IV

                           SATISFACTION AND DISCHARGE

      SECTION 4.01.  Satisfaction and Discharge of Indenture..............IV-1
      SECTION 4.02.  Application of Trust Money...........................IV-2

                                    ARTICLE V

                              DEFAULTS AND REMEDIES

      SECTION 5.01.  Event of Default......................................V-1
      SECTION 5.02.  Acceleration of Maturity; Rescission and
                        Annulment..........................................V-2
      SECTION 5.03.  Collection of Indebtedness and Suits for
                        Enforcement by Trustee.............................V-3
      SECTION 5.04.  Remedies..............................................V-4
      SECTION 5.05.  Optional Preservation of Trust Estate.................V-5
      SECTION 5.06.  Trustee May File Proofs of Claim......................V-7
      SECTION 5.07.  Trustee May Enforce Claims Without
                        Possession of Notes................................V-9
      SECTION 5.08.  Application of Money Collected........................V-9
      SECTION 5.09.  Limitation on Suits..................................V-11
      SECTION 5.10.  Unconditional Rights of Noteholders to
                        Receive Principal and Interest....................V-12
      SECTION 5.11.  Restoration of Rights and Remedies...................V-12
      SECTION 5.12.  Rights and Remedies Cumulative.......................V-12
      SECTION 5.13.  Delay or Omission Not Waiver.........................V-13
      SECTION 5.14.  Control by the Noteholders...........................V-13
      SECTION 5.15.  Waiver of Past Defaults..............................V-13
      SECTION 5.16.  Undertaking for Costs................................V-14
      SECTION 5.17.  Waiver of Stay or Extension Laws.....................V-14
      SECTION 5.18.  Sale of Trust Estate.................................V-15
      SECTION 5.19.  Action on Notes......................................V-17



                                   ii
<PAGE>

                           Table of Contents (cont'd)

                                                                          Page
                                                                          ----
                                   ARTICLE VI

                                   THE TRUSTEE

      SECTION 6.01.  Duties of Trustee....................................VI-1
      SECTION 6.02.  Notice of Default....................................VI-2
      SECTION 6.03.  Rights of Trustee....................................VI-3
      SECTION 6.04.  Not Responsible for Recitals or Issuance
                        of Notes..........................................VI-3
      SECTION 6.05.  May Hold Notes.......................................VI-4
      SECTION 6.06.  Money Held in Trust..................................VI-4
      SECTION 6.07.  Compensation and Reimbursement.......................VI-4
      SECTION 6.08.  Eligibility; Disqualification........................VI-5
      SECTION 6.09.  Trustee's Capital and Surplus........................VI-5
      SECTION 6.10.  Resignation and Removal; Appointment of
                        Successor.........................................VI-6
      SECTION 6.11.  Acceptance of Appointment by Successor...............VI-7
      SECTION 6.12.  Merger; Conversion, Consolidation or
                        Succession to Business of Trustee.................VI-7
      SECTION 6.13.  Preferential Collection of Claims
                        Against Issuer....................................VI-8
      SECTION 6.14.  Co-trustees and Separate Trustees....................VI-8
      SECTION 6.15.  Authenticating Agents................................VI-9

                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

      SECTION 7.01.  Issuer to Furnish Trustee Names and
                        Addresses of Noteholders.........................VII-1
      SECTION 7.02.  Preservation of Information;
                        Communications to Noteholders....................VII-1
      SECTION 7.03.  Reports by Trustee..................................VII-1
      SECTION 7.04.  Reports by Issuer...................................VII-2

                                  ARTICLE VIII

          ACCOUNTS, PAYMENTS OF INTEREST AND PRINCIPAL, AND RELEASES

      SECTION 8.01.  Collection of Moneys...............................VIII-1
      SECTION 8.02.  Collection Account.................................VIII-1
      [SECTION 8.03. Interest Reserve Account...........................VIII-5
      SECTION 8.04.  General Provisions Regarding the
                        Collection Account..............................VIII-5
      SECTION 8.05.  Reports by Trustee to Noteholders..................VIII-7
      SECTION 8.06.  Reports by Trustee.................................VIII-7
      SECTION 8.07.  Reports by Independent Accountants.................VIII-8
      SECTION 8.08.  Reports by the Servicer............................VIII-8


                                  iii
<PAGE>

                           Table of Contents (cont'd)

                                                                          Page
                                                                          ----
                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

      SECTION 9.01.   Supplemental Indentures without Consent
                         of Noteholders...................................IX-1
      SECTION 9.02.   Supplemental Indentures with Consent of
                         Noteholders......................................IX-1
      SECTION 9.03.   Execution of Supplemental Indentures................IX-3
      SECTION 9.04.   Effect of Supplemental Indentures...................IX-3
      SECTION 9.05.   Conformity with Trust Indenture Act.................IX-4
      SECTION 9.06.      Reference in Notes to Supplemental
                         Indentures.......................................IX-4
                     
                                    ARTICLE X

                               REDEMPTION OF NOTES

      SECTION 10.01.  Optional Redemption of Notes.........................X-1
      SECTION 10.02.  Form of Redemption Notice............................X-1
      SECTION 10.03.  Notes Payable on Redemption Date.....................X-2

                                   ARTICLE XI

                                  MISCELLANEOUS

      SECTION 11.01.  Compliance Certificates and Opinions................XI-1
      SECTION 11.02.  Form of Documents Delivered to Trustee..............XI-1
      SECTION 11.03.  Acts of Noteholders.................................XI-3
      SECTION 11.04.  Notices, etc., to Trustee and Issuer................XI-3
      SECTION 11.05.  Notices and Reports to Noteholders;
                         Waiver of Notices................................XI-4
      SECTION 11.06.  Rules by Trustee and Agents.........................XI-5
      SECTION 11.07.  Conflict with Trust Indenture Act...................XI-5
      SECTION 11.08.  Effect of Headings and Table of
                         Contents.........................................XI-5
      SECTION 11.09.  Successors and Assigns..............................XI-5
      SECTION 11.10.  Separability........................................XI-5
      SECTION 11.11.  Benefits of Indenture...............................XI-6
      SECTION 11.12.  Legal Holidays......................................XI-6
      SECTION 11.13.  Governing Law.......................................XI-6
      SECTION 11.14.  Counterparts........................................XI-6
      SECTION 11.15.  Recording of Indenture..............................XI-6
      SECTION 11.16.  Issuer Obligations..................................XI-6
      SECTION 11.17.  Inspection..........................................XI-7


                                   iv
<PAGE>

      INDENTURE, dated as of May 1, 1997 (herein, as amended or supplemented
from time to time as permitted hereby, called this "Indenture"), between
MID-STATE TRUST VI (the "Issuer"), a Delaware business trust and FIRST UNION
NATIONAL BANK OF FLORIDA, a national banking association, as trustee (herein,
together with its permitted successors in the trusts hereunder, called the
"Trustee").


                              PRELIMINARY STATEMENT

      The Issuer is a business trust created by a Trust Agreement dated March 1,
1997 between Wilmington Trust Company (in its capacity as Trustee
thereunder, the "Owner Trustee"), and Mid-State Homes, Inc., as Grantor. The
Issuer will act at all times through the Owner Trustee. The Issuer has duly
authorized the execution and delivery of this Indenture to provide for the
issuance of its [ ]% Asset Backed Notes, Class A-1 (the "Class A-1 Notes"), [ ]%
Asset Backed Notes, Class A-2 (the "Class A-2 Notes"), [ ]%, Asset Backed Notes,
Class A-3 (the "Class A-3 Notes") and [ ]% Asset Backed Notes, Class A-4 (the
"Class A-4 Notes", and together with the Class A-1 Notes, Class A-2 Notes and
Class A-3 Notes, the "Notes") issuable as provided in this Indenture. All
covenants and agreements made by the Issuer herein are for the benefit and
security of the Holders of the Notes and for the benefit and security of the
Trustee, in its individual capacity, to the extent of its interest. The Issuer
is entering into this Indenture, and the Trustee is accepting the trusts created
hereby, for good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged.

      All things necessary to make this Indenture a valid agreement of the
Issuer in accordance with its terms have been done.


                                GRANTING CLAUSES

      The Issuer hereby Grants to the Trustee, for the exclusive benefit of the
Holders of the Notes, all of the Issuer's right, title and interest in and to
(a) the Accounts listed in the Schedule of Accounts delivered to the Trustee
pursuant to this Indenture and property acquired in respect thereof, including
the related Account Documents and all Monthly Payments that have not been
received prior to the Cut-Off Date hereof regardless of the Due Date for such
Monthly Payment, (b) the Servicing Agreement (including the right to compel
performance by the Subservicer), (c) the Purchase and Sale Agreement, (d) all
cash, instruments or other property held or required to be deposited in the
Collection Account and the Holding Account, including all investments made with
funds in the Collection Account and the Holding Account and all income from
investments made with funds in the Collection
<PAGE>

Account and the Holding Account, (e) the Software Rights and (f) all proceeds in
any way derived from any of the foregoing, including all proceeds of the
conversion, voluntary or involuntary, of any of the foregoing into cash or other
assets, including, without limitation, all new Accounts originated in connection
with the sale of property acquired in respect of Accounts, all insurance
proceeds and condemnation awards. Such Grants are made, however, in trust to
secure the Notes equally and ratably without priority or discrimination between
any Note and any other Note by reason of difference in time of issuance or
otherwise, and to secure (i) the payment of all amounts due on the Notes in
accordance with their terms, (ii) the payment of all other sums payable under
this Indenture and (iii) compliance with the provisions of this Indenture, all
as provided in this Indenture. (All terms used in the foregoing Granting Clauses
that are defined in Section 1.01 are used with the meanings given in said
Section.)

      The Trustee acknowledges such Grant, accepts the trusts hereunder in
accordance with the provisions of this Indenture and agrees to perform the
duties herein required to the end that the interests of the Holders of the Notes
may be adequately and effectively protected.


                                      2
<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

      SECTION 1.01.  General Definitions.

      Except as otherwise specified or as the context may otherwise require, the
following terms have the respective meanings set forth below for all purposes of
this Indenture, and the definitions of such terms are applicable to the singular
as well as to the plural forms of such terms and to the masculine as well as to
the feminine and neuter genders of such terms. The term "including" shall mean
"including without limitation". All other terms used herein that are defined in
the Trust Indenture Act (as hereinafter defined), either directly or by
reference herein, have the meanings assigned to them therein.

      "Account": (i) a building contract or installment sale contract together
with the related Account Note and Mortgage and (ii) any new Account with a
related Account Note and Mortgage entered into in connection with the
liquidation of the items specified in (i) and the sale of property acquired in
respect thereof. The term "Outstanding Accounts" as of any date means the
Accounts other than those which, as of or prior to such date as indicated in any
report of the Servicer delivered to the Trustee pursuant to Section 3.01 of the
Servicing Agreement, have been the subject of a Full Prepayment or as to which
the Servicer has determined that no further amounts can be recovered.

      "Account Documents": With respect to each Account (i) the building or
installment sale contract relating to such Account, (ii) the Account Note,
endorsed to the order of the Issuer, without recourse, and endorsed by the
Issuer in blank or to the order of the Trustee, without recourse, (iii) the
original of the recorded Mortgage and the originals of all other documents, if
any, securing said Account Note, (iv) unrecorded Assignments in recordable form
to the Trustee, together with originals or certified copies (to the extent
provided below) of any recorded assignment(s) from the originator of such
Account to the Grantor and from the Grantor to the Issuer, (v) the originals of
any assumption agreement, written assurance or substitution agreement required
to be delivered to the Trustee pursuant to Section 2.10 of the Servicing
Agreement, (vi) all insurance policies, including without limitation fire and
extended hazard insurance policies, related to the Accounts, naming the Issuer,
the Trustee, the Servicer or the Subservicer as the loss payee of such policies,
and (vii) any and all other documents or instruments in the possession of the
Grantor relating to the Accounts, which evidence, or were created in connection
with the origination of, or necessary for the administration of the Accounts,
including without limitation any credit reports, copies of deeds, completion
certificates, title search reports and loan


                                     I-1
<PAGE>

applications; if the original copy of any document described in clause (iii),
(iv) or (v) has been retained by the recording office in which such document was
recorded, then a copy thereof certified as true and correct by a duly authorized
representative of such recording office shall be included as part of the Account
Documents for the related Account. Notwithstanding any provision contained
herein, the Trustee shall have no duty to review, maintain custody of or take
any action with respect to the documents set forth in clauses (vi) and (vii)
above.

      "Account Note": The original note, building or installment sale contract
or other evidence of indebtedness executed by an Obligor that evidences the
indebtedness of such Obligor under an Account.

      "Account Number": With respect to any Account, the number assigned to such
Account by the Issuer.

      "Accountant": A Person engaged in the practice of accounting who (except
when this Indenture provides that an Accountant must be Independent) may be
employed by or affiliated with the Issuer or an Affiliate of the Issuer.

      "Accrual Date": The date upon which interest begins accruing on the Notes,
which date is April 1, 1997.

      "Act": With respect to any Noteholder, as defined in Section 11.03.

      "Affiliate": With respect to any Person, any other Person controlling or
controlled by or under common control with such specified Person. For the
purposes of this definition, "control" when used with respect to any specified
Person means the power to direct the management and policies of such Person,
directly or indirectly, whether through the ownership of voting securities, by
contract or otherwise; and the terms "controlling" and "controlled" have
meanings correlative to the foregoing.

      "Agent": Any Note Registrar, Paying Agent or Authenticating Agent.

      "Aggregate Current Principal Amount": With respect to the Notes, the
aggregate of the Current Principal Amounts of all Notes Outstanding at the time
of determination.

      "Aggregate Economic Balance": With respect to the Accounts, the aggregate
of the Economic Balances of all such Accounts at the time of determination.

      "Aggregate Outstanding Principal Balance": As of any Payment Date, an 
amount equal to the sum of the Outstanding Principal Balances as of such 
Payment Date.

      "Assignments": Collectively, (i) the original instrument of assignment of
such Mortgage, Account Note and other documents made by the Grantor to the
Issuer and (ii) the original


                                     I-2
<PAGE>

instrument of assignment of such Mortgage, Account Note and other documents made
by the Issuer to the Trustee (which in either case may to the extent permitted
by the laws of the state in which the related Mortgaged Property is located be a
blanket instrument of assignment covering other Mortgages and Account Notes as
well and which may also, to the extent permitted by the laws of the state in
which the related Mortgaged Property is located, be an instrument of assignment
running directly from the mortgagee of record under the related Mortgage to the
Trustee).

      "Authenticating Agent": The Person, if any, appointed as Authenticating
Agent by the Trustee at the request of the Issuer pursuant to Section 6.15,
until any successor Authenticating Agent is named, and thereafter
"Authenticating Agent" shall mean such successor.

      "Authorized Officer": In the case of the Owner Trustee, the President, any
Vice-President, Financial Services Officer or Trust Officer or any other officer
of the Owner Trustee who is authorized to act for the Owner Trustee in respect
of the Issuer.

      "Available Funds": With respect to any Payment Date, the sum of (i) the
amount of collections on the Accounts on deposit in the Collection Account at
the close of business on the last Business Day of the related Due Period, plus
(ii) net reinvestment income earned on funds in the Collection Account from the
date two Business Days prior to the preceding Payment Date to the date two
Business Days prior to such Payment Date. Available Funds will be net of any
Issuer Expenses.

      "Available Funds Allocation": The allocation of Available Funds pursuant
to Section 8.02(c)(ii) hereof.

      "Bank": Wilmington Trust Company, a Delaware banking corporation, in its
individual capacity and not as Owner Trustee pursuant to the Trust Agreement, or
any successor in its individual capacity.

      "Business Day": Any day that is not a Saturday, Sunday or other day on
which commercial banking institutions in the City of New York or in the city in
which the Corporate Trust Office is located are authorized or obligated by law
or executive order to be closed.

      "Class" Any one of the classes of Notes issued pursuant to this Indenture.

      "Class A-1 Initial Principal Balance": An amount equal to $287,750,000.

      "Class A-1 Optimal Principal Amount": An amount equal to 
65.524308% of the Optimal Principal Amount, not to exceed the unpaid 
principal balance of the Class A-1 Notes.

      "Class A-1 Outstanding Principal Balance": As of any Payment Date, an 
amount equal to the Class A-1 Initial Principal Balance reduced by (i) all 
payments, if any, made on the Class A-1 Notes, in reduction of principal 
balance made on all prior Payment Dates and (ii) all Class A-1 Realized Loss 
Amounts with respect to prior Payment Dates.


      "Class A-1 Realized Loss Amount": As of any Payment Date, an amount 
equal to the excess of (i) the Class A-1 Outstanding Principal Balance 
as of such Payment Date (after application of the Class A-1 Optimal Principal 
Amount, but prior to the application of losses on such Payment Date) over 
(ii) the Aggregate Economic Balance of the Accounts immediately following the 
Collection Period related to such Payment Date.

      "Class A-2 Initial Principal Balance": An amount equal to $57,750,000.


                                     I-3
<PAGE>

      "Class A-2 Optimal Principal Amount": An amount equal to 13.150404% of 
the Optimal Principal Amount, not to exceed the unpaid principal balance of 
the Class A-2 Notes.


      "Class A-2 Outstanding Principal Balance": As of any Payment Date, an 
amount equal to Class A-2 Initial Principal Balance reduced by (i) all 
payments, if any, made on the Class A-2 Notes, in reduction of principal 
balance made on all prior Payment Dates and (ii) all Class A-2 Realized Loss 
Amounts with respect to prior Payment Dates.

   
      "Class A-2 Realized Loss Amount": As of any Payment Date, an amount 
equal to the excess of (i) the sum of (a) the Class A-1 Outstanding Principal 
Balance as of such Payment Date (after application of the Class A-1 Optimal 
Principal Amount, but prior to the application of losses on such Payment 
Date) and (b) Class A-2 Outstanding Principal Balance as of such Payment Date 
(after application of the Class A-2 Optimal Principal Amount, but prior to 
the application of losses on such Payment Date) over (ii) the Aggregate 
Economic Balance of the Accounts immediately following the Collection Period 
related to such Payment Date.
    

      "Class A-3 Initial Principal Balance": An amount equal to $45,100,000.

      "Class A-3 Optimal Principal Amount": An amount equal to 10.269839% of 
the Optimal Principal Amount, not to exceed the unpaid principal balance of 
the Class A-3 Notes.

      "Class A-3 Outstanding Principal Balance": As of any Payment Date, an 
amount equal to Class A-3 Initial Principal Balance reduced by (i) all 
payments, if any, made on the Class A-3 Notes, in reduction of principal 
balance made on all prior Payment Dates and (ii) all Class A-3 Realized Loss 
Amounts with respect to prior Payment Dates.

   
      "Class A-3 Realized Loss Amount": As of any Payment Date, an amount 
equal to the excess of (i) the sum of (a) the Class A-1 Outstanding Principal 
Balance as of such Payment Date (after application of the Class A-1 Optimal 
Principal Amount, but prior to the application of losses on such Payment 
Date), (b) the Class A-2 Outstanding Principal Balance as of such Payment 
Date (after application of the Class A-2 Optimal Principal Amount, but prior 
to the application of losses on such Payment Date) and (c) the Class A-3 
Outstanding Principal Balance as of such Payment Date (after application of 
the Class A-3 Optimal Principal Amount, but prior to the application of 
losses on such Payment Date) over (ii) the Aggregate Economic Balance of the 
Accounts immediately following the Collection Period related to such Payment 
Date.
    

      "Class A-4 Initial Principal Balance": An amount equal to $48,550,000.

      "Class A-4 Optimal Principal Amount": An amount equal to 11.055448% of 
the Optimal Principal Amount, not to exceed the unpaid principal balance of 
the Class A-4 Notes.

      "Class A-4 Outstanding Principal Balance": As of any Payment Date, an 
amount equal to Class A-4 Initial Principal Balance reduced by (i) all 
payments, if any, made on the Class A-4 Notes, in reduction of principal 
balance made on all prior Payment Dates and (ii) all Class A-4 Realized Loss 
Amounts with respect to prior Payment Dates.

   
      "Class A-4 Realized Loss Amount": As of any Payment Date, an amount 
equal to the excess of (i) the sum of (a) the Class A-1 Outstanding Principal 
Balance as of such Payment Date (after application of the Class A-1 Optimal 
Principal Amount, but prior to the application of losses on such Payment 
Date), (b) the Class A-2 Outstanding Principal Balance as of such Payment 
Date (after application of the Class A-2 Optimal Principal Amount, but prior 
to the application of losses on such Payment Date), (c) the Class A-3 
Outstanding Principal Balance as of such Payment Date (after application of 
the Class A-3 Optimal Principal Amount, but prior to the application of 
losses on such Payment Date) and (d) the Class A-4 Outstanding Principal 
Balance as of such Payment Date (after application of the Class A-4 Optional 
Principal Amount, but prior to the application of losses on such Payment 
Date) over (ii) the Aggregate Economic Balance of the Accounts immediately 
following the Collection Period related to such Payment Date.
    

      "Class Interest Shortfall": With respect to a Class of Notes on any 
Payment Date, an amount equal to the excess, if any, of the Interest Accrual 
Amount for such Class of Notes over Available Funds (less any interest paid 
on such Payment Date on each Class of Notes senior to such Class of Notes); 
provided, however, that such amount shall not include interest due and 
payable with respect to unreimbursed Realized Loss Amounts.

      "Class Optimal Principal Amount": With respect to a Class of Notes on 
any Payment Date, the Class A-1 Optimal Principal Amount, the Class A-2 
Optimal Principal Amount, the Class A-3 Optimal Principal Amount and the 
Class A-4 Optimal Principal Amount, as applicable.

      "Closing Date": The date on which the Notes are first executed, 
authenticated and delivered pursuant to Section 2.12.

      "Collateral Deficiency Amount": With respect to a Payment Date, the 
amount, if any, by which the Aggregate Current Principal Amount of the Notes 
(after giving effect to the principal payment, if any, funded out of 
Remaining Available Funds on such Payment Date) exceeds the Aggregate 
Economic Balance of the Accounts as of the first day of the month preceding 
the month of such Payment Date.

      "Collection Account": The trust account or accounts created and 
maintained pursuant to Section 8.02.

      "Commission": The Securities and Exchange Commission, as from time to 
time constituted, created under the Securities Exchange Act of 1934, as 
amended, or if at any time such Commission is not existing and performing the 
duties now assigned under the Trust Indenture Act, then the body performing 
such duties at such time under the Trust Indenture Act or similar legislation 
replacing the Trust Indenture Act.

      "Corporate Trust Office": The designated corporate trust office of the
Trustee located at 200 South Biscayne Blvd., 14th Floor (FL 6065), Miami,
Florida 33131 or at such other address as


                                     I-4
<PAGE>

the Trustee may designate from time to time by notice to the Noteholders and the
Issuer, or the principal corporate trust office of any successor Trustee.

      "Cumulative Actual Net Economic Losses": With respect to any Payment Date,
the cumulative excess as of the end of the related Due Period of (A) the
Economic Balance of all Accounts that have been repossessed or that have been
charged off, written off or otherwise reduced, in whole or in part, without any
repossession over (B) the Net Liquidation Proceeds, if any, of such Accounts,
any new Account that is part of such Net Liquidation Proceeds being valued for
this purpose at its Economic Balance, and the remaining Outstanding Economic
Balance of any Account that has been charged-off, written-off or reduced for any
reason, in part but not in whole.

      "Current Principal Amount": With respect to any Note as of any date of
determination, the original principal amount of such Note reduced by (i) all
prior payments, if any, made with respect to principal of such Note and (ii) all
Realized Loss Amounts previously allocated to such Note.
Reimbursements of Realized Loss Amounts to a Note pursuant to Section
8.02(c)(ii) shall not reduce its Current Principal Amount.

      "Cut-Off Date": February 28, 1997.

      "Debt Service Requirement Determination Date": The date prior to each
Payment Date as of which the Trustee is required to compute the amount due and
payable on the Notes on such Payment Date; such date is the fifth Business Day
prior to a Payment Date.

      "Default": Any occurrence which is, or with notice or the lapse of time or
both would become, an Event of Default.

      "Defective Account": The meaning specified in Section 3.11(b) and Section
3.12(b).

      "Deleted Account": The meaning specified in Section 3.11(b) and Section
3.12(b).

      "Due Date": With respect to any Account, the date each month on which the
Monthly Payment is payable.

      "Due Period": With respect to a Payment Date, the three-month period
beginning immediately following the end of the preceding Due Period (or, in the
case of the Due Period which is applicable to the first Payment Date, beginning
on the day after the Cut-Off Date) and ending at the close of business on the
last Business Day in the second month prior to the month in which such Payment
Date occurs.


                                     I-5
<PAGE>

      "Economic Balance": With respect to any Account, the present value of all
remaining Monthly Payments from the date of determination discounted monthly at
a rate equal to the Effective Financing Rate; provided, however, that Accounts
with any of the following characteristics on the Cut-Off Date shall be deemed to
have an Economic Balance of zero:

            (i) the sum of all Monthly Payments and all other amounts due under
      such Account is $200 or less.

            (ii) an Economic Balance determined in the manner provided above of
      zero or less than zero.

            (iii) an Effective Financing Rate of below 8% per annum or above
      10.25% per annum.

            (iv) a total number of Monthly Payments greater than 360.

            (v) secured by Mortgaged Properties that are not located in Alabama,
      Arizona, Arkansas, Florida, Georgia, Illinois, Indiana, Kansas, Kentucky,
      Louisiana, Maryland, Mississippi, Missouri, New Mexico, North Carolina,
      Ohio, Oklahoma, Pennsylvania, South Carolina, Tennessee, Texas, Virginia
      or West Virginia.

      "Effective Financing Rate": A discount rate which, when applied in a
present value calculation with respect to any Account using monthly compounding,
results in the present value of all originally scheduled Monthly Payments on
such Account being equal to the amount financed stated on the related building
or installment sale contract or other applicable instrument prior to any Monthly
Payments having been made on such Account.

      "Eligible Account" (a) A segregated account or accounts maintained with a
depository institution or trust company whose long-term unsecured debt
obligations are rated by S&P and Moody's at the time of any deposit therein in
one of the three highest rating categories (or, if such obligations are, at the
time of such deposit, not rated by S&P or Moody's, then such rating shall be
from any of S&P or Moody's) or (b) a segregated trust account or accounts
maintained with a federal or state chartered depository institution subject to
regulations regarding fiduciary funds on deposit substantially similar to 12
C.F.R. Section 9.10(b).

      "Eligible Investments": Any one or more of the following obligations or
securities:

            (a)(i) direct obligations of, and obligations fully guaranteed as to
      timely payment by, the United States of America or any agency or
      instrumentality of the United


                                     I-6
<PAGE>

      States of America, the obligations of which are backed by the full faith
      and credit of the United States of America and (ii) direct obligations of,
      and obligations guaranteed as to timely payment by, Federal National
      Mortgage Association or Federal Home Loan Mortgage Corporation only if, at
      the time of investment, they are assigned the Highest Credit Rating by the
      Rating Agencies;

            (b) demand and time deposits in, certificates of deposit of, or
      banker's acceptances issued by any depository institution or trust company
      incorporated under the laws of the United States of America (including the
      Trustee or any agent of the Trustee acting in their respective commercial
      capacities) or any State and subject to supervision and examination by
      federal and/or State banking authorities; provided that (1) the commercial
      paper and/or the debt obligations of such depository institution (or, in
      the case of the principal depository institution in a holding company
      system, the commercial paper or debt obligations of such holding company)
      at the time of such investment or contractual commitment providing for
      such investment is assigned the Highest Credit Rating by the Rating
      Agencies or (2) the long-term debt securities of such depository
      institutions are rated "AAA" and "Aa2" or better by S&P and Moody's
      respectively;

            (c) repurchase obligations pursuant to a written agreement with
      respect to (i) any security described in clause (a) above or (ii) any
      other security issued or guaranteed by an agency or instrumentality of the
      United States of America, in either case entered into with an entity whose
      debt obligations are assigned the Highest Credit Rating by the Rating
      Agencies (including, if applicable, the Trustee or any agent of the
      Trustee acting in their respective commercial capacities) and in each case
      where the Trustee has taken delivery of such security;

            (d) securities bearing interest or sold at a discount issued by any
      corporation incorporated under the laws of the United States of America or
      any State whose debt obligations are assigned the Highest Credit Rating by
      the Rating Agencies at the time of such investment or contractual
      commitment providing for such investment; provided, however, that
      securities issued by any particular corporation will not be Eligible
      Investments to the extent that such an investment therein will cause the
      then outstanding principal amount of securities issued by such corporation
      and held as part of the Trust Estate for the Notes to exceed 10% of the
      Trust Estate for the Notes;

            (e) commercial paper (including both non-interest-bearing discount
      obligations and interest-bearing


                                     I-7
<PAGE>

      obligations payable on demand or on a specified date not more than one
      year after the date of issuance thereof) which have been assigned the
      Highest Credit Rating by the Rating Agencies at the time of such
      investment;

            (f) certificates or receipts representing ownership interests in
      future interest or principal payments on obligations described in clause
      (a) above which are held by a custodian on behalf of the holders of such
      certificates or receipts;

            (g) any other demand or time deposit, obligation, security or
      investment provided that the Issuer shall have given prior written notice
      of such other investment to the Rating Agencies, and the Trustee shall
      have received written confirmation from each of the Rating Agencies that
      no reduction, withdrawal or qualification in the rating on the Notes by
      either such Rating Agency will result from the addition of such Eligible
      Investment; and

            (h) Eurodollar denominated certificates of deposit or time deposits
      issued by a foreign depository institution or a depository institution
      organized under the laws of the United States or any state thereof so long
      as at the time of such investment or contractual commitment providing for
      such investment (1) the commercial paper or other short-term debt
      obligations of such depository institution (or, in the case of a
      depository institution which is the principal subsidiary of a holding
      company, the commercial paper or other short-term debt obligations of such
      holding company) have the Highest Credit Ratings available from the Rating
      Agencies; or (2) the long-term debt securities of such depository
      institution are rated "AAA" and "Aa2" or better by S&P and Moody's,
      respectively.

      "Eligible Moneys": Any moneys on deposit in trust with the Trustee for the
benefit of the Noteholders with respect to which the Trustee has received an
unqualified opinion of counsel nationally recognized as expert in bankruptcy
acceptable to the Trustee that payment of such amounts to the Noteholders would
not constitute avoidable preferences under Section 547 of the United States
Bankruptcy Code or similar state laws with avoidable preference provisions in
the event of the filing of a petition for relief under the United States
Bankruptcy Code or similar state laws with avoidable preference provisions by or
against the Issuer or any borrower or the person from whom the money is
received, if other than the Issuer or the borrower.

      "Event of Default":  The meaning specified in Section 5.01.

      "Stated Maturity Date":  July 1, 2025.

      "Final Scheduled Payment Date":  The Payment Date on July 1, ____.


                                     I-8
<PAGE>

      "FHLMC": Federal Home Loan Mortgage Corporation, a corporate
instrumentality of the United States created and existing under Title III of the
Emergency Home Finance Act of 1970, as amended, or any successor thereto.

      "FNMA": Federal National Mortgage Association, a federally chartered and
privately owned corporation organized and existing under the Federal National
Mortgage Association Charter Act, or any successor thereto.

      "Full Prepayment": Payment to the Servicer, whether by the Obligor or
through Insurance Proceeds, of an amount with respect to an Account such that
the full amount due with respect to such Account has been paid.

      "Grant": To mortgage, pledge, assign and grant a security interest in. A
Grant of an Account and the related Account Documents, an Eligible Investment, a
Servicing Agreement or any other instrument shall include all rights, powers and
options (but none of the obligations) of the Granting party thereunder,
including without limitation the immediate and continuing right to claim,
collect, receive and receipt for payments in respect of the Account or Eligible
Investment, insurance proceeds, condemnation awards, purchase prices and all
other moneys payable thereunder and all proceeds thereof, to give and receive
notices and other communications, to make waivers or other agreements, to
exercise all rights and options, to bring Proceedings in the name of the
Granting party or otherwise, and generally to do and receive anything which the
Granting party is or may be entitled to do or receive thereunder or with respect
thereto.

      "Grantor": Mid-State Homes, Inc., a Florida corporation, in its capacity
as grantor of the Trust, and as otherwise defined in the Trust Agreement.

      "Hazard Insurance Policy": With respect to each Account, the policy of
fire and extended coverage insurance required to be maintained for the related
Mortgaged Property, as provided in Section 2.13 of the Servicing Agreement, and
which, as provided in said Section 2.13, may be a blanket mortgage impairment
policy maintained by the Servicer in accordance with the terms and conditions of
said Section 2.13.

      "Hazard Insurer": The named insurer in any Hazard Insurance Policy.

      "Highest Credit Rating": With respect to Moody's, P-1 or Aaa and with
respect to S&P, A1+ or AAA.

      "Holding Account": The account created and maintained pursuant to the
Holding Account Agreement.


                                     I-9
<PAGE>

      "Holding Account Agreement": The Holding Account Agreement dated as of
May 1, 1997 among First Union National Bank of Florida, as custodian for the
Trustee, the Servicer and the Issuer.

      "Indenture" or "this Indenture": This instrument as originally executed
and, if from time to time supplemented or amended by one or more indentures
supplemental hereto entered into pursuant to the applicable provisions hereof,
as so supplemented or amended. All references in this instrument to designated
"Articles", "Sections", "Subsections" and other subdivisions are to the
designated Articles, Sections, Subsections and other subdivisions of this
instrument as originally executed. The words "herein", "hereof", "hereunder" and
other words of similar import refer to this Indenture as a whole and not to any
particular Article, Section, Subsection or other subdivision.

      "Independent": When used with respect to any specified Person means such a
Person who (1) is in fact independent of the Issuer, any Affiliate of the
Issuer, any other obligor upon the Notes and any Affiliate of any such other
obligor, (2) does not have any direct financial interest or any material
indirect financial interest in the Issuer or in any such other obligor or in an
Affiliate of the Issuer or such other obligor, and (3) is not connected with the
Issuer, any Affiliate of the Issuer, any such other obligor or any Affiliate of
any such other obligor as an officer, employee, promoter, underwriter, trustee,
partner, director or person performing similar functions. Whenever it is herein
provided that any Independent Person's opinion or certificate shall be furnished
to the Trustee, such Person shall be appointed by an Issuer Order and approved
by the Trustee in the exercise of reasonable care and such opinion or
certificate shall state that the signer has read this definition and that the
signer is Independent within the meaning thereof.

      "Individual Note": A Note of an initial principal amount of $1,000; a Note
of an original principal amount in excess of $1,000 shall be deemed to be a
number of Individual Notes equal to the quotient obtained by dividing such
initial principal amount by $1,000.

      "Insurance Proceeds": Amounts paid by a Hazard Insurer with respect to a
particular Mortgaged Property pursuant to any related Hazard Insurance Policy or
paid by any other insurer with respect to a particular Mortgaged Property
pursuant to any other related insurance policy.

      "Insured Expenses": Expenses incurred by the Servicer in connection with
an Account under which the mortgagor is in default which are covered by any
related Hazard Insurance Policy and are paid by the Hazard Insurer under any
such policy.


                                      I-10
<PAGE>

      "Interest Accrual Amount": As to any Class of Notes for any Payment 
Date, an amount equal to the interest accrued on the Outstanding Principal 
Balance of such Class of Notes (after giving effect to payments and 
allocations of losses on the preceding Payment Date) during the Interest 
Accrual Period ending on the day prior to the Payment Date at the applicable 
Note Interest Rate for such Class of Notes; provided, however, that such 
amount shall not include interest due and payable with respect to 
unreimbursed Realized Loss Amounts.

      "Interest Accrual Period": The three-month period ending on the day prior
to such Payment Date.

      "Interest Payment Date": Each January 1, April 1, July 1 and October 1
commencing July 1, 1997.

      "Issuer": Mid-State Trust VI, a Delaware business trust created pursuant
to the Trust Agreement, until a successor Person shall have become the Issuer
pursuant to the applicable provisions of this Indenture, and thereafter "Issuer"
shall mean such successor Person.

      "Issuer Expenses": All operating expenses of the Issuer (exclusive of
interest on the Notes, but including the fees and expenses of the Owner Trustee,
the Trustee, the Successor Servicer and the Servicing Fee).

      "Issuer Order" and "Issuer Request": A written order or request signed in
the name of the Issuer by an Authorized Officer, and delivered to the Trustee.


      "Liquidation Expenses": Expenses incurred by the Servicer in connection
with the liquidation of any Account which is in default and the sale of any
property acquired in respect thereof which are not recoverable as Insured
Expenses and are otherwise reimbursable to the Servicer in accordance with
Sections 2.07(c), 2.11 and 2.15 of the Servicing Agreement.

      "Liquidation Proceeds": Cash and new Account Notes with related security
instruments received by the Servicer (before reimbursement of the Servicer for
Liquidation Expenses) in connection with the liquidation of any Account which is
in default and the sale of any property acquired in respect thereof, whether as
Insurance Proceeds or through trustee's sale, foreclosure sale or otherwise.

      "Maturity": With respect to the Notes, the date on which the entire unpaid
principal amount of the Notes becomes due and payable as therein or herein
provided, whether at the date


                                      I-11
<PAGE>

specified therefor in the Notes or by declaration of acceleration, call for
redemption or otherwise.

      "Maturity Date": With respect to any Account, the date on which the last
payment of principal of such Account shall be due and payable.

   
      "Minimum Target Overcollateralization Amount": For any Payment Date, 
(a) an amount equal to the greater of (i) the product of (x) 10% and (y) the 
Aggregate Economic Balance of the Accounts as of the first day of the month 
preceding the month of such Payment Date and (ii) $16,180,055 or (b) in the 
event that(i) Mid-State Homes, Inc. is no longer the Servicer, (ii) the 
cumulative losses on the Accounts exceed 4.75%, 5.50%, 6.50%, 7.00% and 8.00% 
of the Aggregate Economic Balance as of the Cut-Off Date at the end of four, 
five, six, seven, and eight years after the Cut-Off Date, respectively, or 
exceed 8.00% thereafter, or (iii) the Average 60 Day Delinquency Ratio Test 
as of any Payment Date exceeds 8.00%, and such event is continuing, an amount 
equal to the greater of (a) the Aggregate Outstanding Principal Balance of 
the Notes and (b) the Aggregate Economic Balance of the Accounts as of the 
month preceding the month of such Payment Date.
    

      "Month of Closing": The month in which the Closing Date occurs.

      "Monthly Cut-Off Date": As defined in the Servicing Agreement.

      "Monthly Payment": With respect to any Account, the scheduled monthly
payment payable to the holder of such Account in accordance with the terms of
the related Account Note.

      "Moody's": Moody's Investors Service, Inc. and its successors.

      "Mortgage": With respect to an Account, the original mortgage, deed of
trust, mechanic's lien contract or other security instrument executed by an
Obligor which creates a lien on real property and improvements thereon securing
an Account Note, or any Trust Mortgage.

      "Mortgaged Property": The real property and improvements thereon that are
subject to a Mortgage.

      "Net Liquidation Proceeds": With respect to any Account, the amount
derived by subtracting from the Liquidation Proceeds of such Account the related
Liquidation Expenses.

      "Note Interest Rate": With respect to each Class, the annual rate at which
interest accrues on such Class of Notes, as specified in such Class of Notes and
in Section 2.03.

      "Note Register" and "Note Registrar": As defined in Section 2.07.

      "Notes": Any notes authorized by, and authenticated and delivered under,
this Indenture.

      "Noteholder" or "Holder": The Person in whose name a Note is registered in
the Note Register.


                                      I-12
<PAGE>

      "Obligor": Each Person who is indebted under an Account Note or who has
acquired real property subject to the Mortgage securing an Account Note.

      "Officers' Certificate": A Certificate signed by two Authorized Officers.

      "Opinion of Counsel": A written opinion of counsel who may, except as
otherwise expressly provided in this Indenture, be counsel for the Issuer and
who shall be satisfactory to the Trustee.

      "Optimal Principal Amount": An amount equal to (A) on any Payment Date 
(i) on or prior to the Target Overcollateralization Date or (ii) after the 
Target Overcollateralization Date and on which there exists an uncured 
Trigger Event, the Remaining Available Funds; and (B) on any Payment Date 
after the Target Overcollateralization Date on which there does not exist an 
uncured Trigger Event, the amount which, when paid as principal on the Notes, 
will result in achieving or maintaining the Target Overcollateralization 
Level; provided that in no event will the Optimal Principal Amount for any 
Payment Date exceed the Remaining Available Funds for such Payment Date or 
the Aggregate Outstanding Principal Balance of the Notes.

      "Outstanding": As of the date of determination, all Notes theretofore
authenticated and delivered under this Indenture except:

            (i) Notes theretofore cancelled by the Note Registrar or delivered
      to the Note Registrar for cancellation;

            (ii) Notes or portions thereof for whose payment or redemption money
      (complying with Section 4.01) in the necessary amount has been theretofore
      deposited with the Trustee or any Paying Agent (other than the Issuer) in
      trust for the Holders of such Notes; provided, however, that if such Notes
      are to be redeemed, notice of such redemption has been duly given pursuant
      to this Indenture or provision therefor, satisfactory to the Trustee, has
      been made; and

            (iii) Notes in exchange for or in lieu of which other Notes have
      been authenticated and delivered pursuant to this Indenture unless proof
      satisfactory to the Trustee is presented that any such Notes are held by a
      Holder in due course;

provided, however, that in determining whether the Holders of the requisite
percentage of the Aggregate Current Principal Amount of the Outstanding Notes
have given any request, demand, authorization, direction, notice, consent or
waiver hereunder, Notes owned


                                      I-13
<PAGE>

by the Issuer, any other obligor upon the Notes or any Affiliate of the Issuer
or such other obligor shall be disregarded and deemed not to be Outstanding,
except that, in determining whether the Trustee shall be protected in relying
upon any such request, demand, authorization, direction, notice, consent, or
waiver, only Notes which the Trustee knows to be so owned shall be so
disregarded. Notes so owned which have been pledged in good faith may be
regarded as Outstanding if the pledgee establishes to the satisfaction of the
Trustee the pledgee's right so to act with respect to such Notes and that the
pledgee is not the Issuer, any other obligor upon the Notes or any Affiliate of
the Issuer or such other obligor.

      "Outstanding Principal Balance": Any of the Class A-1 Outstanding 
Principal Balance, Class A-2 Outstanding Principal Balance, Class A-3 
Outstanding Principal Balance, and Class A-4 Outstanding Principal Balance.

      "Overcollateralization Amount": With respect to a Payment Date, the amount
equal to (a) the Aggregate Economic Balance of the Accounts on the first day of
the month preceding the month of such Payment Date less (b) the sum of the
Aggregate Outstanding Principal Balance and all unreimbursed Realized Loss 
Amounts, in each case after giving effect to the payments made; but prior to the
allocation of losses thereon on such Payment Date.

      "Overcollateralization Percentage": A fraction expressed as a 
percentage the numerator of which is equal to the excess of (i) the Aggregate 
Economic Balance of the Accounts as of the first day of the month preceding 
the month in which the Target Overcollateralization Date occurs over (ii) the 
Aggregate Outstanding Principal Balance of all Classes of Notes and all 
unreinbursed Realized Loss Amounts with respect to all Classes of Notes on 
the Target Overcollateralization Date (after giving effect to payments and 
allocations of losses on the Target Overcollateralization Date) and the 
denominator of which is the Aggregate Economic Balance of the Accounts as of 
the first day of the month preceding the month in which the Target 
Overcollateralization Date occurs.

      "Owner Trustee": Wilmington Trust Company, acting not in its individual
capacity but solely as owner trustee with respect to the Issuer, or such
successor person as shall become owner trustee pursuant to applicable provisions
of this Indenture and shall be owner trustee under, or become owner trustee
pursuant to applicable provisions of the Trust Agreement.

      "Paying Agent": The Trustee or any other depository institution or trust
company that is authorized by the Issuer pursuant to Section 3.03 to pay the
principal of, or interest on, any Notes on behalf of the Issuer.

      "Payment Date": Any date which is an Interest Payment Date or Principal
Payment Date for the Notes.

      "Payment Date Statement": As defined in Section 2.09(e).

      "Person": Any individual, corporation, partnership, limited liability
company, joint venture, association, joint stock


                                      I-14
<PAGE>

company, trust (including any beneficiary thereof), unincorporated organization
or government or any agency or political subdivision thereof.

      "Predecessor Notes": With respect to any particular Note, every previous
Note evidencing all or a portion of the same debt as that evidenced by such
particular Note; and, for the purpose of this definition, any Note authenticated
and delivered under Section 2.08 in lieu of a lost, destroyed or stolen Note
shall be deemed to evidence the same debt as the lost, destroyed or stolen Note.

      "Principal Payment Date": One of the fixed dates on which an installment
of principal is due and payable on the Notes; such dates are each January 1,
April 1, July 1 and October 1 beginning July 1, 1997.

      "Proceeding": Any suit in equity, action at law or other judicial or
administrative Proceeding.

      "Purchase and Sale Agreement": The Purchase and Sale Agreement, dated as
of May 1, 1997, between Mid-State Homes, Inc. and Mid-State Trust VI which
provides for, among other things, the purchase by Mid-State Trust VI of all
interest of Mid-State Homes, Inc. in the Accounts.

      "Qualified Substitute Account" means an account substituted by the Issuer
for a Deleted Account which must, on the date of such substitution, (i) have an
outstanding Economic Balance, after deduction of all scheduled payments due in
the month of substitution, not less than the Economic Balance of the Deleted
Account (the amount of any shortfall will be deposited into the Collection
Account by the Issuer, pursuant to Section 3.11(b), for distribution to
Noteholders in the month following the month of substitution), (ii) have an
Effective Financing Rate not less than (and not more than one percentage point
greater than) the Effective Financing Rate of the Deleted Account, and (iii)
comply with each representation and warranty set forth in Section 3.11(a). In
the event that either one account is substituted for more than one Deleted
Account, or more than one account is substituted for one or more Deleted
Accounts, then the amount described in clause (i) hereof shall be determined on
the basis of aggregate Economic Balances.

      "Rating Agencies": Each of S&P and Moody's.


                                      I-15
<PAGE>

      "Realized Loss Amounts": Any of the Class A-1 Realized Loss Amount, 
Class A-2 Realized Loss Amount, Class A-3 Realized Loss Amount and Class A-4 
Realized Loss Amount.

      "Record Date": With respect to any Payment Date, the date on which the
Persons entitled to receive any payment of principal of or interest on any Notes
(or notice of a payment in full of principal) due and payable on such Payment
Date are determined; such date shall be the 15th day of the month preceding the
month of such Payment Date.

      "Redemption Date": Any Principal Payment Date on which Notes are to be
redeemed at the option of the Issuer pursuant to Article X.

      "Redemption Price": With respect to any Note to be redeemed pursuant to
Article X hereof, an amount equal to 100% of the Current Principal Amount of the
Note to be so redeemed (prior to allocations of any Realized Loss Allocation
Amounts), together with interest on such amount at the applicable Note Interest
Rate from the latest date to which interest has been paid to the applicable
Redemption Date.

      "Remaining Available Funds": With respect to any Payment Date, an amount
(which shall not be less than zero) equal to (i) the Available Funds for such
Payment Date reduced by (ii) the amount of interest due and payable on the
unpaid principal Balance of the Notes on such Payment Date (excluding interest
on any Realized Loss Amounts).

      "Remittance": With respect to any one or more Accounts for any particular
date or period, the net amount with respect to collections or receipts on such
Account or Accounts for such date or period that is required to be remitted by
the Servicer to the Trustee for deposit in the Collection Account.

      "Remittance Date": The first Business Day of each week, beginning with the
week after the Closing Date and the first Business Day following the end of each
Due Period.

      "Responsible Officer": With respect to the Trustee, the chairman or
vice-chairman of the board of directors, the chairman or vice-chairman of the
executive committee of the board of directors, the president, any vice
president, any assistant vice president, the secretary, any assistant secretary,
the treasurer, any assistant treasurer, the cashier, any trust officer or assis-


                                      I-16
<PAGE>

tant trust officer, the controller, any assistant controller or any other
officer of the Trustee customarily performing functions similar to those
performed by any of the above designated officers and also, with respect to a
particular corporate trust matter, any other officer to whom such matter is
referred because of his knowledge of and familiarity with the particular
subject.

      "S&P": Standard & Poor's Ratings Services, a division of The McGraw-Hill
Companies, Inc., its successors and their assigns.

      "Sale": As defined in Section 5.18.

      "Schedule of Accounts": Collectively, the list of Accounts being Granted
to the Trustee as part of the Trust Estate on the Closing Date appearing on a
magnetic tape delivered to the Trustee on the Closing Date which list shall set
forth the following information as of the Cut-Off Date with respect to each such
Account in numbered columns:

            Column Number           Information
            -------------           -----------

                 1            Account Number
                 2            Zip Code
                 3            First Payment Date
                 4            Total number of payments
                               to be made
                 5            Monthly Payment
                 6            Original amount of the note
                 7            Total finance charge over the
                               term of the note
                 8            Paid-through date
                 9            Status code
                10            Resale or original
                11            Amount of late charges due
                12            Date of last payment received
                13            Account balance
                14            Taxes due
                15            Insurance due
                16            Late charges due
                17            Other charges due
                18            Rebate method

      "Servicer": Mid-State Homes, Inc., a Florida corporation, as servicer
under the Servicing Agreement, and its permitted successors and assigns
thereunder, including any successor servicer appointed pursuant to Section
3.07(d).

      "Servicer Reporting Date": The date each month on which the Servicer is
required pursuant to Section 3.01 of the Servicing Agreement to report to the
Issuer, the Successor Servicer, the Accountants and the Trustee information
concerning the Accounts, including all collections on the Accounts received by
it during


                                      I-17
<PAGE>

the related Remittance Period (as defined in the Servicing Agreement), which
date shall be the 20th day of each month following such Remittance Period or, if
such day is not a Business Day, the next preceding Business Day.

      "Servicing Account": As defined in Section 2.08(b) of the Servicing
Agreement.

      "Servicing Agreement": The Servicing Agreement, dated as of the date of
this Indenture, among the Issuer, the Servicer and the Trustee, providing, among
other things, for the servicing of the Accounts, as said agreement may be
amended or supplemented from time to time as permitted hereby and thereby. Such
term shall also include any servicing agreement entered into with a successor
servicer pursuant to Section 3.07(d) hereof.

      "Servicing Default": Any default by the Servicer under the Servicing
Agreement that is an "Event of Default" under the Servicing Agreement, as
specified in Section 5.01 thereof.

      "Servicing Fee": With respect to any Account, other than an Account with
respect to which (i) the related Mortgaged Property has been repossessed or (ii)
the related Economic Balance is zero pursuant to the proviso of the definition
of "Economic Balance", the fee payable to the Servicer under the Servicing
Agreement, which fee shall be $300 annually, payable in equal monthly
installments.

      "Servicing Officer": Any officer of the Servicer involved in, or
responsible for, the administration and servicing of the Accounts whose name
appears on a list of servicing officers furnished to the Issuer and the Trustee
by the Servicer, as such list may be amended or supplemented from time to time.

      "Software Rights": All rights and interests in various software programs,
any equipment or other property necessary or appropriate to service the Accounts
whether such rights and interests are now owned, held, or after acquired by
Mid-State as contemplated by the License and Assignment of Rights in Servicing
Property attached as Exhibit E to the Servicing Agreement.

      "Sub-Servicer": As defined in the Servicing Agreement.

      "Successor Servicer": The Person appointed, or required to act as,
Successor Servicer pursuant to Section 3.07 hereof.

      "Target Overcollateralization Date": The Payment Date occurring in 
April 2000. 

                                      I-18
<PAGE>

      "Target Overcollateralization Level": As of any Payment Date, the level of
overcollateralization that would exist if the Overcollateralization Amount were
equal to the greater of (i) the product of (x) the Overcollateralization
Percentage and (y) the Aggregate Economic Balance of the Accounts as of the
first day of the month preceding the month of such Payment Date and (ii) the
Minimum Target Overcollateralization Amount.

      "Trigger Event": Any one of the following events:

            (a)   the Issuer fails to make a payment due hereunder and such
                  failure continues for two Business Days;

            (b)   the Servicer fails to make a required payment or deposit due
                  under the Servicing Agreement and such failure continues for
                  four Business Days;

            (c)   An Event of Default (as defined in the Servicing Agreement)
                  occurs under Section 5.01(a)(iii), (iv), (v), (vi) or (vii) of
                  the Servicing Agreement;

            (d)   a breach of any covenant of the Servicer in the Servicing
                  Agreement which may have a materially adverse effect on the
                  Servicer or its performance under the Servicing Agreement is
                  not cured within 60 days after the Servicer becomes aware
                  thereof or after notice thereof from any Person;

   
            (e)   any representation or warranty by Mid-State Homes, Inc. in the
                  Purchase and Sale Agreement, or any representation or warranty
                  by the Issuer herein, is incorrect and such breach may have a
                  material adverse effect on the Issuer or the Noteholders and
                  is not cured, or the related Account is not substituted for 
                  or repurchased by Mid-State and in either case relased from 
                  the lien of the Indenture, within 90 days after notice 
                  thereof from the Trustee;
    

            (f)   there shall occur the entry of a decree or order for relief by
                  a court having jurisdiction in respect of the Issuer in an
                  involuntary case under the federal bankruptcy laws, as now or
                  hereafter in effect, or any other present or future federal or
                  state bankruptcy, insolvency or similar law, or appointing a
                  receiver, liquidator, assignee, trustee, custodian,
                  sequestrator or other similar official of the Issuer or of any
                  substantial part of its property, or ordering the winding up
                  or liquidation of the affairs of the Issuer and the
                  continuance of any such decree or order unstayed and in effect
                  for a period of 60 consecutive days;


                                      I-19
<PAGE>

            (g)   there shall occur the commencement by the Issuer of a
                  voluntary case under the federal bankruptcy laws, as now or
                  hereafter in effect, or any other present or future federal or
                  state bankruptcy, insolvency or similar law, or the consent by
                  the Issuer to the appointment of or taking possession by a
                  receiver, liquidator, assignee, trustee, custodian,
                  sequestrator or other similar official of the Issuer or of any
                  substantial part of its property or the making by the Issuer
                  of an assignment for the benefit of creditors or the failure
                  by the Issuer generally to pay its debts as such debts become
                  due or the taking of corporate action by the Issuer in
                  furtherance of any of the foregoing;

            (h)   the Purchase and Sale Agreement, the Servicing Agreement or
                  this Indenture cease to be in full force and effect; or

            (i)   the lien of the Indenture ceases to be effective or ceases to
                  be of a first priority.

      "Trust": The trust established by the Trust Agreement.

      "Trust Agreement": The trust agreement, dated as of March 1, 1997 between
the Bank and the Grantor.

      "Trust Estate": All money, instruments and other property subject or
intended to be subject to the lien of this Indenture for the benefit of the
Holders of the Notes as of any particular time (including all property and
interests Granted to the Trustee in the Granting Clauses of this Indenture),
including all proceeds thereof, and all right, title and interest of the Trustee
in, to and under the Servicing Agreement and all money and property received by
the Trustee pursuant thereto in respect of the Accounts.

      "Trust Indenture Act" or "TIA": The Trust Indenture Act of 1939, as
amended, as in force at the Closing Date, unless otherwise specifically
provided.

      "Trust Mortgage": Any mortgage, deed of trust or similar security
instrument from the Issuer to the Trustee encumbering a Mortgaged Property owned
by the Issuer whether as part of an Account transferred on the Closing Date or
pursuant to a foreclosure or repossession of Mortgaged Property.

      "Trustee": First Union National Bank of Florida, a national banking
association, until a successor Person shall have become the Trustee pursuant to
the applicable provisions of this


                                      I-20
<PAGE>

Indenture, and thereafter "Trustee" shall mean such successor Person.

      "Vice President": With respect to the Trustee, any vice president, whether
or not designated by a number or a word or words added before or after the title
"vice president".

      "Voting Rights": With respect to a Class of Notes, a fraction, expressed
as a percentage, the numerator of which is equal to the Aggregate Current
Principal Amount of such Class of Notes and the denominator of which is equal to
the Aggregate Current Principal Amount of all Classes of Notes.


                                      I-21
<PAGE>

                                   ARTICLE II

                                    THE NOTES

      SECTION 2.01. Forms Generally.

      The Notes and the Trustee's certificate of authentication shall be in
substantially the forms set forth in this Article, with such appropriate
insertions, omissions, substitutions and other variations as are required or
permitted by this Indenture, and may have such letters, numbers or other marks
of identification and such legends or endorsements placed thereon as may be
required to comply with the rules of any securities exchange on which the Notes
may be listed, or as may, consistently herewith, be determined by the officers
executing such Notes, as evidenced by their execution thereof. Any portion of
the text of any Note may be set forth on the reverse thereof with an appropriate
reference on the face of the Notes.

      The definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods or may be produced in
any other manner permitted by the rules of any securities exchange on which the
Notes may be listed, all as determined by the officers executing such Notes, as
evidenced by their execution thereof.

      SECTION 2.02. Forms of Notes and Certificate of Authentication.

      (a) The form of the Class A-1 Notes, the Class A-2 Notes, the Class A-3
Notes and the Class A-4 Notes shall be as set forth respectively as Exhibits A,
B, C and D hereto.

      SECTION 2.03. Notes; General Provisions with Respect to Principal and
Interest Payments; Allocation of Realized Loss Amounts.

      (a) The aggregate principal amount of Notes that may be authenticated and
delivered under the Indenture is limited to $439,150,000, except for Notes 
authenticated and delivered upon registration of transfer of, or in exchange 
for, or in lieu of, other Notes pursuant to Sections 2.06, 2.07, 2.08 or 9.06 of
this Indenture.

      The Notes shall be divided into four Classes having designations, original
principal amounts, Note Interest Rates and Maturity Dates as follows:


                                      II-1
<PAGE>

                               Original
                              Principal       Note Interest
Designation                     Amount            Rate           Maturity Date
- -----------                     ------            ----           -------------
Class A-1 Notes              $287,750,000       [     ]         [             ]
Class A-2 Notes              $ 57,750,000       [     ]         [             ]
Class A-3 Notes              $ 45,100,000       [     ]         [             ]
Class A-4 Notes              $ 48,550,000       [     ]         [             ]

      The principal of each Note shall be payable in installments ending no
later than the Maturity of the final installment of the principal thereof unless
the unpaid principal of such Note becomes due and payable at an earlier date by
declaration of acceleration or call for redemption or otherwise.

      Interest on the Notes of each Class shall be payable on each Interest
Payment Date in the amount of the sum of (i) the Interest Accrual Amount for
such Class of Notes and (ii) all Class Interest Shortfalls for such Class of
Notes that have not previously been paid, together with accrued interest on such
Class Interest Shortfalls at the related Note Interest Rate to the extent
permitted by law. All payments made with respect to any Note shall be applied
first to the interest then due and payable on the current principal amount
outstanding on such Note and then to the principal thereof. All computations of
interest accrued on any Note shall be made as if each year consisted of twelve
months of thirty days each.

      On each Payment Date, any Class A-1 Realized Loss Amount will be 
applied in reduction of the Class A-1 Outstanding Principal Balance; any 
Class A-2 Realized Loss Amount will be applied in reduction of the Class A-2 
Outstanding Principal Balance; any Class A-3 Realized Loss Amount will be 
applied in reduction of the Class A-3 Outstanding Principal Balance; any 
Class A-4 Realized Loss Amount will be applied in reduction of the Class A-4 
Outstanding Principal Balance; in each case, until the Outstanding Principal 
Balance of such Class has been reduced to zero.

      All payments of principal of and interest on any Note shall be made in the
manner specified in Section 2.09 and the amounts prescribed in Section 5.08.

      Notwithstanding any of the foregoing provisions with respect to payments
of principal of and interest on the Notes, if the Notes have become or been
declared due and payable following an Event of Default and such acceleration of
maturity and its consequences have not been rescinded and annulled and the
provisions of Section 5.05(a) are not applicable, then payments of principal of
and interest on the Notes shall be made in accordance with Section 5.08.


                                      II-2
<PAGE>

      All Notes of the same Class shall be identical in all respects except for
the denominations, Note numbers and dates thereof. All Notes of the same class
issued under this Indenture shall be in all respects equally and ratably
entitled to the benefits hereof without preference, priority or distinction on
account of the actual time or times of authentication and delivery, all in
accordance with the terms and provisions of this Indenture.

      SECTION 2.04. Denominations.

      The Notes shall be issuable only as registered Notes in minimum
denominations of $1,000.

      SECTION 2.05. Execution, Authentication, Delivery and Dating.

      The Notes shall be executed on behalf of the Issuer by its Authorized
Officer. The signature of any of these officers on the Notes may be manual or
facsimile.

      Notes bearing the manual or facsimile signature of individuals who were at
any time Authorized Officers shall bind the Issuer, notwithstanding that such
individuals or any of them have ceased to hold such offices prior to the
authentication and delivery of such Notes or did not hold such offices at the
date of such Notes.

      The Notes which are authenticated and delivered by the Trustee to or upon
the order of the Issuer on the Closing Date shall be dated the Accrual Date. All
other Notes which are authenticated after the Closing Date for any other purpose
hereunder shall be dated the date of their authentication.

      The Notes may be authenticated by the Trustee either at the Corporate
Trust Office or at the Trustee's office or agency in the Borough of Manhattan,
City and State of New York.

      No Note shall be entitled to any benefit under this Indenture or be valid
or obligatory for any purpose, unless there appears on such Note a certificate
of authentication substantially in the form provided for in the related exhibit
hereto executed by the Trustee or by any Authenticating Agent by the manual
signature of one of its authorized officers, employees or signatories, and such
certificate upon any Note shall be conclusive evidence, and the only evidence,
that such Note has been duly authenticated and delivered hereunder.

      SECTION 2.06. Temporary Notes.

      Pending the preparation of definitive Notes, the Issuer may execute, and
upon Issuer Order the Trustee shall authenticate and


                                      II-3
<PAGE>

deliver, temporary Notes which are printed, lithographed, typewritten,
mimeographed or otherwise produced, in any authorized denomination,
substantially of the tenor of the definitive Notes in lieu of which they may be
so issued and with such variations as the officers executing such Notes may
determine, as evidenced by their execution of such Notes.

      If temporary Notes are issued, the Issuer will cause definitive Notes to
be prepared without unreasonable delay. After the preparation of definitive
Notes, the temporary Notes shall be exchangeable for definitive Notes upon
surrender of the temporary Notes at the office or agency of the Issuer to be
maintained as provided in Section 3.02, without charge to the Holder. Upon
surrender or cancellation of any one or more temporary Notes, the Issuer shall
execute and the Trustee shall authenticate and deliver and exchange therefor a
like principal amount of definitive Notes of authorized denominations. Until so
exchanged, the temporary Notes shall in all respects be entitled to the same
benefits under this Indenture as definitive Notes.

      SECTION 2.07. Registration, Registration of Transfer and Exchange.

      The Issuer shall cause to be kept a register (the "Note Register") in
which, subject to such reasonable regulations as it may prescribe, the Issuer
shall provide for the registration of Notes and the registration of transfers of
Notes. The Trustee is hereby initially appointed "Note Registrar" for the
purpose of registering Notes and transfers of Notes as herein provided. Upon any
resignation of any Note Registrar appointed by the Issuer, the Issuer shall
promptly appoint a successor or, in the absence of such appointment, shall
assume the duties of Note Registrar.

      At any time at which the Trustee is not also the Note Registrar, the
Trustee shall be a co-Note Registrar. The Trustee, if it shall ever be serving
as co-Note Registrar, shall furnish the Note Registrar promptly after each
authentication of a Note by the Trustee appropriate information with respect
thereto for entry by the Note Registrar into the Note Register. If the Trustee
shall at any time not be authorized to keep and maintain the Note Register, the
Trustee shall have the right to inspect such Note Register at all reasonable
times and to rely conclusively upon a certificate of the Person in charge of the
Note Register as to the names and addresses of the holders of the Notes and the
principal amounts and numbers of such Notes so held.

      Upon surrender for registration of transfer of any Note at the office or
agency of the Issuer to be maintained as provided in Section 3.02, the Issuer
shall execute, and the Trustee shall authenticate and deliver, in the name of
the designated


                                      II-4
<PAGE>

transferee or transferees, one or more new Notes of any authorized
denominations, and of the same Class and a like aggregate principal amount.

      At the option of the Holder, Notes may be exchanged for other Notes of the
same Class of any authorized denominations and of a like aggregate initial
principal amount, upon surrender of the Notes to be exchanged at such office or
agency. Whenever any Notes are so surrendered for exchange, the Issuer shall
execute, and the Trustee shall authenticate and deliver, the Notes which the
Noteholder making the exchange is entitled to receive.

      All Notes issued upon any registration of transfer or exchange of Notes
shall be the valid obligations of the Issuer, evidencing the same debt, and
entitled to the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

      Every Note presented or surrendered for registration of transfer or
exchange shall be duly endorsed, or be accompanied by a written instrument of
transfer in form satisfactory to the Trustee duly executed, by the Holder
thereof or his attorney duly authorized in writing.

      No service charge shall be made for any registration of transfer or
exchange of Notes, but the Issuer may require payment of a sum sufficient to
cover any tax or other governmental charge as may be imposed in connection with
any registration of transfer or exchange of Notes, other than exchanges pursuant
to Section 2.08 not involving any transfer.

      The Notes will initially be represented by certificated Notes registered
in the name of Cede & Co., as nominee of the Depository Trust Company ("DTC").
No person acquiring a beneficial interest in a Note will be entitled to receive
a certificated Note, except as described in the next paragraph of this Section
2.07.

      The Notes will be issued to and registered in the Note Register in the
name of a person acquiring a beneficial interest in such Notes only if (i) the
Trustee receives a written notice from the Issuer that DTC is no longer willing
or able to discharge properly its responsibilities as depository with respect to
the Notes and the Issuer is unable to locate a qualified successor or (ii) the
Issuer, at its option, elects to terminate the book-entry system through DTC.
Upon the occurrence of either event described in clauses (i) and (ii) above, the
Trustee shall notify DTC of the occurrence of either such event. Upon surrender
by DTC of the certificated Notes and satisfaction of the conditions set forth in
this Section 2.07 of the Indenture for the registration of transfer and receipt
by the Trustee of a list of the names and addresses of the beneficial owners of
the


                                      II-5
<PAGE>

Notes in whose name the Notes are to be registered, new Notes shall be delivered
pursuant to this Section 2.07.

      SECTION 2.08. Mutilated, Destroyed, Lost or Stolen Notes.

      If (1) any mutilated Note is surrendered to the Trustee or the Trustee
receives evidence to its satisfaction of the destruction, loss or theft of any
Note, and (2) there is delivered to the Trustee such security or indemnity as
may be required by the Trustee to save each of the Trustee and the Issuer
harmless, then, in the absence of notice to the Issuer or the Trustee that such
Note has been acquired by a bona fide purchaser, the Issuer shall execute and
upon its direction the Trustee shall authenticate and deliver, in exchange for
or in lieu of any such mutilated, destroyed, lost or stolen Note, a new Note or
Notes of the same Class, tenor and aggregate initial principal amount bearing a
number not contemporaneously outstanding; provided, however, that if any such
mutilated, destroyed, lost or stolen Note shall have become or shall be about to
become due and payable, or shall have become subject to redemption in full,
instead of issuing a new Note, the Issuer may pay such Note without surrender
thereof, except that any mutilated Note shall be surrendered. If, after the
delivery of such new Note or payment of a destroyed, lost or stolen Note
pursuant to the proviso to the preceding sentence, a bona fide purchaser of the
original Note in lieu of which such new Note was issued presents for payment
such original Note, the Issuer and the Trustee shall be entitled to recover such
new Note (or such payment) from the Person to whom it was delivered or any
Person taking such new Note from such Person, except a bona fide purchaser, and
shall be entitled to recover upon the security or indemnity provided therefor to
the extent of any loss, damage, cost or expense incurred by the Issuer or the
Trustee in connection therewith.

      Upon the issuance of any new Note under this Section, the Issuer may
require the payment of a sum sufficient to cover any tax or other governmental
charge that may be imposed in relation thereto and any other reasonable expenses
(including the fees and expenses of the Trustee) connected therewith.

      Except to the extent provided in the first paragraph of this Section 2.08,
every new Note issued pursuant to this Section in lieu of any destroyed, lost or
stolen Note shall constitute an original additional contractual obligation of
the Issuer, whether or not the destroyed, lost or stolen Note shall be at any
time enforceable by anyone, and shall be entitled to all the benefits of this
Indenture equally and proportionately, to the extent provided herein, with any
and all other Notes duly issued hereunder.


                                      II-6
<PAGE>

      The provisions of this Section are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the replacement or
payment of mutilated, destroyed, lost or stolen Notes.

      SECTION 2.09. Payments of Principal and Interest.

      (a) Any installment of interest or principal payable on any Note which is
punctually paid or duly provided for by the Issuer on the applicable Payment
Date shall be paid to the Person in whose name such Note (or one or more
Predecessor Notes) is registered at the close of business on the Record Date for
such Payment Date by check mailed to such Person's address as it appears in the
Note Register on such Record Date, except that with respect to a Note registered
in the name of the nominee of a clearing agency (initially, such nominee to be
Cede & Co.) payments will be made by wire transfer in immediately available
funds to the account designated by such nominee in writing at least two Business
Days prior to such Payment Date and except for the final installment of
principal payable with respect to such Note (or the Redemption Price for any
Note called for redemption), which shall be payable as provided in subsection
(b) of this Section 2.09. Any installment of interest or principal not
punctually paid or duly provided for shall be payable in the manner and to the
Persons specified in subsection (c) of this Section 2.09.

      (b) All reductions in the principal amount of a Note (or one or more
Predecessor Notes) effected by means of an allocation of the Realized Loss
Allocation Amount or by payments of installments of principal made on any
Payment Date shall be binding upon all Holders of such Note and of any Note
issued upon the registration of transfer thereof or in exchange therefor or in
lieu thereof, whether or not such payment is noted on such Note. The final
installment of principal of each Note (including the Redemption Price of any
Note called for redemption pursuant to Section 10.01) shall be payable only upon
presentation and surrender thereof on or after the Payment Date or Redemption
Date therefor at the Corporate Trust Office or at the office or agency of the
Issuer maintained by it for such purpose set forth in Section 3.02.

      Whenever, on the basis of Remittances on the Accounts received and
expected to be received during the related Due Periods or on the related Payment
Date, as applicable, the Issuer expects that the entire remaining unpaid
principal amount of the Notes will become due and payable on the next Principal
Payment Date, it shall, no later than ten days prior to such Principal Payment
Date, mail or cause to be mailed to each Person in whose name a Note to be so
retired is registered at the close of business on the Record Date that would
otherwise be applicable to such Principal Payment Date a notice to the effect
that:


                                      II-7
<PAGE>

            (i) the Issuer expects that funds sufficient to pay such final
      installment will be available in the Collection Account on such Principal
      Payment Date, and

          (ii) if such funds are available, (A) such final installment will be
      payable on such Payment Date, but only upon presentation and surrender of
      such Note at the Corporate Trust Office or at the office or agency of the
      Issuer maintained for such purpose pursuant to Section 3.02 (the addresses
      of which shall be set forth in such notice), and (B) no interest shall
      accrue on such Note after such Principal Payment Date.

Notices in connection with redemptions of Notes shall contain the information
set forth in, and be mailed in accordance with, Section 10.02.

      (c) Subject to the foregoing provisions of this Section, each Note
delivered under this Indenture upon registration of transfer of or in exchange
for or in lieu of any other Note shall carry the rights to unpaid principal and
interest that were carried by such other Note. Any checks mailed pursuant to
subsection (a) of this Section 2.09 and returned undelivered shall be held in
accordance with Section 3.03.

      (d) Not later than each Debt Service Requirement Determination Date, the
Trustee shall prepare and deliver to the Issuer a statement with respect to the
following Payment Date (a "Payment Date Statement") setting forth:

            (i) the amount of Issuer Expenses paid or due to be paid in respect
      of the related Due Period;

            (ii) the amount of the Available Funds for such Payment Date;

            (iii) the amount of interest then due and payable on the Notes then
      Outstanding (stated separately as to each Class);

            (iv) the Optimal Principal Amount for each Class;

            (v) whether the Available Funds for such Payment Date will be
      sufficient to pay on such Payment Date all amounts specified in clause
      (iii) and, if not, the percentages of such amount which may be paid in
      accordance with the priorities set forth in Section 8.02(c) from the
      amounts expected to be available in the Collection Account;

            (vi) the Class Interest Shortfall (stated separately as to each
      Class);


                                      II-8
<PAGE>

            (vii) the Collateral Deficiency Amount, if any;

            (viii) the amounts included in such statement pursuant to clauses
      (iii) and (iv), expressed in each case per Individual Note, to be paid on
      such Payment Date;

            (ix) the amount, if any, to be released to the Issuer pursuant to
      clause twenty-first of Section 8.02(c)(ii);

            (x) the total Realized Loss Amounts and amount allocated
      to each Class of Notes and interest thereon;

            (xi) the unpaid principal amount of each Class of Notes which will
      remain after giving effect to the payments to be made on such Payment Date
      expressed both on an aggregate basis and per Individual Note;

            (xii) the Cumulative Actual Net Economic Losses as of the end of the
      related Due Period;

            (xiii) the Economic Balance as of the end of the related Due Period
      of Accounts with respect to which there is a material breach of any
      representation or warranty made in Section 3.11 or as to which there is a
      material defect in the related Account Documents in accordance with
      Section 3.12(b);

            (xiv) the Minimum Target Overcollateralization Amount; and

            (xv) cumulative unreimbursed Realized Loss Amounts

      Each Payment Date Statement shall be delivered by the Trustee to the
Issuer, each designee of the Issuer specified in writing to the Trustee, Lehman
Brothers Inc., S&P, the firm of Independent Accountants appointed by the Issuer
pursuant to Section 8.06(a) and, upon request, to the beneficial owners of the
Notes.

      SECTION 2.10. Persons Deemed Owners.

      Prior to due presentment for registration of transfer of any Note, the
Issuer, the Trustee, any Agent and any other agent of the Issuer or the Trustee
may treat the Person in whose name any Note is registered as the absolute owner
of such Note for all purposes whatsoever, whether or not such Note is overdue,
and neither the Issuer, the Trustee, any Agent nor any other agent of the Issuer
or the Trustee shall be affected by notice to the contrary.


                                      II-9
<PAGE>

      SECTION 2.11. Cancellation.

      All Notes surrendered for payment, registration of transfer, exchange or
redemption shall, if surrendered to any Person other than the Trustee, be
delivered to the Trustee, and such Notes, together with all such Notes so
surrendered directly to the Trustee, shall be promptly cancelled by it. The
Issuer may at any time deliver to the Trustee for cancellation any Note
previously authenticated and delivered hereunder which the Issuer may have
acquired in any manner whatsoever, and all Notes so delivered shall be promptly
cancelled by the Trustee. No Notes shall be authenticated in lieu of or in
exchange for any Notes cancelled as provided in this Section, except as
expressly permitted by this Indenture. All cancelled Notes held by the Trustee
shall be held by the Trustee in accordance with its standard retention policy,
unless the Issuer shall direct by an Issuer Order that they be destroyed or
returned to it.

      SECTION 2.12. Authentication and Delivery of Notes.

      The Notes may be executed by the Issuer and delivered to the Trustee for
authentication, and thereupon the same shall be authenticated and delivered by
the Trustee, upon Issuer Request and upon receipt by the Trustee of the
following items required to be delivered to the Trustee in connection with the
initial authentication and delivery of the Notes on the Closing Date:

            (a) an Issuer Order authorizing the authentication and delivery of
      the Notes;

            (b) an Officers' Certificate of the Issuer, complying with the
      requirements of Section 11.01, stating that:

            (i) the Issuer is not in Default under this Indenture and the
      issuance of the Notes will not result in any breach of any of the terms,
      conditions or provisions of, or constitute a default under, the Trust
      Agreement or any other constituent documents of the Issuer, or any
      indenture, mortgage, deed of trust or other agreement or instrument to
      which the Issuer is a party or by which it is bound, or any order of any
      court or administrative agency entered in any proceeding to which the
      Issuer is a party or by which it may be bound or to which it may be
      subject, and all conditions precedent provided in this Indenture relating
      to the authentication and delivery of the Notes have been complied with;

            (ii) the Issuer is the owner of and has good title to each Account,
      has not assigned any interest or participation in any such Account (or, if
      any such interest or participation has been assigned, it has been
      released) and has the right to Grant each such Account to the Trustee, and


                                    II-10
<PAGE>

      no other Person has any lien on, security interest in or other rights to
      any such Account;

            (iii) the Issuer has Granted to the Trustee all of its right, title,
      and interest in each Account Granted to the Trustee by it to secure the
      Notes;

            (iv) the information set forth in the Schedule of Accounts to this
      Indenture is correct;

            (v) attached thereto are true and correct copies of letters signed
      by the Rating Agencies confirming that the Class A-1 Notes have been rated
      AAA by S&P and Aaa by Moody's, the Class A-2 Notes have been rated at
      least AA by S&P and Aa2 by Moody's, the Class A-3 Notes have been rated at
      least A by S&P and A2 by Moody's and the Class A-4 Notes have been rated
      at least BBB by S&P and Baa2 by Moody's; and

            (vi) each of the Accounts satisfies the requirements of subsection
      (c) below;

            (c) all of the Accounts (except that (A) in lieu of delivering the
      Account Documents for any Account which has been the subject of a Full
      Prepayment received by the Servicer after the Cut-Off Date but no later
      than five Business Days prior to the Closing Date, the Issuer may deliver,
      or cause to be delivered, as indicated in the Officers' Certificate from
      the Servicer delivered pursuant to subsection (e) of this Section 2.12,
      the cash proceeds of such Full Prepayment, (B) in lieu of delivering the
      Account Documents for any Account with respect to which foreclosure
      proceedings have been commenced and such Account Documents are required in
      connection with the prosecution of such proceedings, the Issuer may
      deliver a trust receipt pursuant to Section 3.13(c) of this Indenture and
      (C) the Trustee's review of such Account Documents pursuant to Section
      3.12 need not be completed until 90 days following the Closing Date),
      which Accounts:

                  shall have an aggregate Economic Balance at least equal to 
            $[           ] as of the Cut-Off Date, and

                  shall satisfy each of the representations and warranties with
            respect to such Accounts set forth in Section 3.11 of this
            Indenture;

            (d) an executed counterpart of the Servicing Agreement;

            (e) an Officer's Certificate from the Servicer, dated as of the
      Closing Date, certifying that all Monthly Payments (net of the Servicing
      Fee) on the Accounts due after the Cut-Off Date and received more than
      five Business Days prior


                                    II-11
<PAGE>

      to the Closing Date plus the proceeds of each Full Prepayment of any such
      Account (including any related payment of interest) received by the
      Servicer after the Cut-Off Date but more than five Business Days prior to
      the Closing Date have been remitted to the Trustee for deposit in the
      Collection Account in accordance with Section 2.08 of the Servicing
      Agreement and setting forth the aggregate amount so remitted representing
      a Full Prepayment received by the Servicer after the Cut-Off Date but more
      than five Business Days prior to the Closing Date;

            (f) a letter, addressed to the Trustee and complying with the
      requirements of Section 11.01, of a firm of Independent Accountants of
      recognized national reputation to the effect that:

                  (1) they have performed the following procedures (which need
            not constitute an examination in accordance with generally accepted
            auditing standards):

                        (A) they have randomly selected a sample of the
                  Accounts, and compared the Account number, the total number of
                  Monthly Payments to be made under the Account during its term,
                  the total finance charge over the term of the related Account
                  Note, Monthly Payment, amount financed and the original
                  principal balance set forth in the related Account Documents
                  to the corresponding item in the Schedule of Accounts;

                        (B) they recalculated the Economic Balance for each
                  Account and compared the Economic Balance calculated by the
                  Issuer to the Economic Balances calculated by them for each
                  Account and compared the aggregate Economic Balance for all
                  Accounts calculated by them to the aggregate initial principal
                  amount of the Notes proposed to be authenticated and
                  delivered;

                  (2) based upon the above-specified procedures, such firm has
            determined that:

                        (A) they are 95% confident that the particular
                  attributes of the Accounts tested by them as described in
                  paragraph (1)(A) above will not vary from the corresponding
                  information set forth on the Schedule of Accounts for more
                  than 3% of all of the Accounts;

                        (B) the Economic Balance calculated by the Issuer for
                  the Accounts does not exceed the Economic Balance for the
                  Accounts as calculated by


                                    II-12
<PAGE>

                  them in accordance with the definition of the term "Economic
                  Balance" and the aggregate of the Economic Balances calculated
                  by them for all Accounts is not less than [ ]% of the
                  aggregate initial principal amount of the Notes proposed to be
                  authenticated and delivered;

            (g) cash in the amount equal to the amount, if any, required to be
      remitted to the Trustee pursuant to Section 2.08 of the Servicing
      Agreement (as indicated by the Officers' Certificate from the Servicer
      delivered pursuant to subsection (e) of this Section 2.12) and deposited
      in the Collection Account and held by the Trustee and applied in
      accordance with Section 8.02;

            (h) an executed copy of the Purchase and Sale Agreement;

            (i) an executed copy of the Trust Agreement;

            (j) an executed copy of the Holding Account Agreement; and

            (k) a copy of the fidelity bond required pursuant to Section 4.05 of
      the Servicing Agreement.

      SECTION 2.13.  Non-Petition.

   
      Each Holder of any Note by his acceptance thereof shall be deemed to 
have agreed not to petition or cause or permit any Affiliate to petition or 
otherwise invoke the process of any court or government authority for the 
purpose of commencing or sustaining a case against the Issuer under any 
Federal or state bankruptcy, insolvency or similar law or appointing a 
receiver, liquidator, assignee, trustee, custodian, sequester or other 
similar official of the Issuer or any substantial part of its property, or 
ordering the winding up or liquidation of the affairs of the Issuer.
    

                                    II-13
<PAGE>

                                   ARTICLE III

                   COVENANTS; REPRESENTATIONS AND WARRANTIES

      SECTION 3.01.  Payment of Notes.

      The Issuer will pay or cause to be duly and punctually paid the principal
of and interest on the Notes in accordance with the terms of the Notes and this
Indenture.

      SECTION 3.02.  Maintenance of Office or Agency.

      The Issuer will maintain in the Borough of Manhattan, the City of New
York, the State of New York and in the city where the Corporate Trust Office is
located an office or agency where Notes may be presented or surrendered for
payment or may be surrendered for registration of transfer or exchange, and
where notices and demands to or upon the Issuer in respect of the Notes and this
Indenture may be served. The Issuer will give prompt written notice to the
Trustee of the location and any change in the location of such office or agency.
Until written notice of any change in the location of such office or agency is
delivered to the Trustee or if at any time the Issuer shall fail to maintain any
such required office or agency or shall fail to furnish the Trustee with the
address thereof, Notes may be so presented or surrendered, and such notices and
demands may be made or served, at the office of First Union National Bank of
Florida, 40 Broad Street, 5th Floor - Suite 550, New York, New York 10004, and
at the Corporate Trust Office.

      The Issuer may also from time to time designate one or more other offices
or agencies (in or outside the City of New York or the city where the Corporate
Trust Office is located) where the Notes may be presented or surrendered for any
or all such purposes and where notices and demands may be served and may from
time to time rescind such designations; provided, however, that (i) no such
designation or rescission shall in any manner relieve the Issuer of its
obligation to maintain an office or agency in the City of New York, for the
purposes set forth in the preceding paragraph and (ii) any designation of an
office or agency for payment of Notes shall be subject to Section 3.03. The
Issuer will give prompt written notice to the Trustee of any such designation or
rescission and of any change in the location of any such other office or agency.

      SECTION 3.03.  Money for Note Payments to Be Held in Trust.

      All payments of amounts due and payable with respect to any Notes which
are to be made from amounts withdrawn from the Collection Account pursuant to
Section 8.02(c) or Section 5.08 shall be made on behalf of the Issuer by the
Trustee or by another Paying Agent, and no amounts so withdrawn from the


                                    III-1
<PAGE>

Collection Account for payments of Notes shall be paid over to the Issuer under
any circumstances except as provided in this Section 3.03 or in Section 5.08.

      If the Issuer shall have a Paying Agent that is not also the Note
Registrar, it shall furnish, or cause the Note Registrar to furnish no later
than the fifth Business Day after each Record Date, a list, in such form as such
Paying Agent may reasonably require, of the names and addresses of the Holders
of Notes and of the number of Individual Notes held by each such Holder.

      Whenever the Issuer shall have a Paying Agent other than the Trustee, it
will, on or before the Business Day next preceding each Payment Date, direct the
Trustee to deposit with such Paying Agent an aggregate sum sufficient to pay all
amounts then becoming due (to the extent funds are then available for such
purpose in the Collection Account), such sum to be held in trust for the benefit
of the Persons entitled thereto. Any moneys deposited with a Paying Agent in
excess of an amount sufficient to pay the amounts then becoming due on the Notes
with respect to which such deposit was made shall, upon Issuer Order, be paid
over by such Paying Agent to the Trustee for application in accordance with
Article VIII.

      Any Paying Agent shall be appointed by Issuer Order. The Issuer shall not
appoint any Paying Agent which is not, at the time of such appointment, a
depository institution or trust company. The Issuer will cause each Paying Agent
other than the Trustee to execute and deliver to the Trustee an instrument in
which such Paying Agent shall agree with the Trustee (and if the Trustee acts as
Paying Agent, it hereby so agrees), subject to the provisions of this Section,
that such Paying Agent will:

            (1) allocate all sums received for payment to the Holders of Notes
      on each Payment Date among such Holders in the proportion specified in the
      Payment Date Statement, to the extent permitted by applicable law;

            (2) hold all sums held by it for the payment of amounts due with
      respect to the Notes in trust for the benefit of the Persons entitled
      thereto until such sums shall be paid to such Persons or otherwise
      disposed of as herein provided and pay such sums to such Persons as herein
      provided;

            (3) if such Paying Agent is not the Trustee, immediately resign as a
      Paying Agent and forthwith pay to the Trustee all sums held by it in trust
      for the payment of Notes if at any time it ceases to meet the standards
      set forth above required to be met by a Paying Agent at the time of its
      appointment;


                                    III-2
<PAGE>

            (4) if such Paying Agent is not the Trustee, give the Trustee notice
      of any Default by the Issuer (or any other obligor upon the Notes) in the
      making of any payment required to be made with respect to any Notes;

            (5) if such Paying Agent is not the Trustee, at any time during the
      continuance of any such Default, upon the written request of the Trustee,
      forthwith pay to the Trustee all sums so held in trust by such Paying
      Agent; and

            (6) comply with all requirements of the Internal Revenue Code of
      1986, as amended (or any successor or amendatory statutes), and all
      regulations thereunder, with respect to the withholding from any payments
      made by it on any Notes of any applicable withholding taxes imposed
      thereon and with respect to any applicable reporting requirements in
      connection therewith; provided, however, that with respect to withholding
      and reporting requirements applicable to original issue discount (if any)
      on the Notes, the Issuer has provided the calculations pertaining thereto
      to the Trustee.

      The Issuer may at any time, for the purpose of obtaining the satisfaction
and discharge of this Indenture or for any other purpose, by Issuer Order direct
any Paying Agent, if other than the Trustee, to pay to the Trustee all sums held
in trust by such Paying Agent, such sums to be held by the Trustee upon the same
trusts as those upon which such sums were held by such Paying Agent; and upon
such payment by any Paying Agent to the Trustee, such Paying Agent shall be
released from all further liability with respect to such money.

      Any money held by the Trustee or any Paying Agent in trust for the payment
of any amount due with respect to any Note and remaining unclaimed for two years
after such amount has become due and payable to the Holder of such Note shall be
discharged from such trust and paid to the Issuer; and the Holder of such Note
shall thereafter, as an unsecured general creditor, look only to the Issuer for
payment thereof (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Trustee or such Paying Agent with respect to such trust
money shall cease upon such payment. The Trustee may adopt and employ, at the
expense of the Issuer, any reasonable means of notification of such repayment
(including, but not limited to, mailing notice of such repayment to Holders
whose Notes have been called but have not been surrendered for redemption or
whose right to or interest in moneys due and payable but not claimed is
determinable from the records of the Trustee or any Agent, at the last address
of record for each such Holder).

      SECTION 3.04.  Existence of Issuer.


                                    III-3
<PAGE>

      The Issuer will keep in full effect its existence, rights and franchises
as a statutory business trust under the laws of the State of Delaware (unless it
becomes, or any successor Issuer hereunder is or becomes, organized under the
laws of any other State or of the United States of America, in which case the
Issuer will keep in full effect its existence, rights and franchises under the
laws of such other jurisdiction) and will obtain and preserve its qualification
to do business in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Indenture, the
Notes, the Trust Estate and each instrument or agreement included in the Trust
Estate.

      SECTION 3.05. Protection of Trust Estate.

      (a) The Issuer will from time to time execute and deliver all such
supplements and amendments hereto and all such financing statements,
continuation statements, instruments of further assurance, and other
instruments, and will take such other action as may be necessary or advisable to

            (i) Grant more effectively all or any portion of the Trust Estate.

            (ii) maintain or preserve the lien of this Indenture or carry out
      more effectively the purposes hereof,

            (iii) perfect, publish notice of, or protect the validity of, any
      Grant made or to be made by this Indenture,

            (iv) enforce any of the Account Documents,

            (v) preserve and defend title to the Trust Estate and the rights of
      the Trustee and of the Noteholders in the Account Documents and the other
      property held as part of the Trust Estate against the claims of all
      persons and parties, or

            (vi) pay all taxes or assessments levied or assessed upon the Trust
      Estate when due.

      The Issuer hereby designates the Trustee its agent and attorney-in-fact to
execute any financing statement, continuation statement or other instrument
required pursuant to this Section 3.05; provided, however, that such designation
shall not be deemed to create a duty in the Trustee to monitor the compliance of
the Issuer with the foregoing covenants and provided, further, that the duty of
the Trustee to execute any instrument required pursuant to this Section 3.05
shall arise only if the Trustee has knowledge of any failure of the Issuer to
comply with provisions of this Section 3.05. The Issuer shall execute a power of
attorney coupled with an interest which shall be irrevocable, and


                                    III-4
<PAGE>

the Issuer hereby ratifies and confirms all that the Trustee may
do by virtue thereof.

      (b) Except as otherwise provided herein and in the Servicing Agreement,
the Trustee shall not remove any portion of the Trust Estate that consists of
money or is evidenced by an instrument, certificate or other writing from the
jurisdiction in which it was held at the date of the most recent Opinion of
Independent Counsel delivered pursuant to Section 3.06 (or from the jurisdiction
in which it was held as described in the Opinion of Counsel delivered at the
Closing Date pursuant to Section 2.12(b), if no Opinion of Independent Counsel
has yet been delivered pursuant to Section 3.06) unless the Trustee shall have
first received an Opinion of Independent Counsel to the effect that the lien and
security interest created by this Indenture with respect to such property will
continue to be maintained after giving effect to such action or actions.

      SECTION 3.06.  Opinions as to Trust Estate.

      On or before May 15 in each calendar year, beginning in 1998, the Issuer
shall furnish to the Trustee an Opinion of Independent Counsel either stating
that, in the opinion of such counsel, such action has been taken as is necessary
to perfect and to maintain the lien and security interest created by this
Indenture with respect to the Trust Estate and reciting the details of such
action or stating that in the opinion of such counsel no such action is
necessary to maintain such lien and security interest. Such Opinion of Counsel
shall also address any other matter reasonably requested by the Trustee with
respect to the Trust Estate and describe all such action, if any, that will, in
the opinion of such counsel, be required to be taken to maintain the lien and
security interest of this Indenture with respect to the Trust Estate until May
15 in the following calendar year. The Issuer shall be required to take whatever
action set forth in the Opinion of Independent Counsel to perfect or maintain
the lien and security interest in the Trust Estate created by this Indenture.

      SECTION 3.07. Performance of Obligations; Servicing Agreement.

      (a) The Issuer will punctually perform and observe all of its obligations
and agreements contained in the Servicing Agreement.

      (b) The Issuer will not take any action or permit any action to be taken
by others which would release any Person from any of such Person's covenants or
obligations under any of the Account Documents or under any instrument included
in the Trust Estate, or which would result in the amendment, hypothecation,
subordination, termination or discharge of, or impair the


                                    III-5
<PAGE>

validity or effectiveness of, any of the Account Documents, or any such
instrument, except for such actions that are expressly provided for in the
Servicing Agreement.

      (c) If the Issuer shall have knowledge of the occurrence a Servicing
Default, the Issuer shall promptly notify the Trustee thereof, and shall specify
in such notice the action, if any, the Issuer is taking in respect of such
Servicing Default. If any Servicing Default arises from the failure of the
Servicer to perform any of its duties or obligations under the Servicing
Agreement with respect to the Accounts, the Issuer may remedy such failure,
provided that if any Servicing Default arises from the failure by the Servicer
to comply with requirements imposed upon it under Section 2.12 of the Servicing
Agreement regarding advances for taxes, assessments and other charges against
the Mortgaged Property or under Section 2.13 of the Servicing Agreement with
respect to hazard insurance for the Mortgaged Properties securing the Mortgage
Loans, the Issuer shall promptly pay such taxes, assessments or other charges or
such premiums or obtain substitute insurance coverage meeting the requirements
of said Section 2.13. So long as any Servicing Default shall be continuing, the
Trustee may, and upon the direction of the Holders of Notes entitled to more
than 50% of the Voting Rights the Trustee shall, terminate all of the rights and
powers of the Servicer under the Servicing Agreement pursuant to Section 5.01 of
the Servicing Agreement or take any other action with respect to such Servicing
Default as is permitted under said Section 5.01. Unless granted or permitted by
the Holders of Notes to the extent provided above, the Issuer may not waive any
such Servicing Default or terminate the rights and powers of the Servicer under
the Servicing Agreement.

      (d) Upon any termination of the Servicer's rights and powers pursuant to
Section 5.01 of the Servicing Agreement, the Trustee shall appoint, or shall
petition a court of competent jurisdiction to appoint, a successor servicer or
upon the occurrence of a Trigger Event, the Trustee may appoint such successor
servicer (the "Successor Servicer"). The Trustee may appoint itself Successor
Servicer. Pending the appointment of a Successor Servicer as provided above, the
Trustee shall be the Successor Servicer. Upon any termination of the Servicer's
rights and powers pursuant to Section 5.01 of the Servicing Agreement or upon
the occurrence of a Trigger Event, all rights, powers, duties and
responsibilities of the Servicer with respect to the Accounts shall vest in and
be assumed by the Successor Servicer, and the Successor Servicer shall be the
successor in all respects to the Servicer in its capacity as servicer with
respect to the Accounts under the Servicing Agreement. Upon any such
termination, the Successor Servicer, or if the Trustee so elects upon a Trigger
Event, the Trustee, is hereby authorized to mail a notice to each Obligor
directing each such Obligor to mail all Monthly Payments to the Successor
Servicer or its agent at


                                    III-6
<PAGE>

the address specified in such notice. In connection with any such appointment,
the Trustee may make such arrangements for the compensation of such successor as
it and such successor shall agree, and the Issuer shall enter into an agreement
with such successor for the servicing of the Accounts, such agreement to be
substantially similar to the Servicing Agreement or otherwise acceptable to the
Trustee; provided that any such compensation of the Successor Servicer shall not
be in excess of [ ]% of the Servicing Fee payable to the Servicer under the
Servicing Agreement.

      (e) The Issuer may enter into contracts with other Persons for the
performance of the Issuer's obligations hereunder, and performance of such
obligations by such Persons shall be deemed to be performance of such
obligations by the Issuer.

      SECTION 3.08. Negative Covenants.

      The Issuer will not:

            (i) sell, transfer, exchange or otherwise dispose of any portion of
      the Trust Estate except as expressly permitted by this Indenture;

            (ii) obtain or carry insurance relating to the Accounts separate
      from that required by the Servicing Agreement, unless the Trustee shall
      have the same rights with respect thereto as it has with respect to the
      insurance required by the Servicing Agreement;

            (iii) claim any credit on, or make any deduction from, the principal
      of, or interest on, any of the Notes by reason of the payment of any taxes
      levied or assessed upon any portion of the Trust Estate;

            (iv) engage in any business or activity other than in connection
      with, or relating to, the issuance of the Notes or the preservation of the
      Trust Estate and the release of assets therefrom pursuant to this
      Indenture and the Trust Agreement;

            (v) dissolve or liquidate in whole or in part;

            (vi) (1) permit the validity or effectiveness of this Indenture to
      be impaired, or permit the lien of this Indenture to be amended,
      hypothecated, subordinated, terminated or discharged, or permit any Person
      to be released from any covenants or obligations under this Indenture,
      except as may be expressly permitted hereby, (2) permit any lien, charge,
      security interest, mortgage or other encumbrance (other than the lien of
      this Indenture) to be created on or extend to or otherwise arise upon or
      burden


                                    III-7
<PAGE>

      the Trust Estate or any part thereof or any interest therein or the
      proceeds thereof, or (3) except as permitted hereby, permit the lien of
      this Indenture not to constitute a valid and perfected first priority
      security interest in the Trust Estate;

            (vii) cause or permit any Affiliate to petition or otherwise invoke
      the process of any court or government authority for the purpose of
      commencing or sustaining a case against the Issuer under any Federal or
      state bankruptcy, insolvency or similar law or appointing a receiver,
      liquidator, assignee, trustee, custodian, sequester or other similar
      official of the Issuer or any substantial part of its property, or
      ordering the winding up or liquidation of the affairs of the Issuer; or

            (viii) amend the Trust Agreement without the consent of the Trustee.

      SECTION 3.09.  Annual Statement as to Compliance.

      On or before 120 days after the first anniversary of the Closing Date and
each subsequent anniversary date of the Closing Date, the Issuer shall deliver
to the Trustee a written statement, signed by two Authorized Officers, stating,
as to each signer thereof, that

            (1) a review of the fulfillment by the Issuer during such year of
      its obligations under this Indenture has been made under such officer's
      supervision; and

            (2) to the best of such officer's knowledge, based on such review,
      the Issuer has fulfilled all its obligations under this Indenture
      throughout such year or, if there has been a Default in the fulfillment of
      any such obligation, specifying each such Default known to such officer
      and the nature and status thereof.

      SECTION 3.10.  Recording of Assignments.

      The Issuer shall use reasonable best efforts to record substantially all
Assignments and Trust Mortgages within 21 days of the Closing Date and in any
event all Assignments and Trust Mortgages shall be duly recorded not later than
90 days after the date of the Grant of the related Account.

      SECTION 3.11.  Representations and Warranties Concerning the
Accounts.

      (a) The Issuer represents and warrants to the Trustee, with respect to
each Account, that as of the Closing Date (and the Issuer shall be deemed to
have made such representations and


                                    III-8
<PAGE>

warranties at the time of the transfer thereof to the Trustee with respect to
each new Account originated in connection with the sale of property acquired in
respect of an Account):

              (i) the information set forth with respect to such Account in the
      Schedule of Accounts attached hereto is true and correct as of the date as
      of which such information is given;

             (ii) the related building or installment sale contract, as the case
      may be, has been duly executed by the parties thereto and the duties to be
      performed thereunder prior to the date the first payment in connection
      with such contract is due have been performed;

            (iii) the Account Documents have been duly executed by the related
      Obligor and the Mortgage has been duly executed by the Obligor and, to the
      extent required under local law for recordation or enforcement, properly
      acknowledged;

             (iv) the Mortgage has been properly recorded as required by law.
      The Mortgage constitutes a valid first priority lien upon and secure title
      to the real property and improvements thereon described therein, which
      include a single family detached dwelling, and such Mortgage and the
      Account Note secured thereby are fully enforceable in accordance with
      their terms except as enforceability thereof may be limited by bankruptcy,
      insolvency, moratorium and other laws affecting creditors' rights
      generally and by general principles of equity (whether applied in a
      proceeding in law or at equity);

              (v) the Issuer is the sole owner of each Account and has good
      title to such Account and full right and authority to transfer such
      Account and to Grant such Account to the Trustee and, upon delivery of the
      related Account Documents to the Trustee, the Trustee will have a valid
      and perfected lien or security interest in such Account;

             (vi) all costs, fees, intangible, documentary and recording taxes
      and expenses incurred in making, closing, and recording each Account and
      in connection with the issuance of the Notes have been paid;

            (vii) no part of the Mortgaged Property purporting to secure any
      Account Note has been, or shall have been, released from the lien or
      security title of the Mortgage securing such Account Note except for
      Mortgaged Property securing Account Notes which have been prepaid in full
      between the Cut-Off Date and the Closing Date, the amount of such
      prepayments received more than five days prior to the


                                    III-9
<PAGE>

      Closing Date to be deposited in the Collection Account on or
      before the Closing Date;

          (viii) except to the extent permitted by the Servicing Agreement, no
      term or provision of any Account has been or will be altered, changed or
      modified in any way by the Servicer or the Issuer without the consent of
      the Trustee;

            (ix) the Grantor and the Issuer acquired title to the Accounts in
      good faith, for value and without notice of any adverse claim;

            (x) the Account Notes evidence accounts bearing a fixed rate of
      finance charge and fully amortizing level monthly payments due on the
      5th or the 15th day of each month. Each Account Note has an original
      term to maturity not in excess of 30 years. No less than 87% of the
      Account Notes with respect to Accounts that have an Economic Balance
      greater than zero were originated from January 1995 through February
      1997, with the exception of Account Notes which represent subsequent
      resales of repossessed houses that secured Account Notes originated during
      such period. Each Account Note bears a finance charge rate of not less
      than [ ]% and not more than [ ]% per annum;

            (xi) as of the Closing Date, there is no right of rescission,
      setoff, defense or counterclaim to any Account Note or Mortgage, including
      both the obligation of the Obligor to pay the unpaid cash price or finance
      charge on such Account Note and the defense of usury; furthermore, neither
      the operation of any of the terms of the Account Note and the Mortgage nor
      the exercise of any right thereunder will render the Account Note or the
      Mortgage unenforceable, in whole or in part, or subject such Account Note
      or Mortgage to any right of rescission, setoff, counterclaim or defense,
      including the defense of usury, and no such right of rescission, setoff,
      counterclaim or defense has been asserted with respect thereto;

            (xii) there are no mechanics' liens or claims for work, labor or
      material (and to the best of the Issuer's knowledge, no rights or claims
      are outstanding that under law could give rise to such lien) affecting any
      Mortgaged Property which are or may be a lien prior to, or equal with, the
      lien of such Mortgage;

          (xiii) each Account Note at origination complied in all material
      respects with applicable local, state and federal laws, including, without
      limitation, usury, equal credit opportunity, real estate settlement
      procedures, truth-in-lending and disclosure laws, and consummation of the


                                     III-10
<PAGE>

      transactions contemplated by the Purchase and Sale Agreement and hereby
      will not involve the violation of any such laws;

            (xiv) with respect to each Mortgage constituting a deed of trust, a
      trustee, duly qualified under applicable law to serve as such, is properly
      designated, serving and named in such Mortgage;

             (xv) there has been no fraud, dishonesty, misrepresentation or
      negligence on the part of the originator in connection with the
      origination of any Account Note or in connection with the sale of the
      related Account; and

            (xvi) to the best knowledge of the Issuer, except Mortgaged Property
      for which Insurance Proceeds are available, the Mortgaged Property is free
      of damage which materially and adversely affects the value thereof.

      (b) If any of the representations, warranties or covenants with respect to
any Account set forth in this Section 3.11 are found to be incorrect as of the
time made in any respect which materially and adversely affects the interest of
the Trustee or the Noteholders in the Account, the Issuer or the Servicer shall
notify the Trustee immediately after obtaining knowledge thereof, and the Issuer
shall use its best efforts to eliminate or otherwise cure the circumstances or
conditions in respect of which such representation, warranty or covenant was
incorrect as of the time made within 90 days of such notice to the Trustee. If
such breach is not or cannot be cured within such 90-day period or, with the
prior written consent of a Responsible Officer of the Trustee, such longer
period as specified in such consent, the Issuer shall either (i) deposit in the
Collection Account an amount equal to 100% of the then current Economic Balance
of the affected Account (a "Defective Account"), at which time the Defective
Account shall be released from the lien of the Indenture or (ii) remove such
Account from the Trust Estate and substitute one or more Qualified Substitute
Accounts (in which case the removed Account shall become a "Deleted Account").
The Issuer shall promptly reimburse the Servicer and the Trustee for any
reasonable expenses (including without limitation reasonable attorney's fees)
incurred by the Servicer and the Trustee, respectively, in respect of any such
breach.

      As to any Deleted Account for which the Issuer substitutes a Qualified
Substitute Account or Qualified Substitute Accounts, the Issuer shall effect
such substitution by delivery to the Trustee for such Qualified Substitute
Account or Qualified Substitute Accounts the Account Note and such other Account
Documents related thereto, with the Account Note endorsed to the order of the
Issuer, without recourse, and endorsed by the Issuer in blank or to the order of
the Trustee, without recourse.


                                     III-11
<PAGE>

Monthly Payments due with respect to Qualified Substitute Accounts in the month
of substitution are not part of the Trust Estate and will be retained by the
Issuer. Available Funds will include the Monthly Payment due on any Deleted
Account in the month of substitution, and the Issuer shall deposit such amount
in the Collection Account if received by it subsequent to the month of
substitution. The Issuer shall be entitled to receive all amounts due subsequent
to the month of substitution in respect of such Deleted Account. The Issuer
shall give or cause to be given written notice to the Trustee and the Rating
Agencies that such substitution has taken place. Upon such substitution, such
Qualified Substitute Account or Qualified Substitute Accounts shall be subject
to the terms of this Indenture in all respects, and the Issuer shall be deemed
to have made with respect to such Qualified Substitute Account or Qualified
Substitute Accounts, as of the date of substitution, the representations and
warranties set forth in this Section 3.11. The Trustee shall at the direction of
the Issuer immediately effect the release of the lien of this Indenture with
respect to such Deleted Account, the form of the instruments effecting such
release being specified in such direction.

      For any month in which the Issuer substitutes one or more Qualified
Substitute Accounts for one or more Deleted Accounts, the Issuer will determine
the amount (if any) by which the aggregate outstanding Economic Balance of all
such Qualified Substitute Accounts as of the date of substitution is less than
the aggregate outstanding Economic Balance of all such Deleted Accounts. On the
date of such substitution, the Issuer will deposit from its own funds into the
Collection Account an amount equal to the amount of such shortfall, if any,
without reimbursement therefor.

      It is understood and agreed that the obligations of the Issuer set forth
in this Section 3.11(b) to cure, substitute for or deposit funds in the
Collection Account in connection with an Account constitute the sole remedies
available to the Noteholders or to the Trustee on their behalf respecting a
breach of the representations and warranties set forth in Section 3.11(a).

      SECTION 3.12.  Trustee's Review of Account Documents.

      (a) The Trustee agrees, for the benefit of the holders of the Notes, to
review within 90 days after the Closing Date, the Account Documents delivered to
it on or prior to the Closing Date in connection with the Grant of the Accounts
listed on the Schedule of Accounts as security for the Notes. Such review shall
be limited to a determination that all documents referred to in the definition
of the term Account Documents have been delivered with respect to each such
Account (other than the documents related to (i) any Account so listed which has
been subject to a Full Prepayment, the proceeds of which have been


                                     III-12
<PAGE>

deposited in the Collection Account in lieu of delivery of the applicable
Account Documents and (ii) any Account with respect to which the related
Mortgaged Property was foreclosed, repossessed or otherwise converted subsequent
to the Cut-Off Date and prior to the Closing Date or with respect to which
foreclosure proceedings have been commenced and the related Account Documents
are required in connection with the prosecution of such foreclosure proceedings
and the Issuer has delivered a trust receipt called for by Section 3.13(c)),
that all such documents have been executed, and that all such documents relate
to the Accounts listed on the Schedule of Accounts; provided, however, that with
respect to the review made of the Accounts in connection with the Closing Date,
assumption or substitution agreements shall not be considered Account Documents.
In performing such review, the Trustee may rely upon the purported genuineness
and due execution of any such document and on the purported genuineness of any
signature thereon.

      (b) If any Account Document is defective in any material respect which may
materially and adversely affect the value of the related Account, the priority
of the related Mortgage or the interest of the Trustee or the Noteholders in
such Account or if any document required to be delivered to the Trustee has not
been delivered or if any documents so delivered does not relate to an Account
listed on the Schedule of Accounts, the Trustee shall notify the Issuer and the
Servicer immediately after obtaining knowledge thereof. Within 90 days of the
earlier of discovery by or notice to the Issuer that any Account Document is
missing or defective and such omission or defect materially and adversely
affects the interest of the Noteholders in an Account, the Issuer is required to
use its best efforts to cure such omission or defect. If such omission or defect
is not or cannot be cured within such 90-day period or, with the prior written
consent of a Responsible Officer of the Trustee, such longer period as specified
in such consent, the Issuer shall either (i) deposit in the Collection Account
an amount equal to 100% of the then current Economic Balance of the affected
Account (a "Defective Account"), at which time the Defective Account shall be
released from the lien of the Indenture or (ii) remove such Account from the
Trust Estate and substitute one or more Qualified Substitute Accounts (in which
case the removed Account shall become a "Deleted Account"). The Issuer shall
promptly reimburse the Servicer and the Trustee for any reasonable expenses
(including without limitation reasonable attorney's fees) incurred by the
Servicer and the Trustee, respectively, in respect of any such defect or
omission; provided, however, except for the review by the Trustee pursuant to
Section 3.12(a), the foregoing shall not impose an obligation on the Trustee to
discover defects in the Account Documents or to ascertain the priority of the
related Mortgage.


                                     III-13
<PAGE>

      As to any Deleted Account for which the Issuer substitutes a Qualified
Substitute Account or Qualified Substitute Accounts, the Issuer shall effect
such substitution by delivery to the Trustee for such Qualified Substitute
Account or Qualified Substitute Accounts the Account Note and such other Account
Documents related thereto, with the Account Note endorsed to the order of the
Issuer, without recourse, and endorsed by the Issuer in blank or to the order of
the Trustee, without recourse. Monthly Payments due with respect to Qualified
Substitute Accounts in the month of substitution are not part of the Trust
Estate and will be retained by the Issuer. Available Funds will include the
Monthly Payment due on any Deleted Account in the month of substitution, and the
Issuer shall deposit such amount in the Collection Account if received by it
subsequent to the month of substitution. The Issuer shall be entitled to receive
all amounts due subsequent to the month of substitution in respect of such
Deleted Account. The Issuer shall give or cause to be given written notice to
the Trustee and the Rating Agencies that such substitution has taken place. Upon
such substitution, such Qualified Substitute Account or Qualified Substitute
Accounts shall be subject to the terms of this Indenture in all respects, and
the Issuer shall be deemed to have made with respect to such Qualified
Substitute Account or Qualified Substitute Accounts, as of the date of
substitution, the representations and warranties set forth in Section 3.11.
The Trustee shall at the direction of the Issuer immediately effect the release
of the lien of this Indenture with respect to such Deleted Account, the form of
the instruments effecting such release being specified in such direction.

      For any month in which the Issuer substitutes one or more Qualified
Substitute Accounts for one or more Deleted Accounts, the Issuer will determine
the amount (if any) by which the aggregate outstanding Economic Balance of all
such Qualified Substitute Accounts as of the date of substitution is less than
the aggregate outstanding Economic Balance of all such Deleted Accounts. On the
date of such substitution, the Issuer will deposit from its own funds into the
Collection Account an amount equal to the amount of such shortfall, if any,
without reimbursement therefor.

      It is understood and agreed that the obligations of the Issuer set forth
in this Section 3.12(b) to cure, substitute for or deposit funds in the
Collection Account in connection with an Account constitute the sole remedies
available to the Noteholders or to the Trustee on their behalf respecting an
omission or defect set forth in Section 3.12(a).


                                     III-14
<PAGE>

      SECTION 3.13.  Trust Estate; Account Documents.

      (a) When required by the provisions of this Indenture, the Trustee shall
execute instruments to release property from the lien of this Indenture, or
convey the Trustee's interest in the same, in a manner and under circumstances
which are not inconsistent with the provisions of this Indenture. No party
relying upon an instrument executed by the Trustee as provided in this Article
III shall be bound to ascertain the Trustee's authority, inquire into the
satisfaction of any conditions precedent or see to the application of any
moneys.

      (b) In order to facilitate the servicing of the Accounts by the Servicer,
the Servicer is hereby authorized in the name and on behalf of the Trustee and
the Issuer, to execute assumption agreements, substitution agreements, and
instruments of satisfaction or cancellation, or of partial or full release or
discharge, and other comparable instruments with respect to the Accounts and
with respect to the Mortgaged Properties subject to the Mortgages (and the
Trustee shall execute any such documents on request of the Servicer), subject to
the obligations of the Servicer under the Servicing Agreement. If from time to
time the Servicer shall deliver to the Trustee copies of any written assurance,
assumption agreement or substitution agreement or other similar agreement
pursuant to Section 2.10 of the Servicing Agreement, the Trustee shall check
that each of such documents purports to be an original executed copy and, if so,
shall file such documents with the related Account Documents. If any such
documents submitted by the Servicer do not meet the above qualifications, such
documents shall promptly be returned by the Trustee to the Servicer, with a
direction to the Servicer to forward the correct documentation.

      (c) Upon Issuer Request accompanied by an Officers' Certificate of the
Servicer pursuant to Section 2.16 of the Servicing Agreement to the effect that
an Account has been the subject of a Full Prepayment or that all Liquidation
Proceeds which have been determined by the Servicer in its reasonable judgment
to be finally recoverable, have been recovered and upon deposit to the Holding
Account of such final Monthly Payment, an amount that satisfies the definition
of Full Prepayment with respect to such Account or, if applicable, Liquidation
Proceeds, the Trustee shall promptly release the related Account Documents to or
upon the order of the Issuer, along with such documents as the Servicer or the
Obligor may request to evidence satisfaction and discharge of such Account. If
from time to time and as appropriate for the servicing or foreclosure of any
Account, the Servicer requests the Trustee to release the related Account
Documents and delivers to the Trustee a trust receipt reasonably satisfactory to
the Trustee and signed by a Servicing Officer, the Trustee shall release the
related Account Documents to the Servicer. If such Account shall be liquidated
and the Trustee


                                     III-15
<PAGE>

receives a certificate from the Servicer as provided above, then, upon request
of the Issuer, the Trustee shall release the trust receipt to or upon the order
of the Issuer.

      (d) The Trustee shall, at such time as there are no Notes Outstanding,
release all of the Trust Estate to the Issuer (other than any cash held for the
payment of the Notes pursuant to Section 3.03 or 4.01), subject, however, to the
rights of the Trustee under Section 6.07.

      SECTION 3.14.  Amendments to Servicing Agreement.

      The Trustee may enter into any amendment or supplement to the Servicing
Agreement only in accordance with Section 7.02 of the Servicing Agreement;
provided, however, at any time, the Trustee may, without the consent of the
Noteholders, enter into an amendment to the Servicing Agreement modifying the
repossession, foreclosure and liquidation procedures if such modifications are
likely to minimize payments in connection with any filing or recording required
in any jurisdiction where any Mortgaged Properties are located. The Trustee may,
in its discretion, decline to enter into or consent to any such supplement or
amendment if its own rights, duties or immunities shall be adversely affected.

      SECTION 3.15.  Servicer as Agent and Bailee of Trustee.

      In order to facilitate the servicing of the Accounts by the Servicer, the
Servicer shall retain, in accordance with the provisions of the Servicing
Agreement and this Indenture, the moneys to be deposited in each Servicing
Account. Solely for purposes of perfection under Section 9-305 of the Uniform
Commercial Code of the state in which such property is held by the Servicer, the
Trustee hereby acknowledges that the Servicer is acting as agent and bailee of
the Trustee in holding such moneys pursuant to Section 2.09 of the Servicing
Agreement, as well as its agent and bailee in holding any Account Documents
released to the Servicer pursuant to Section 3.13(c), and any other items
constituting a part of the Trust Estate which from time to time come into the
possession of the Servicer. It is intended that, by the Servicer's acceptance of
such agency pursuant to Section 2.09 of the Servicing Agreement, the Trustee, as
a secured party, will be deemed to have possession of such Account Documents,
such moneys and such other items for purposes of Section 9-305 of the Uniform
Commercial Code of the state in which such property is held by the Servicer.

      SECTION 3.16.  Investment Company Act.

      The Issuer shall not become an "investment company" as defined in the
Investment Company Act of 1940, as amended (or any successor or amendatory
statute), and the rules and regulations


                                     III-16
<PAGE>

thereunder (taking into account not only the general definition of the term
"investment company" but also any available exceptions to such general
definition); provided, however, that the Issuer shall be in compliance with this
Section 3.16 if it shall have obtained an order exempting it from regulation as
an "investment company" so long as it is in compliance with the conditions
imposed in such order.

      SECTION 3.17.  Business Activity.

      (a) The Issuer shall furnish to the Trustee copies of the form of each
proposed amendment to the Trust Agreement at least 60 days prior to the proposed
date of adoption of any such proposed amendment.

      (b) The Issuer will at all times hold itself out to the public, including
creditors of any entity owning more than a 50% undivided interest in the Issuer
(hereinafter referred to as a "Majority Owner" of the Issuer), under the
Issuer's own name and as a separate and distinct entity from Walter Industries,
Inc. or any of its Affiliates.

      (c) The Issuer will at all times be responsible for the payment of all its
obligations and indebtedness, will at all times maintain a business office,
records, books of account, and funds separate from its Majority Owner and will
observe all customary formalities of independent existence.

      (d) To the extent such compliance involves questions of law, the Issuer
shall be deemed in compliance with the requirements of any provision of this
Section 3.17 if it is acting in accordance with an Opinion of Counsel as to such
requirements.

      SECTION 3.18.  Liability of Owner Trustee.

      It is expressly understood and agreed by the parties hereto that (a) this
Indenture is executed and delivered by Wilmington Trust Company, not
individually or personally but solely as Owner Trustee under the Trust
Agreement, in the exercise of the powers and authority conferred and vested in
it as the Owner Trustee, (b) each of the representations, undertakings and
agreements herein made on the part of the Issuer is made and intended not as
personal representations, undertakings and agreements by Wilmington Trust
Company but is made and intended for the purpose for binding only the Trust
Estate, (c) nothing herein contained shall be construed as creating any
liability on Wilmington Trust Company, individually or personally, to perform
any covenant either expressed or implied contained herein, all such liability,
if any, being expressly waived by the Trustee and the Noteholders and by any
Person claiming by, through or under the Trustee and the Noteholders and (d)
under no circumstances shall Wilmington Trust Company be personally liable for
the payment of any


                                     III-17
<PAGE>

indebtedness or expenses of the Issuer or be liable for the breach or failure of
any obligation, representation, warranty or covenant made or undertaken by the
Issuer under this Indenture.

      SECTION 3.19.  Exculpation of the Trustee.

      By entering into this Indenture and agreeing to perform the duties of the
Trustee as set forth herein, the Trustee makes no implied or express
representation or warranty to the Noteholders with respect to the sufficiency or
the adequacy in any respect whatsoever of the terms of this Indenture and the
documents executed in connection herewith. Under no circumstances shall the
Trustee have any liability of any kind whatsoever for the failure of any
Noteholder adequately to review and evaluate to the full satisfaction of such
Noteholder the terms and provisions of this Indenture, the Notes, the Servicing
Agreement, the Sub-Servicing Agreement, and the other documents executed in
connection with this Indenture. The Trustee shall in no way be liable for the
decision of any Noteholder to purchase any Notes.



                                     III-18
<PAGE>

                                   ARTICLE IV

                           SATISFACTION AND DISCHARGE

      SECTION 4.01.  Satisfaction and Discharge of Indenture.

      (a) Whenever the following conditions shall have been satisfied:

      (1) either

            (A) all Notes theretofore authenticated and delivered (other than
      (i) Notes which have been destroyed, lost or stolen and which have been
      replaced or paid as provided in Section 2.08, and (ii) Notes for whose
      payment money has theretofore been deposited in trust and thereafter
      repaid to the Issuer, as provided in Section 3.03) have been delivered to
      the Trustee for cancellation; or

            (B) all Notes not theretofore delivered to the Trustee
      for cancellation

                  (i) have become due and payable, or

                  (ii) will become due and payable at the Maturity of the final
            installment of the principal thereof within one year, or

                  (iii) are to be called for redemption within one year under
            irrevocable arrangements satisfactory to the Trustee for the giving
            of notice of redemption by the Trustee in the name, and at the
            expense of the Issuer,

      and the Issuer, in the case of clauses (i), (ii) or (iii) above, has
      deposited or caused to be deposited with the Trustee, in trust for such
      purpose, an amount of cash (which cash, in the case of clauses (ii) and
      (iii) above must constitute Eligible Moneys) sufficient to pay and
      discharge the entire indebtedness on such Notes not theretofore delivered
      to the Trustee for cancellation, for principal and interest to the
      Maturity of their entire unpaid principal amount or the applicable
      Redemption Date, as the case may be;

            (2) the Issuer has paid or caused to be paid all other sums payable
      hereunder by the Issuer; and

            (3) the Issuer has delivered to the Trustee an Officers' Certificate
      and an Opinion of Counsel each stating that all conditions precedent
      herein provided for the satisfaction and discharge of this Indenture have
      been


                                      IV-1
<PAGE>

      complied with and covering such other matters as the Trustee may
      reasonably request;

then, upon Issuer Request this Indenture and the lien, rights and interests
created hereby and thereby shall cease to be of further effect, and the Trustee
and each co-trustee and separate trustee, if any, then acting as such hereunder
shall, at the expense of the Issuer, execute and deliver all such instruments as
may be necessary to acknowledge the satisfaction and discharge of this Indenture
and shall pay, or assign or transfer and deliver, to the Issuer or upon Issuer
Order all cash, securities and other property held by it as part of the Trust
Estate remaining after satisfaction of the conditions set forth in clauses (1)
and (2) above.

      (b) Notwithstanding the satisfaction and discharge of this Indenture, the
obligations of the Issuer to the Trustee under Section 6.07, the obligations of
the Trustee to the Issuer and to the Holders of Notes under Section 3.03, the
obligations of the Trustee to the Holders of Notes under Section 4.02 and the
provisions of Article II with respect to lost, stolen, destroyed or mutilated
Notes, registration of transfers of Notes, and rights to receive payments of
principal of and interest on the Notes shall survive and the provisions of
Section 5.06 as they relate to clause (a) of Section 5.06 shall continue for one
year after such satisfaction and discharge.

      SECTION 4.02.  Application of Trust Money.

      All money deposited with the Trustee pursuant to Sections 3.03 and 4.01
shall be held in trust and applied by it, in accordance with the provisions of
the Notes and this Indenture, to the payment, either directly or through any
Paying Agent, as the Trustee may determine, to the Persons entitled thereto, of
the principal and interest for whose payment such money has been deposited with
the Trustee.


                                      IV-2
<PAGE>

                                    ARTICLE V

                              DEFAULTS AND REMEDIES

      SECTION 5.01.  Event of Default.

      "Event of Default", wherever used herein, means any one of the following
events (whatever the reason for such Event of Default and whether it shall be
voluntary or involuntary or be effected by operation of law or pursuant to any
judgment, decree or order of any court or any order, rule or regulation of any
administrative or governmental body):

            (1) (i) there shall occur a default in the payment of any amount due
      under the Notes by the Maturity Date or (ii) there shall occur a failure
      to apply funds in the Collection Account in accordance with Section
      8.02(c) and such failure shall continue for a period of two days or (iii)
      there shall occur a default in the payment when due of interest on any
      Class of Notes and such default shall continue for a period of 30 days;

            (2) the Issuer shall breach or default in the due observance of any
      one or more of the covenants set forth in Section 3.08;

            (3) the Issuer shall breach, or default in the due observance or
      performance of, any other of its other covenants in this Indenture, such
      Default shall continue for a period of 30 days after there shall have been
      given, by registered or certified mail, to the Issuer by the Trustee or to
      the Issuer and the Trustee by the Holders of Notes entitled to at least
      40% of the Voting Rights, a written notice specifying such Default and
      requiring it to be remedied and stating that such notice is a "Notice of
      Default" hereunder;

            (4) there shall occur the entry of a decree or order for relief by a
      court having jurisdiction in respect of the Issuer in an involuntary case
      under the federal bankruptcy laws, as now or hereafter in effect, or any
      other present or future federal or state bankruptcy, insolvency or similar
      law, or appointing a receiver, liquidator, assignee, trustee, custodian,
      sequestrator or other similar official of the Issuer or of any substantial
      part of its property, or ordering the winding up or liquidation of the
      affairs of the Issuer and the continuance of any such decree or order
      unstayed and in effect for a period of 60 consecutive days; or


                                     V-1
<PAGE>

            (5) there shall occur the commencement by the Issuer of a voluntary
      case under the federal bankruptcy laws, as now or hereafter in effect, or
      any other present or future federal or state bankruptcy, insolvency or
      similar law, or the consent by the Issuer to the appointment of or taking
      possession by a receiver, liquidator, assignee, trustee, custodian,
      sequestrator or other similar official of the Issuer or of any substantial
      part of its property or the making by the Issuer of an assignment for the
      benefit of creditors or the failure by the Issuer generally to pay its
      debts as such debts become due or the taking of corporate action by the
      Issuer in furtherance of any of the foregoing.

   
            Notwithstanding the foregoing, prior to the Maturity Date, any of
      the events set forth in (1) through (5) above will not be an
      Event of Default (i) in respect of the Class A-2 Notes until the Class
      A-1 Notes have been paid in full, (ii) in respect of the Class A-3 Notes
      until the Class A-1 Notes and Class A-2 Notes have been paid in full and
      (iii) in respect of the Class A-4 Notes until the Class A-1 Notes, 
      Class A-2 Notes and Class A-3 Notes have been paid in full.
    

      SECTION 5.02. Acceleration of Maturity; Rescission and Annulment.

      If an Event of Default occurs and is continuing, then and in every such
case, the Trustee or the Holders of Notes entitled to at least 40% of the Voting
Rights may declare all the Notes to be immediately due and payable, by a notice
in writing to the Issuer (and to the Trustee if given by the Noteholders), and
upon any such declaration such Notes, in an amount equal to the Aggregate
Current Principal Amount of such Notes, together with accrued and unpaid
interest thereon to the date of such acceleration, shall become immediately due
and payable. Notwithstanding the foregoing, the Trustee may not declare the
Notes to be due and payable pursuant to this Section 5.02 as a result of an
Event of Default arising solely from the Issuer's failure to perform any of its
agreements set forth in Section 6.07.

      At any time after such a declaration of acceleration of Maturity of the
Notes has been made and before a judgment or decree for payment of the money due
has been obtained by the Trustee as hereinafter in this Article provided, the
Holders of Notes entitled to at least 50% of the Voting Rights, by written
notice to the Issuer and the Trustee, may rescind and annul such declaration and
its consequences if

            (1) the Issuer has paid or deposited with the Trustee a
      sum sufficient to pay

                  (A) all payments of principal of and interest on all Notes and
            all other amounts which would then be due hereunder or upon such
            Notes if the Event of Default giving rise to such acceleration had
            not occurred; and

                  (B) all sums paid or advanced by the Trustee hereunder and the
            reasonable compensation, expenses, disbursements and advances of the
            Trustee, its agents and counsel; and


                                     V-2
<PAGE>

            (2) all Events of Default, other than the non-payment of the
      principal of Notes which have become due solely by such acceleration, have
      been cured or waived as provided in Section 5.15.

No such rescission shall affect any subsequent Default or impair any right
consequent thereon.

      SECTION 5.03. Collection of Indebtedness and Suits for Enforcement by
Trustee.

      The Issuer covenants that if an Event of Default shall occur and be
continuing, the Issuer will pay to the Trustee for the benefit of the Holders of
the Notes:

            (1) (A) if the Notes have not been declared due and payable, the
      whole amount then due and payable on the Notes in respect of principal; or

                  (B) if the Notes have been declared due and payable and such
      declaration and its consequences have not been rescinded and annulled, the
      Aggregate Current Principal Amount of all Outstanding Notes;

            (2) (A) if the Notes have not been declared due and payable, the
      whole amount then due and payable on the Notes in respect of interest,
      including interest on any overdue installments of principal at the
      applicable Note Interest Rate, and, to the extent payment of such interest
      on interest shall be legally enforceable, interest on any overdue
      installments of interest at the applicable Note Interest Rate and interest
      due and payable with respect to unreimbursed Realized Loss Allocation
      Amounts; or

                  (B) if the Notes have been declared due and payable and such
      declaration and its consequences have not been rescinded and annulled, (i)
      with respect to the period prior to the date of such declaration, accrued
      interest to the date of such declaration, at the applicable Note Interest
      Rate, on the Current Principal Amount of each Note and interest to the
      date of such declaration at the applicable Note Interest Rate, on any
      installment of interest on each Note that was not paid when due, but only
      to the extent that payment of such interest on interest shall be legally
      enforceable and interest to the date of such declaration at the applicable
      Note Interest Rate, on any previously unreimbursed Realized Loss
      Allocation Amounts and (ii) with respect to the period from and including
      the date of such declaration, interest to the date such payment is made,
      at the applicable Note Interest Rate, on the Current Principal Amount of
      each Note and on any installment of interest on such Note that was not
      paid when due, but


                                     V-3
<PAGE>

      only to the extent that payment of such interest on interest shall be
      legally enforceable and on any previously unreimbursed Realized Loss
      Allocation Amounts; and

            (3) in addition thereto, such further amounts as shall be sufficient
      to cover the costs and expenses of collection, including the reasonable
      compensation, expenses, disbursements and advances of the Trustee, its
      agent and counsel.

   
      If the Issuer fails to pay such amounts forthwith upon such demand, or 
in any event if an Event of Default under clause (2) of Section 5.01 shall 
have occurred, the Trustee, in its own name and as trustee of an express 
trust, may institute a Proceeding for the collection of the sums so due and 
unpaid, and may prosecute such Proceeding to judgment or final decree, and 
may enforce the same against the Issuer or any other obligor upon the Notes 
and collect the moneys adjudged or decreed to be payable in the manner 
provided by law; provided, however, in the case of a default under Section 
5.01 on the Class A-2 Notes, the Trustee shall not institute such Proceeding 
unless the Current Principal Amount of the Class A-1 Notes has been reduced 
to zero; in the case of a default under Section 5.01 on the Class A-3 Notes, 
the Trustee shall not institute such Proceeding unless the Current Principal 
Amount of the Class A-1 and Class A-2 Notes has been reduced to zero; in the 
case of a default under Section 5.01 on the Class A-4 Notes, the Trustee 
shall not institute such Proceeding unless the Current Principal Amount of 
the Class A-1, Class A-2 and Class A-3 Notes have been reduced to zero.
    

      If an Event of Default occurs and is continuing, the Trustee may in its
discretion proceed to protect and enforce its rights and the rights of the
Noteholders by such appropriate Proceedings as the Trustee shall deem most
effective to protect and enforce any such rights, whether for the specific
enforcement of any covenant or agreement in this Indenture or in aid of the
exercise of any power granted herein, or enforce any other proper remedy,
including, without limitation, instituting a Proceeding prior to any declaration
of acceleration of the Maturity of the Notes for the collection of all amounts
then due and unpaid on the Notes, prosecuting such Proceeding to final judgment
or decree, enforcing the same against the Trust Estate and collecting out of the
property, wherever situated, of the Issuer the moneys adjudged or decreed to be
payable in the manner provided by law, provided, however, that neither the Bank
nor any owner of any equity interest in the Issuer, nor any of their respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for any amounts payable under the Notes or
this Indenture.

      SECTION 5.04. Remedies.

      If an Event of Default shall have occurred and be continuing and the Notes
have been declared due and payable and such declaration and its consequences
have not been rescinded and annulled, the Trustee may (subject to Sections 5.05
and 5.18, to the extent applicable) do one or more of the following:

            (a) institute Proceedings for the collection of all amounts then
      payable on the Notes, or under this Indenture in respect of Notes, whether
      such amounts have become due and payable by declaration of acceleration or
      otherwise and


                                     V-4
<PAGE>

      all amounts payable under the Servicing Agreement, enforce any judgment
      obtained, and collect from the Issuer moneys adjudged due;

            (b) sell the Trust Estate or any portion thereof or rights or
      interest therein, at one or more public or private Sales called and
      conducted in any manner permitted by law;

            (c) file or record all Assignments that have not previously been
      recorded;

            (d) institute Proceedings from time to time for the complete or
      partial foreclosure of this Indenture; and

            (e) exercise any remedies of a secured party under the Uniform
      Commercial Code and take any other appropriate action to protect and
      enforce the rights and remedies of the Trustee or the Holders of the Notes
      hereunder.

      In the event the Trustee takes any of the foregoing actions to protect the
Noteholder's rights or interests under the Indenture, the Trustee shall be
indemnified from the Trust Estate against any loss, liability or expense arising
out of or in connection with any such actions.

      SECTION 5.05.  Optional Preservation of Trust Estate.

      (a) If the Notes have been declared due and payable following an Event of
Default and such declaration and its consequences have not been rescinded and
annulled, the Trustee may apply all Remittances and other amounts receivable
with respect to the Trust Estate, first, to the Issuer Expenses and then to the
payment of the principal of and interest on the Notes as and when such principal
and interest would have become due pursuant to the terms hereof and of the Notes
and to such other purposes as are specified in this Indenture, with all such
Remittances and other amounts being applied as if there had not been a
declaration of acceleration of the Maturity of the Notes, provided that:

              (i) the Trustee shall have determined that the Remittances and
      other amounts receivable with respect to the Trust Estate are sufficient
      to provide the funds required to pay the principal of and interest on such
      Notes as and when such principal and interest would have become due
      pursuant to the terms hereof and of the Notes if there had not been a
      declaration of acceleration of the Maturity of the Notes;

             (ii) the Holders of the Notes shall not have directed the Trustee
      in accordance with Section 5.14 (subject, however, to Section 5.18(b)) to
      sell the Trust Estate securing such Notes;


                                     V-5
<PAGE>

            (iii) there shall have been delivered to the Trustee an Opinion of
      Counsel to the effect that notwithstanding the acceleration of the
      Maturity of the Notes, but after giving effect to the provisions of this
      Section 5.05:

                  (A) in accordance with the provisions of this Section 5.05,
            the Issuer is legally obligated to make payments of principal of and
            interest on the Notes and perform its obligations hereunder in the
            same manner and amounts as it was legally obligated to make such
            payments prior to the acceleration of the Maturity of the Notes; and

                  (B) such obligation is legally enforceable under applicable
            law, subject to bankruptcy, reorganization, insolvency and other
            laws affecting the enforcement of creditors' rights generally and to
            general principles of equity (regardless whether such enforceability
            is considered in a proceeding in equity or at law);

            (iv) unless the Trust Estate has already been acquired by the
      Trustee in a Sale conducted pursuant to Section 5.18 or the lien of this
      Indenture has been otherwise foreclosed and all rights of the Issuer in
      the Trust Estate have been terminated by such foreclosure, the Issuer
      shall not have exercised the Issuer's rights, if any, under applicable law
      to compel the Sale of the Trust Estate;

            (v) there shall be no uncured Event of Default of the type described
      in Section 5.01(2) or (3); and

            (vi) if the Trustee shall have acquired the entire Trust Estate by
      purchasing it at any public or private Sale conducted pursuant to Section
      5.18, or the lien of this Indenture shall have been otherwise foreclosed
      and all rights of the Issuer in the Trust Estate have been terminated by
      such foreclosure, there shall have been delivered to the Trustee an
      Opinion of Counsel to the effect that:

                  (A) the Trust Estate will not as a result of such action be
            deemed an association taxable as a corporation under the Internal
            Revenue Code of 1986 (or any successor federal income tax statute)
            and

                  (B) notwithstanding the acquisition of the Trust Estate by the
            Trustee, the rights, powers and duties of the Trustee with respect
            to the Trust Estate (or the proceeds thereof) and the Noteholders
            and the rights of the Noteholders shall continue to be governed by
            the terms of this Indenture.


                                     V-6
<PAGE>

      (b) The Trustee may in its sole discretion rely upon an opinion of an
Independent investment banking firm of national reputation as to the feasibility
of any action proposed to be taken in accordance with subsection (a) of this
Section 5.05 and as to the sufficiency of the Remittances and other amounts
receivable with respect to the Trust Estate to make the required payments of
principal of and interest on the Notes, which opinion shall be conclusive
evidence as to such feasibility or sufficiency. Such an opinion may, but need
not, be obtained by the Trustee in its sole discretion or may be delivered to
the Trustee by an Independent investment banking firm of national reputation
engaged by the Issuer to prepare and deliver such opinion.

      (c) Pending determination by the Trustee as to whether the criteria set
forth in subsection (a) of this Section 5.05 are satisfied, all Remittances and
other amounts receivable with respect to the Trust Estate shall be applied in
accordance with Section 5.05(a) first to payment of Issuer Expenses and then to
the payment of the principal of and interest on the Notes as and when such
principal and interest would have become due pursuant to the terms hereof and of
the Notes if there had not been a declaration of acceleration of the Maturity of
the Notes. The Trustee shall make its determination whether the criteria set
forth in subsection (a) of this Section 5.05 can be satisfied as promptly as
practicable following any declaration of acceleration of the Maturity of the
Notes.

      (d) If the Trustee determines that the criteria set forth in subsection
(a) of this Section 5.05 are not or cannot be satisfied, then all amounts
collected by the Trustee pursuant to this Section 5.05 or otherwise shall be
applied in accordance with Section 5.08.

      SECTION 5.06.  Trustee May File Proofs of Claim.

      (a) The Trustee shall promptly notify the Noteholders of (i) the
commencement of any of the events or proceedings (individually, an "Insolvency
Proceeding") described in Section 5.01(5) or (6) hereof with respect to the
Issuer and (ii) the making of any claim in connection with any Insolvency
Proceeding seeking the avoidance as a preferential transfer (a "Preference
Claim") of any payment of principal of, or interest on, the Notes. The
obligation of the Trustee to notify the Noteholders of any Insolvency Proceeding
or Preference Claims is expressly limited to such matters of which the Trustee
has actual knowledge. The Trustee, on its behalf and on behalf of the Holders,
may, at any time during the continuation of an Insolvency Proceeding, direct all
matters relating to such Insolvency Proceeding, including, without limitation,
(i) all matters relating to any Preference Claim, (ii) the direction of any
appeal of any order relating to any Preference Claim and


                                     V-7
<PAGE>

(iii) the posting of any surety, supersedeas or performance bond pending any
such appeal, and the Trustee on its behalf and on behalf of each Holder shall
delegate and assign, to the fullest extent permitted by law, the rights of the
Trustee (exclusive of the Trustee's rights under Section 6.07) and each Holder
in the conduct of any Insolvency Proceeding, including, without limitation, all
rights of any party to an adversary proceeding action with respect to any court
order issued in connection with any such Insolvency Proceeding; provided,
however, that nothing in this Section 5.06(a) shall be deemed to in any way
limit the Trustee's rights under Section 5.06(b)(i);

      (b) In case of the pendency of any receivership, insolvency, liquidation,
bankruptcy, reorganization, arrangement, composition or other judicial
Proceeding relative to the Issuer or any other obligor upon any of the Notes or
the property of the Issuer or of such other obligor or their creditors, the
Trustee (irrespective of whether the Notes shall then be due and payable as
therein expressed or by declaration or otherwise) shall be entitled and
empowered, by intervention in such Proceeding or otherwise, to

              (i) file and prove a claim for the whole amount of principal and
      interest owing and unpaid in respect of the Notes and to file such other
      papers or documents as may be necessary or advisable in order to have the
      claims of the Trustee (including any claim for the reasonable
      compensation, expenses, disbursements and advances of the Trustee, its
      agents and counsel) and of the Noteholders allowed in such Proceeding, and

            (ii) collect and receive any moneys or other property payable or
      deliverable on any such claims and to distribute the same,

and any receiver, assignee, trustee, liquidator, or sequestrator (or other
similar official) in any such Proceeding is hereby authorized by each Noteholder
to make such payments to the Trustee and, in the event that the Trustee shall
consent to the making of such payments directly to the Noteholders, to pay to
the Trustee any amount due to it for the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel, and any other
amounts due the Trustee under Section 6.07.

      Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any Noteholder any plan
of reorganization, arrangement, adjustment, or composition affecting any of the
Notes or the rights of any Holder thereof, or to authorize the Trustee to vote
in respect of the claim of any Noteholder in any such Proceeding.


                                     V-8
<PAGE>

      SECTION 5.07. Trustee May Enforce Claims Without Possession of Notes.

      All rights of action and claims under this Indenture or any of the Notes
may be prosecuted and enforced by the Trustee without the possession of any of
the Notes or the production thereof in any Proceeding relating thereto, and any
such Proceeding instituted by the Trustee in accordance with Section 5.03 shall
be brought in its own name as trustee of an express trust, and any recovery of
judgment shall be for the ratable benefit of the Holders of the Notes. Any
surplus shall be available, in accordance with Section 5.08, for the payment of
the reasonable compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel.

      SECTION 5.08. Application of Money Collected.

      If the Notes have been declared due and payable following an Event of
Default and such declaration and its consequences have not been rescinded and
annulled, any money collected by the Trustee with respect to the Notes pursuant
to this Article or otherwise and any moneys which may then be held or thereafter
received by the Trustee as security for the Notes shall (unless such money is
being applied in accordance with Section 5.05(a)) be applied in the following
order, at the date or dates fixed by the Trustee and, in case of the
distribution of the entire amount due on account of principal of and interest on
any Notes, upon presentation and surrender thereof:

            First: To the payment of Issuer Expenses;

            Second: To the holders of the Class A-1 Notes, in an amount up to
      the Interest Accrual Amount thereof;

            Third: To the holders of the Class A-1 Notes, in an amount up to all
      unreimbursed Class Interest Shortfalls related thereto, together with
      accrued interest thereon to the extent legally enforceable;

            Fourth: To the holders of the Class A-2 Notes, in an amount up to
      the Interest Accrual Amount thereof ;

            Fifth: To the holders of the Class A-2 Notes, in an amount up to all
      unreimbursed Class Interest Shortfalls related thereto, together with
      accrued interest thereon to the extent legally enforceable;

            Sixth: To the holders of the Class A-3 Notes, in an amount up to the
      Interest Accrual Amount thereof;

            Seventh: To the holders of the Class A-3 Notes, in an amount up to
      all unreimbursed Class Interest Shortfalls


                                     V-9
<PAGE>

      related thereto, together with accrued interest thereon to the extent
      legally enforceable;

            Eighth: To the holders of the Class A-4 Notes, in an amount up to
      the Interest Accrual Amount thereof;

            Ninth: To the holders of the Class A-4 Notes, in an amount up to all
      unreimbursed Class Interest Shortfalls related thereto, together with
      accrued interest thereon to the extent legally enforceable;

            Tenth: To the holders of the Class A-1 Notes, in an amount up to the
      aggregate Current Principal Amount of the Class A-1 Notes, based upon
      their respective Current Principal Amounts, ratably, without preference or
      priority of any kind;

            Eleventh: To the holders of the Class A-1 Notes, accrued and unpaid
      interest at the related Note Interest Rate on the amount of any
      unreimbursed Class A-1 Realized Loss Amounts previously allocated to the
      Class A-1 Notes;

            Twelfth: To the holders of the Class A-1 Notes, in an amount up to
      the amount of any unreimbursed Class A-1 Realized Loss Amounts previously
      allocated thereto (including any Class A-1 Realized Loss Amount allocated
      thereto on such Payment Date);

            Thirteenth: To the holders of the Class A-2 Notes, in an amount up
      to the aggregate Current Principal Amount of the Class A-2 Notes, based
      upon their respective Current Principal Amounts, ratably, without
      preference or priority of any kind;

            Fourteenth: To the holders of the Class A-2 Notes, accrued and
      unpaid interest at the related Note Interest Rate on the amount of any
      unreimbursed Class A-2 Realized Loss Amounts previously allocated to the
      Class A-2 Notes;

            Fifteenth: To the holders of the Class A-2 Notes, in an amount up to
      the amount of any unreimbursed Class A-2 Realized Loss Amounts previously
      allocated thereto (including any Class A-2 Realized Loss Amount allocated
      thereto on such Payment Date);

            Sixteenth: To the holders of the Class A-3 Notes, in an amount up to
      the aggregate Current Principal Amount of the Class A-3 Notes, based upon
      their respective Current


                                      V-10
<PAGE>

      Principal Amounts, ratably, without preference or priority of any kind;

            Seventeenth: To the holders of the Class A-3 Notes, accrued and
      unpaid interest at the related Note Interest Rate on the amount of any
      unreimbursed Class A-3 Realized Loss Amounts previously allocated to the
      Class A-3 Notes;

            Eighteenth: To the holders of the Class A-3 Notes, in an amount up
      to the amount of any unreimbursed Class A-3 Realized Loss Amounts
      previously allocated thereto (including any Class A-3 Realized Loss
      Amount allocated thereto on such Payment Date);

            Nineteenth: To the holders of the Class A-4 Notes, in an amount up
      to the aggregate Current Principal Amount of the Class A-4 Notes, based
      upon their respective Current Principal Amounts, ratably, without
      preference or priority of any kind;

            Twentieth: To the holders of the Class A-4 Notes, accrued and unpaid
      interest at the related Note Interest Rate on the amount of any
      unreimbursed Realized Loss Amounts previously allocated to the
      Class A-4 Notes;

            Twenty-First: To the holders of the Class A-4 Notes, in an amount up
      to the amount of any unreimbursed Class A-4 Realized Loss Amounts
      previously allocated thereto (including any Class A-4 Realized Loss 
      Amount allocated thereto on such Payment Date); and

            Twenty-Second: To the payment of the remainder, if any, to the
      Issuer or any other Person legally entitled thereto.

      SECTION 5.09.  Limitation on Suits.

      No Holder of a Note shall have any right to institute any Proceedings,
judicial or otherwise, with respect to this Indenture, or for the appointment of
a receiver or trustee, or for any other remedy hereunder, unless

            (1) such Holder has previously given written notice to the Trustee
      of a continuing Event of Default;

            (2) the Holders of Notes entitled to at least 40% of the Voting
      Rights shall have made written request to the Trustee to institute
      Proceedings in respect of such Event of Default in its own name as Trustee
      hereunder;


                                      V-11
<PAGE>

            (3) such Holder or Holders have offered to the Trustee reasonable
      indemnity against the costs, expenses and liabilities to be incurred in
      compliance with such request;

            (4) the Trustee for 60 days after its receipt of such notice,
      request and offer of indemnity has failed to institute any such
      Proceeding; and

            (5) no direction inconsistent with such written request has been
      given to the Trustee during such 60-day period by the Holders of Notes
      entitled to more than 50% of the Voting Rights;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner whatever by virtue of, or by availing of, any provision
of this Indenture to affect, disturb or prejudice the rights of any other
Holders of Notes or to obtain or to seek to obtain priority or preference over
any other Holders or to enforce any right under this Indenture, except in the
manner herein provided and for the equal and ratable benefit of all the Holders
of Notes.

      SECTION 5.10. Unconditional Rights of Noteholders to Receive Principal and
Interest.

      Notwithstanding any other provision in this Indenture, the Holder of any
Note shall have the right, to the extent permitted by applicable law, which
right is absolute and unconditional except to the extent restricted by
applicable law, to receive payment of each installment of interest when due and
payable on such Note on the respective Payment Dates of such installments of
interest and to receive payment of each installment of principal of such Note
when Due (or in the case of any Note called for redemption, on the date fixed
for such redemption) and to institute suit for the enforcement of any such
payment, and such right shall not be impaired without the consent of such
Holder.

      SECTION 5.11. Restoration of Rights and Remedies.

      If the Trustee or any Noteholder has instituted any Proceeding to enforce
any right or remedy under this Indenture and such Proceeding has been
discontinued or abandoned for any reason, or has been determined adversely to
the Trustee or to such Noteholder, then and in every such case the Issuer, the
Trustee and the Noteholders shall, subject to any determination in such
Proceeding, be restored severally and respectively to their former positions
hereunder, and thereafter all rights and remedies of the Trustee and the
Noteholders shall continue as though no such Proceeding had been instituted.

      SECTION 5.12.  Rights and Remedies Cumulative.


                                      V-12
<PAGE>

      No right or remedy herein conferred upon or reserved to the Trustee or to
the Noteholders is intended to be exclusive of any other right or remedy, and
every right and remedy shall, to the extent permitted by law, be cumulative and
in addition to every other right and remedy given hereunder or now or hereafter
existing at law or in equity or otherwise. The assertion or employment of any
right or remedy hereunder, or otherwise, shall not prevent the concurrent
assertion or employment of any other appropriate right or remedy.

      SECTION 5.13.  Delay or Omission Not Waiver.

      No delay or omission of the Trustee or of any Holder of any Note to
exercise any right or remedy accruing upon any Event of Default shall impair any
such right or remedy or constitute a waiver of any such Event of Default or an
acquiescence therein. Every right and remedy given by this Article or by law to
the Trustee or to the Noteholders may be exercised from time to time, and as
often as may be deemed expedient, by the Trustee or by the Noteholders, as the
case may be.

      SECTION 5.14.  Control by the Noteholders.

      The Holders of Notes entitled to more than 50% of the Voting Rights, shall
have the right to direct the time, method and place of conducting any Proceeding
for any remedy available to the Trustee or exercising any trust or power
conferred on the Trustee; provided that

            (1) such direction shall not be in conflict with any rule of law or
      with this Indenture,

            (2) unless Section 5.18(b)(2) is applicable, any direction to the
      Trustee to undertake a Sale of the Trust Estate shall be by the Holders of
      Notes entitled to the percentage of the Voting Rights specified in Section
      5.18(b)(1) or (3), whichever is applicable,


            (3) if the conditions to retention of the Trust Estate set forth in
      Section 5.05(a) have been satisfied, then any direction by less than all
      of the Noteholders to the Trustee to undertake a Sale of the Trust Estate
      shall be of no force and effect, and

            (4) the Trustee may take any other action deemed proper by the
      Trustee which is not inconsistent with such direction; provided, however,
      that, subject to Section 6.01, the Trustee need not take action which it
      determines might involve it in liability or expense or be unjustly
      prejudicial to the Noteholders not consenting.


                                      V-13
<PAGE>

      SECTION 5.15.  Waiver of Past Defaults.

      The Holders of Notes entitled to more than 50% of the Voting Rights may,
on behalf of the Holders of all the Notes, waive any past Default hereunder and
its consequences, except a Default

            (1) in the payment of any installment of principal of, or interest
      on, any Note; or

            (2) in respect of a covenant or provision hereof which under Section
      9.02 cannot be modified or amended without the consent of the Holder of
      each Outstanding Note affected.

      Upon any such waiver, such Default shall cease to exist, and any Event of
Default arising therefrom shall be deemed to have been cured for every purpose
of this Indenture; but no such waiver shall extend to any subsequent or other
Default or impair any right consequent thereon.

      SECTION 5.16.  Undertaking for Costs.

      All parties to this Indenture agree, and each Holder of any Note by his
acceptance thereof shall be deemed to have agreed, that any court may in its
discretion require, in any suit for the enforcement of any right or remedy under
this Indenture, or in any suit against the Trustee for any action taken,
suffered or omitted by it as Trustee, the filing by any party litigant in such
suit of an undertaking to pay the costs of such suit, and that such court may in
its discretion assess reasonable costs, including reasonable attorneys' fees,
against any party litigant in such suit, having due regard to the merits and
good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to any suit instituted by the
Trustee, to any suit instituted by any Noteholder, or group of Noteholders,
holding in the aggregate Notes representing more than 10% of the Voting Rights,
or to any suit instituted by any Noteholder for the enforcement of the payment
of any installment of interest on any Note on or after the maturity thereof
expressed in such Note or for the enforcement of the payment of any installment
of principal of any Note when due (or, in the case of a Note called for
redemption, on or after the applicable redemption date) or for the enforcement
of the payment of any installment of principal of any Note when due as indicated
in the Payment Date Statement prepared and delivered by the Trustee pursuant to
Section 2.09(e).

      SECTION 5.17.  Waiver of Stay or Extension Laws.

      The Issuer covenants (to the extent that it may lawfully do so) that it
will not at any time insist upon, or plead, or in any manner whatsoever claim or
take the benefit or advantage of, any stay or extension law wherever enacted,
now or at any time


                                      V-14
<PAGE>

hereafter in force, which may affect the covenants in, or the performance of,
this Indenture; and the Issuer (to the extent that it may lawfully do so) hereby
expressly waives all benefit or advantage of any such law, and covenants that it
will not hinder, delay or impede the execution of any power herein granted to
the Trustee, but will suffer and permit the execution of every such power as
though no such law had been enacted.

      SECTION 5.18.  Sale of Trust Estate.

      (a) The power to effect any sale or other disposition (a "Sale") of any
portion of the Trust Estate pursuant to Section 5.04 is expressly subject to the
provisions of Section 5.05 and this Section 5.18. The power to effect any such
Sale shall not be exhausted by any one or more Sales as to any portion of the
Trust Estate remaining unsold, but shall continue unimpaired until the entire
Trust Estate shall have been sold or all amounts payable on the Notes and under
this Indenture shall have been paid. The Trustee hereby expressly waives its
right to any amount fixed by law as compensation for any Sale.

      (b) The Trustee shall not in any private Sale sell the Trust Estate, or
any portion thereof, unless

            (1) the Holders of all Outstanding Notes consent to or direct the
      Trustee to make, such Sale, or

            (2) the proceeds of such Sale would be not less than the entire
      amount which would be payable to the Holders under the Notes, in full
      payment thereof in accordance with Section 5.08 on the Payment Date next
      succeeding the date of such Sale, or

            (3) the Trustee determines, in its sole discretion, that the
      conditions for retention of the Trust Estate set forth in Section
      5.05(a)(i), (iii) or (iv) cannot be satisfied (in making any such
      determination, the Trustee may rely upon an opinion of an Independent
      investment banking firm obtained and delivered as provided in Section
      5.05(b) unless a contrary opinion is delivered by an Independent
      investment banking firm engaged by the Issuer pursuant to Section 5.05(b),
      in which event the Trustee shall not be protected in relying solely upon
      either such opinion but may nevertheless in its discretion make a
      determination as to whether the conditions for retention of the Trust
      Estate set forth in Section 5.05(a)(i) can or cannot be satisfied), and
      the Holders of Notes entitled to at least 66 2/3% of the Voting Rights
      consent to such Sale.

The purchase by the Trustee of all or any portion of the Trust Estate at a
private Sale shall not be deemed a Sale or other disposition thereof for
purposes of this Section 5.18(b).


                                      V-15
<PAGE>

      (c) Unless the Holders of all Outstanding Notes have otherwise consented
or directed the Trustee, at any public Sale of all or any portion of the Trust
Estate at which a minimum bid equal to or greater than the amount described in
paragraph (2) of subsection (b) of this Section 5.18 has not been established by
the Trustee and no Person bids an amount equal to or greater than such amount,
the Trustee shall bid an amount at least $1.00 more than the highest other bid;
provided that the payment for such bid will be limited to the application of the
credit as set forth in Section 5.18(d)(2).

      (d) In connection with a Sale of all or any portion of the Trust Estate,

            (1) any Holder or Holders of Notes may bid for and purchase the
      property offered for sale, and upon compliance with the terms of sale may
      hold, retain and possess and dispose of such property, without further
      accountability, and may, in paying the purchase money therefor, deliver
      any Outstanding Notes or claims for interest thereon in lieu of cash up to
      the amount which shall, upon distribution of the net proceeds of such
      sale, be payable thereon, and such Notes, in case the amounts so payable
      thereon shall be less than the amount due thereon, shall be returned to
      the Holders thereof after being appropriately stamped to show such partial
      payment;

            (2) the Trustee may bid for and acquire the property offered for
      Sale in connection with any Sale thereof, and, subject to any requirements
      of, and to the extent permitted by, applicable law in connection
      therewith, may purchase all or any portion of the Trust Estate in a
      private Sale, and, in lieu of paying cash therefor, may make settlement
      for the purchase price by crediting the gross Sale price against the sum
      of (A) the amount which would be distributable to the Holders of the Notes
      as a result of such Sale in accordance with Section 5.08 on the Payment
      Date next succeeding the date of such Sale and (B) the expenses of the
      Sale and of any Proceedings in connection therewith which are reimbursable
      to it, without being required to produce the Notes in order to complete
      any such Sale or in order for the net Sale price to be credited against
      such Notes, and any property so acquired by the Trustee shall be held and
      dealt with by it in accordance with the provisions of this Indenture;

            (3) the Trustee shall execute and deliver an appropriate instrument
      of conveyance transferring its interest in any portion of the Trust Estate
      in connection with a Sale thereof;


                                      V-16
<PAGE>

            (4) the Trustee is hereby irrevocably appointed the agent and
      attorney-in-fact of the Issuer to transfer and convey its interest in any
      portion of the Trust Estate in connection with a Sale thereof, and to take
      all action necessary to effect such Sale; and

            (5) no purchaser or transferee at such a Sale shall be bound to
      ascertain the Trustee's authority, inquire into the satisfaction of any
      conditions precedent or see to the application of any moneys.

      SECTION 5.19.  Action on Notes.

      The Trustee's right to seek and recover judgment on the Notes or under
this Indenture shall not be affected by the seeking, obtaining or application of
any other relief under or with respect to this Indenture. Neither the lien of
this Indenture nor any rights or remedies of the Trustee or the Holders of Notes
shall be impaired by the recovery of any judgment by the Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion of
the Trust Estate.


                                      V-17
<PAGE>

                                   ARTICLE VI

                                   THE TRUSTEE

      SECTION 6.01.  Duties of Trustee.

      (a) If an Event of Default known to the Trustee has occurred and is
continuing, the Trustee shall exercise such of the rights and powers vested in
it by this Indenture, and use the same degree of care and skill in their
exercise, as a prudent man would exercise or use under the circumstances in the
conduct of his own affairs.

      (b) Except during the continuance of an Event of Default:

            (1) The Trustee need perform only those duties that are specifically
      set forth in this Indenture and no others, and no implied covenants or
      obligations of the Trustee shall be read into this Indenture.

            (2) In the absence of bad faith on its part, the Trustee may
      conclusively rely, as to the truth of the statements and the correctness
      of the opinions expressed therein, upon certificates or opinions furnished
      to the Trustee and conforming to the requirements of this Indenture. The
      Trustee shall, however, examine such certificates and opinions to
      determine whether they conform to the requirements of this Indenture but
      need not verify the accuracy of the contents thereof or whether procedures
      specified by or pursuant to the provisions of this Indenture have been
      followed in the preparation thereof.

      (c) The Trustee may not be relieved from liability for its own negligent
action, its own negligent failure to act, or its own wilful misconduct, except
that:

            (1) This paragraph does not limit the effect of subsection (b) of
      this Section.

            (2) The Trustee shall not be liable for any error of judgment made
      in good faith by a Responsible Officer, unless it is proved that the
      Trustee was negligent in ascertaining the pertinent facts.

            (3) The Trustee shall not be liable with respect to any action it
      takes or omits to take in good faith in accordance with a direction
      received by it pursuant to Section 5.14.

      (d) For all purposes under this Indenture, the Trustee shall not be deemed
to have notice of any Event of Default described in Section 5.01(1) or 5.01(3)
through 5.01(6) or any Default described in Section 5.01(1) or 5.01(3) through
5.01(6) unless a


                                      VI-1
<PAGE>

Responsible Officer assigned to and working in the Trustee's corporate trust
department has actual knowledge thereof or unless written notice of any event
which is in fact such an Event of Default or Default is received by the Trustee
at the Corporate Trust Office, and such notice references the Notes, the Issuer,
the Trust Estate or this Indenture.

      (e) No provision of this Indenture shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its duties hereunder, or in the exercise of any of its rights or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate indemnity against such risk or liability is not reasonably
assured to it; provided, however, that the Trustee shall not refuse or fail to
perform any of its duties hereunder solely as a result of non-payment of its
normal fees and expenses and, further provided, that nothing in this Section
6.01(e) shall be construed to limit the exercise by the Trustee of any right or
remedy permitted under this Indenture or otherwise in the event of the Issuer's
failure to pay the Trustee's fees and expenses pursuant to Section 6.07. In
determining that such repayment or indemnity is not reasonably assured to it,
the Trustee must consider not only the likelihood of repayment or indemnity by
or on behalf of the Issuer but also the likelihood of repayment or indemnity
from amounts payable to it from the Trust Estate pursuant to Sections 6.07 and
8.02(d).

      (f) Every provision of this Indenture that in any way relates to the
Trustee is subject to the provisions of this Section.

      (g) Notwithstanding any extinguishment of all right, title and interest of
the Issuer in and to the Trust Estate following an Event of Default and a
consequent declaration of acceleration of the Maturity of the Notes secured
thereby, whether such extinguishment occurs through a Sale of the Trust Estate
to another Person, the acquisition of the Trust Estate by the Trustee or
otherwise, the rights, powers and duties of the Trustee with respect to the
Trust Estate (or the proceeds thereof) and the Holders of the Notes and the
rights of such Noteholders shall continue to be governed by the terms of this
Indenture.

      SECTION 6.02.  Notice of Default.

      Upon a Default becoming known to the Trustee, the Trustee shall, within 90
days after the occurrence of such Default becomes known to the Trustee, transmit
notice of such Default by mail to all Holders of Notes as to which such Default
has occurred and to S&P, unless such Default shall have been cured or waived;
provided, however, that except in the case of a Default of the type described in
Section 5.01(2), the Trustee shall be


                                      VI-2
<PAGE>

protected in withholding such notice if and so long as the board of directors,
the executive committee or a trust committee of directors and/or Responsible
Officers of the Trustee in good faith determine that the withholding of such
notice is in the interests of the Holders of the Notes; and provided, further,
that in the case of any Default of the character specified in Section 5.01(4) or
5.01(5) no such notice to Noteholders shall be given until at least 30 days
after the occurrence thereof.

      SECTION 6.03.  Rights of Trustee.

      (a) The Trustee may rely on any document believed by it to be genuine and
to have been signed or presented by the proper Person. The Trustee need not
investigate any fact or matter stated in the document.

      (b) Before the Trustee acts or refrains from acting, it may require an
Officers' Certificate or an Opinion of Counsel; provided, however, that the
Trustee may not, by relying on an Officer's Certificate or Opinion of Counsel,
refrain from making payments of principal or interest on the Notes or exercise
remedies pursuant to Article V. The Trustee shall not be liable for any action
it takes or omits to take in good faith in reliance on the Certificate or
Opinion.

      (c) The Trustee may act through agents and shall not be responsible for
the misconduct or negligence of any agent appointed with due care.

      (d) The Trustee shall not be liable for any action it takes or omits to
take in good faith which it believes to be authorized or within its rights or
powers as provided herein.

      (e) The Trustee shall not be liable for any action it takes or omits to
take in good faith pursuant to Section 5.14 hereof at the direction of Holders
of Notes entitled to more than 50% of the Voting Rights, after notice to the
Holders of the Notes of a Default under this Indenture.

      SECTION 6.04. Not Responsible for Recitals or Issuance of Notes.

      The recitals contained herein and in the Notes, except the certificates of
authentication on the Notes, shall be taken as the statements of the Issuer and
the Trustee assumes no responsibility for their correctness. The Trustee makes
no representations with respect to the Trust Estate or as to the validity or
sufficiency of this Indenture or of the Notes. The Trustee shall not be
accountable for the use or application by the Issuer of Notes or the proceeds
thereof or any money paid to the Issuer or upon Issuer Order pursuant to the
provisions hereof.


                                      VI-3
<PAGE>

      SECTION 6.05.  May Hold Notes.

      The Trustee, any Agent, or any other agent of the Issuer, in its
individual or any other capacity, may become the owner or pledgee of Notes and,
subject to Sections 6.08 and 6.13, may otherwise deal with the Issuer or any
Affiliate of the Issuer with the same rights it would have if it were not
Trustee, Agent, or such other agent.

      SECTION 6.06.  Money Held in Trust.

      Money held by the Trustee in trust hereunder need not be segregated from
other funds except to the extent required by Section 8.03, by any other
provision of this Indenture or by law. The Trustee shall be under no liability
for interest on any money received by it hereunder except as otherwise agreed
with the Issuer and except to the extent of income or other gain on investments
which are obligations of the Trustee, in its commercial capacity, and income or
other gain actually received by the Trustee on investments which are obligations
of others.

      SECTION 6.07.  Compensation and Reimbursement.

      The Issuer agrees

            (1) subject to any separate written agreement with the Trustee, to
      pay the Trustee from time to time reasonable compensation for all services
      rendered by it hereunder or any documents executed in connection herewith
      (which compensation shall not be limited by any provision of law in regard
      to the compensation of a trustee of an express trust);

            (2) except as otherwise expressly provided herein, to reimburse the
      Trustee upon its request for all reasonable expenses, disbursements and
      advances incurred or made by the Trustee in connection with the
      administration of the Trust Estate pursuant to the terms of this Indenture
      (including the reasonable compensation and the expenses and disbursements
      of its agents and counsel incurred in connection with litigation affecting
      the Trust Estate or the Trustee), except any such expense, disbursement or
      advance as may be attributable to its negligence or bad faith; and

            (3) to indemnify the Trustee and its agents for, and to hold them
      harmless against, any loss, liability or expense incurred without
      negligence or bad faith on their part, arising out of, or in connection
      with, the acceptance or administration of this trust, including the costs
      and expenses of defending themselves against any claim in connection with
      the exercise or performance of any of their powers or duties hereunder,
      provided that:


                                      VI-4
<PAGE>

                    (i) with respect to any such claim, the Trustee shall have
            given the Issuer written notice thereof promptly after the Trustee
            shall have knowledge thereof;

                   (ii) while maintaining absolute control over its own defense,
            the Trustee shall cooperate and consult fully with the Issuer in
            preparing such defense; and

                  (iii) notwithstanding anything to the contrary in this Section
            6.07(3), the Issuer shall not be liable for settlement of any such
            claim by the Trustee entered into without the prior consent of the
            Issuer, which consent shall not be unreasonably withheld.

As security for the performance of the obligations of the Issuer under this
Section, the Trustee shall have a lien ranking junior to the lien of this
Indenture for the benefit of the Holders of the Notes (but senior to all other
liens, if any) upon all property and funds held or collected as part of the
Trust Estate by the Trustee in its capacity as such. The Trustee shall not
institute any Proceeding seeking the enforcement of such lien against the Trust
Estate unless such Proceeding is in connection with a Proceeding in accordance
with Article V for enforcement of the lien of this Indenture for the benefit of
the Holders of the Notes after the occurrence of an Event of Default (other than
an Event of Default arising solely from the Issuer's failure to pay amounts due
the Trustee under this Section 6.07) and a resulting declaration of acceleration
of Maturity of the Notes which has not been rescinded and annulled.

      SECTION 6.08.  Eligibility; Disqualification.

      This Indenture shall always have a Trustee who satisfies the requirements
of TIA ss. 310(a)(1). The Trustee shall always have a combined capital and
surplus as stated in Section 6.09. The Trustee shall be subject to TIA ss.
310(b), including the optional provision permitted by the second sentence of TIA
ss. 310(b)(9). The Trustee shall have a place of business in the State of
Florida. Any successor Trustee shall execute the Servicing Agreement and this
Indenture.

      SECTION 6.09.  Trustee's Capital and Surplus.

      The Trustee or any successor or substitute trustee shall at all times have
a combined capital and surplus of at least $50,000,000. If the Trustee publishes
annual reports of condition of the type described in TIA ss. 310(a)(2), its
combined capital and surplus for purposes of this Section 6.09 shall be as set
forth in the latest such report.


                                      VI-5
<PAGE>

      SECTION 6.10. Resignation and Removal; Appointment of Successor.

      (a) No resignation or removal of the Trustee and no appointment of a
successor Trustee pursuant to this Article shall become effective until the
acceptance of appointment by the successor Trustee under Section 6.11.

      (b) The Trustee may resign at any time by giving written notice thereof to
the Issuer. If an instrument of acceptance by a successor Trustee shall not have
been delivered to the Trustee within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee. The costs and expenses
incurred in connection with the resignation of the Trustee and any petition
filed for appointment of a Successor Trustee shall be paid by the Issuer.

      (c) The Trustee may be removed at any time for reasonable cause by Act of
the Holders of Notes entitled to more than 50% of the Voting Rights delivered to
the Trustee and to the Issuer.

      (d) If at any time:

            (1) the Trustee shall have a conflicting interest prohibited by
      Section 6.08 and shall fail to resign or eliminate such conflicting
      interest in accordance with Section 6.08 after written request therefor by
      the Issuer or by any Noteholder, or

            (2) the Trustee shall cease to be eligible under Section 6.09 or
      shall become incapable of acting or shall be adjudged a bankrupt or
      insolvent, or a receiver of the Trustee or of its property shall be
      appointed, or any public officer shall take charge or control of the
      Trustee or of its property or affairs for the purpose of rehabilitation,
      conservation or liquidation,

then, in any such case, (i) the Issuer by an Issuer Order may remove the
Trustee, or (ii) subject to Section 5.16, any Noteholder who has been a bona
fide Holder of a Note for at least six months may, on behalf of himself and all
others similarly situated, petition any court of competent jurisdiction for the
removal of the Trustee and the appointment of a successor Trustee.

      (e) If the Trustee shall resign, be removed or become incapable of acting,
or if a vacancy shall occur in the office of the Trustee for any cause, the
Issuer by an Issuer Order shall promptly appoint a successor Trustee. If within
one year after such resignation, removal or incapability or the occurrence of
such vacancy, a successor Trustee has not been appointed by the


                                      VI-6
<PAGE>

Issuer, then a successor trustee shall be appointed by Act of the Holders of
Notes entitled to more than 50% of the Voting Rights delivered to the Issuer and
the retiring Trustee. The successor Trustee so appointed shall, forthwith upon
its acceptance of such appointment, become the successor Trustee and supersede
the successor Trustee appointed by the Issuer. If no successor Trustee shall
have been so appointed by the Issuer or Noteholders or the successor Trustee
shall not have accepted appointment in the manner hereinafter provided, any
Noteholder who has been a bona fide Holder of a Note for at least six months
may, on behalf of himself and all others similarly situated, petition any court
of competent jurisdiction for the appointment of a successor Trustee.

      (f) The Issuer shall give notice of each resignation and each removal of
the Trustee and each appointment of a successor Trustee to the Noteholders and
S&P. Each notice shall include the name of the successor Trustee and the address
of its Corporate Trust Office.

      SECTION 6.11.  Acceptance of Appointment by Successor.

      Every successor Trustee appointed hereunder shall execute, acknowledge and
deliver to the Issuer and the retiring Trustee an instrument accepting such
appointment, and thereupon the resignation or removal of the retiring Trustee
shall become effective and such successor Trustee, without any further act, deed
or conveyance, shall become vested with all the rights, powers, trusts and
duties of the retiring Trustee. Notwithstanding the foregoing, on request of the
Issuer or the successor Trustee, such retiring Trustee shall, upon payment of
its charges, execute and deliver an Instrument transferring to such successor
Trustee all the rights, powers and trusts of the retiring Trustee, and shall
duly assign, transfer and deliver to such successor Trustee all property and
money held by such retiring Trustee hereunder subject nevertheless to its lien,
if any, provided for in Section 6.07. Upon request of any such successor
Trustee, the Issuer shall execute and deliver any and all instruments for more
fully and certainly vesting in and confirming to such successor Trustee all such
rights, powers and trusts.

      No successor Trustee shall accept its appointment unless at the time of
such acceptance such successor Trustee shall be qualified and eligible under
this Article.

      SECTION 6.12. Merger; Conversion, Consolidation or Succession to Business
of Trustee.

      Any entity into which the Trustee may be merged or converted or with which
it may be consolidated, or any entity resulting from any merger, conversion or
consolidation to which the Trustee


                                      VI-7
<PAGE>

shall be a party, or any entity succeeding to all or substantially all of the
corporate trust business of the Trustee, shall be the successor of the Trustee
hereunder, provided such entity shall be otherwise qualified and eligible under
this Article, without the execution or filing of any paper or any further act on
the part of any of the parties hereto. In case any Notes have been
authenticated, but not delivered, by the Trustee then in office, any successor
by merger, conversion or consolidation to such authenticating Trustee may adopt
such authentication and deliver the Notes so authenticated with the same effect
as if such successor Trustee had authenticated such Notes.

      SECTION 6.13. Preferential Collection of Claims Against Issuer.

      The Trustee shall be subject to TIA ss. 311(a), excluding any creditor
relationship listed in TIA ss. 311(b), and a Trustee who has resigned or been
removed shall be subject to TIA ss. 311(a) to the extent indicated.

      SECTION 6.14. Co-trustees and Separate Trustees.

      At any time or times, for the purpose of meeting the legal requirements of
the TIA or of any jurisdiction in which any of the Trust Estate may at the time
be located, the Issuer and the Trustee shall have power to appoint, and, upon
the written request of the Trustee or of the Holders of Notes entitled to more
than 50% of the Voting Rights, the Issuer shall for such purpose join with the
Trustee in the execution, delivery and performance of all instruments and
agreements necessary or proper to appoint, one or more Persons approved by the
Rating Agencies and the Trustee either to act as co-trustee, jointly with the
Trustee, of all or any part of the Trust Estate, or to act as separate trustee
of any such property, in either case with such powers as may be provided in the
instrument of appointment, and to vest in such Person or Persons in the capacity
aforesaid, any property, title, right or power deemed necessary or desirable,
subject to the other provisions of this Section. If the Issuer does not join in
such appointment within 15 days after the receipt by it of a request so to do,
or in case an Event of Default has occurred and is continuing, the Trustee alone
shall have power to make such appointment.

      Should any written instrument from the Issuer be required by any
co-trustee or separate trustee so appointed for more fully confirming to such
co-trustee or separate trustee such property, title, right or power, any such
instrument shall, on request, be executed, acknowledged and delivered by the
Issuer.


                                      VI-8
<PAGE>

      Every co-trustee or separate trustee shall, to the extent permitted by
law, but to such extent only, be appointed subject to the following terms:

            (1) The Notes shall be authenticated and delivered and all rights,
      powers, duties and obligations hereunder in respect of the custody of
      securities, cash and other personal property held by, or required to be
      deposited or pledged with, the Trustee hereunder, shall be exercised,
      solely by the Trustee.

            (2) The rights, powers, duties and obligations hereby conferred or
      imposed upon the Trustee in respect of any property covered by such
      appointment shall be conferred or imposed upon and exercised or performed
      by the Trustee or by the Trustee and such co-trustee or separate trustee
      jointly, as shall be provided in the instrument appointing such co-trustee
      or separate trustee, except to the extent that under any law of any
      jurisdiction in which any particular act is to be performed, the Trustee
      shall be incompetent or unqualified to perform such act, in which event
      such rights, powers, duties and obligations shall be exercised and
      performed by such co-trustee or separate trustee.

            (3) The Trustee at any time, by an instrument in writing executed by
      it, with the concurrence of the Issuer evidenced by an Issuer Order, may
      accept the resignation of or remove any co-trustee or separate trustee
      appointed under this Section, and, in case an Event of Default has
      occurred and is continuing, the Trustee shall have power to accept the
      resignation of, or remove, any such co-trustee or separate trustee without
      the concurrence of the Issuer. Upon the written request of the Trustee,
      the Issuer shall join with the Trustee in the execution, delivery and
      performance of all instruments and agreements necessary or proper to
      effectuate such resignation or removal. A successor to any co-trustee or
      separate trustee so resigned or removed may be appointed in the manner
      provided in this Section.

            (4) No co-trustee or separate trustee hereunder shall be personally
      liable by reason of any act or omission of the Trustee, or any other such
      trustee hereunder, and the Trustee shall not be personally liable by
      reason of any act or omission of any co-trustee or other such separate
      trustee hereunder.

            (5) Any Act of Noteholders delivered to the Trustee shall be deemed
      to have been delivered to each such co-trustee and separate trustee.

      SECTION 6.15.  Authenticating Agents.


                                      VI-9
<PAGE>

            The Trustee may appoint an Authenticating Agent with power to act on
its behalf and subject to its direction in the authentication and delivery of
the Notes designated for such authentication by the Issuer and containing
provisions therein for such authentication (or with respect to which the Issuer
has made other arrangements, satisfactory to the Trustee and such Authenticating
Agent, for notation on the Notes of the authority of an Authenticating Agent
appointed after the initial authentication and delivery of such Notes) in
connection with transfers and exchanges under Sections 2.06 and 2.07 as fully to
all intents and purposes as though the Authenticating Agent had been expressly
authorized by those Sections to authenticate and deliver Notes. For all purposes
of this Indenture (other than in connection with the authentication and delivery
of Notes pursuant to Sections 2.05 and 2.12 in connection with their initial
issuance and for purposes of Section 2.08), the authentication and delivery of
Notes by the Authenticating Agent pursuant to this Section shall be deemed to be
the authentication and delivery of Notes "by the Trustee". Such Authenticating
Agent shall at all times be a Person that both meets the requirements of Section
6.09 for the Trustee hereunder and has its principal office in the City and
State of New York.

      Any Authenticating Agent shall also serve as Note Registrar or co-Note
Registrar as provided in Section 2.07. Any Authenticating Agent appointed by the
Trustee pursuant to the terms of this Section 6.15 shall deliver to the Trustee
as a condition precedent to the effectiveness of such appointment an instrument
accepting the trusts, duties and responsibilities of Authenticating Agent and of
Note Registrar or co-Note Registrar and indemnifying the Trustee for and holding
the Trustee harmless against, any loss, liability or expense (including
reasonable attorneys' fees) incurred without negligence or bad faith on its
part, arising out of or in connection with the acceptance, administration of the
trust or exercise of authority by such Authenticating Agent, Note Registrar or
co-Note Registrar.

      Any entity into which any Authenticating Agent may be merged or converted
or with which it may be consolidated, or any entity resulting from any merger,
consolidation or conversion to which any Authenticating Agent shall be a party,
or any entity succeeding to the corporate trust business of any Authenticating
Agent, shall be the successor of the Authenticating Agent hereunder, if such
successor entity is otherwise eligible under this Section, without the execution
or filing of any further act on the part of the parties hereto or the
Authenticating Agent or such successor corporation.

      Any Authenticating Agent may at any time resign by giving written notice
of resignation to the Trustee and the Issuer. The Trustee may at any time
terminate the agency of any Authenticating Agent by giving written notice of
termination to


                                    VI-10
<PAGE>

such Authenticating Agent and the Issuer. Upon receiving such a notice of
resignation or upon such a termination, or in case at any time any
Authenticating Agent shall cease to be eligible under this Section, the Trustee
shall promptly appoint a successor Authenticating Agent, shall give written
notice of such appointment to the Issuer and shall mail notice of such
appointment to all Holders of Notes.

      The Issuer agrees to pay to any Authenticating Agent from time to time
reasonable compensation for its services. The provisions of Sections 2.10, 6.04
and 6.05 shall be applicable to any Authenticating Agent.


                                    VI-11
<PAGE>

                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

      SECTION 7.01. Issuer to Furnish Trustee Names and Addresses of
Noteholders.

      (a) The Issuer will furnish or cause to be furnished to the Trustee (i)
semi-annually, not less than 45 days nor more than 60 days after the Record Date
for each April 1 and October 1 Payment Date, a list, in such form as the Trustee
may reasonably require, of the names and addresses of the Holders of Notes, and
(ii) at such other times, as the Trustee may request in writing, within 30 days
after receipt by the Issuer of any such request, a list of similar form and
content as of a date not more than 10 days prior to the time such list is
furnished; provided, however, that so long as the Trustee is the Note Registrar,
no such list shall be required to be furnished to the Trustee.

      (b) In addition to furnishing to the Trustee the Noteholder lists, if any,
required under subsection (a), the Issuer shall also furnish all Noteholder
lists, if any, required under Section 3.03 at the times required by said Section
3.03.

      SECTION 7.02. Preservation of Information; Communications to Noteholders.

      (a) The Trustee shall preserve, in as current a form as is reasonably
practicable, the names and addresses of the Holders of Notes contained in the
most recent list, if any, furnished to the Trustee as provided in Section 7.01
and the names and addresses of the Holders of Notes received by the Trustee in
its capacity as Note Registrar. The Trustee may destroy any list furnished to it
as provided in Section 7.01 upon receipt of a new list so furnished.

      (b) Noteholders may communicate pursuant to TIA ss. 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes.

      (c) The Issuer, the Trustee and the Note Registrar shall have the
protection of TIA ss. 312(c).

      SECTION 7.03. Reports by Trustee.

      (a) (i) Within 60 days after May 15 of each year (the "reporting date"),
commencing with the year after the issuance of the Notes, the Trustee shall mail
to all Holders (together with all other Persons to whom reports are to be
transmitted under TIA ss. 313(c)) a brief report dated as of such reporting date
that complies with TIA ss. 313(a); (ii) the Trustee shall also mail to Holders
any reports that are required by TIA ss. 313(b)(2) with


                                    VII-1
<PAGE>

respect to any advances made by the Trustee and (iii) the Trustee shall also
mail to Holders of Notes any reports required by TIA ss. 313(a)(5) and ss.
313(b)(1) with respect to the release and substitution of any Accounts. For
purposes of the information required to be included in any such reports pursuant
to TIA ss. 313(a)(2), 313(b)(1) or 313(b)(2), the principal amount of indenture
securities outstanding on the date as of which such information is provided
shall be the Aggregate Current Principal Amount of the then Outstanding Notes at
the date as of which such information is presented.

      (b) A copy of each report required under this Section 7.03 shall, at the
time of such transmission to Noteholders, be filed by the Trustee with the
Commission and with each securities exchange upon which the Notes are listed,
provided that the Issuer has previously notified the Trustee of such listing.
The Issuer will notify the Trustee when the Notes are listed on any securities
exchange.

      SECTION 7.04.  Reports by Issuer.

      The Issuer (a) shall file with the Trustee within 15 days after it files
them with the Commission copies of the annual reports and of the information,
documents, and other reports (or copies of such portions of any of the foregoing
as the Commission may by rules and regulations prescribe) which the Issuer is
required to file with the Commission pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 and (b) shall also comply with the other
provisions of TIA ss. 314(a).



                                    VII-2
<PAGE>

                                  ARTICLE VIII

          ACCOUNTS, PAYMENTS OF INTEREST AND PRINCIPAL, AND RELEASES

      SECTION 8.01.  Collection of Moneys.

      Except as otherwise expressly provided herein, the Trustee may demand
payment or delivery of, and shall receive and collect, directly and without
intervention or assistance of any fiscal agent or other intermediary all money
and other property payable to or receivable by the Trustee pursuant to this
Indenture. The Trustee shall hold all such money and property received by it as
part of the Trust Estate, and shall apply it as provided in this Indenture.
Except as otherwise expressly provided in this Indenture, if any default occurs
in the making of any payment or performance under the Servicing Agreement, or
any Hazard Insurance Policy or any other related insurance policy, the Trustee
may, and upon the request of the Holders of Notes entitled to more than 50% of
the then Voting Rights, the Trustee shall, take such action as may be
appropriate to enforce such payment or performance including the institution and
prosecution of appropriate Proceedings. Any such action shall be without
prejudice to any right to claim a Default or Event of Default under this
Indenture and to proceed thereafter as provided in Article V.

      SECTION 8.02.  Collection Account.

      (a) Prior to the initial authentication and delivery of the Notes, the
Issuer shall open, at the Corporate Trust Office, a segregated trust account
(the "Collection Account") which such account shall be an Eligible Account. All
payments to be made from time to time to the Holders of Notes out of funds in
the Collection Account pursuant to this Indenture shall be made by the Trustee
as the Paying Agent of the Issuer or, pursuant to Section 3.03, by any other
Paying Agent appointed by the Issuer. All moneys deposited from time to time in
the Collection Account, including the deposits to be made by the Servicer in the
Collection Account pursuant to the Servicing Agreement, and all deposits therein
pursuant to this Indenture, and all investments made with such moneys including
all income or other gain from such investments shall be held by the Trustee as
part of the Trust Estate as herein provided. So long as no Servicing Default
shall have occurred and be continuing, moneys in the Collection Account
representing collections on the Accounts erroneously deposited therein shall be
subject to withdrawals by the Servicer pursuant to Sections 2.07(c)(i) and 2.11
of the Servicing Agreement.

      (b) So long as no Default or Event of Default shall have occurred and be
continuing, all or a portion of the Collection Account shall be invested and
reinvested by the Trustee at the


                                     VIII-1
<PAGE>

Issuer's direction in one or more Eligible Investments bearing interest or sold
at discount. No such investment shall mature later than two Business Days prior
to the next Payment Date (or on such Payment Date, in the case of obligations
referred to in clause (a)(i) of the definition of Eligible Investments and in
the case of Eligible Investments of which the Trustee is the obligor, so long as
at the time of such investment the long-term unsecured debt securities of the
Trustee are rated "AAA" and "Aaa" by S&P and Moody's, respectively).
Notwithstanding the foregoing, any investment (including repurchase agreements)
on which the Trustee, in its commercial capacity, is the obligor, may mature on
a Payment Date if, under this Section 8.02, such investment could otherwise
mature on the Business Day immediately preceding such Payment Date.

      All income or other gains from investment of moneys deposited in the
Collection Account shall be deposited by the Trustee in the Collection Account
immediately upon receipt, and any loss resulting from such investment shall be
charged to the Collection Account.

      (c) Unless the Notes have been declared due and payable pursuant to
Section 5.02 and moneys collected by the Trustee with respect to the Notes are
being applied in accordance with Section 5.08, the amount on deposit in the
Collection Account on any Payment Date shall, after payment of Issuer Expenses
in accordance with Subsection (d), be withdrawn from the Collection Account, in
the amounts required, for application as follows:

      On each Payment Date, interest and principal payments on the Notes will be
made from Available Funds in the following amounts and order of priority:

                  First: To the holders of the Class A-1 Notes, in an amount up
            to the Interest Accrual Amount thereof;

                  Second: To the holders of the Class A-1 Notes, in an amount up
            to all unreimbursed Class Interest Shortfalls related thereto,
            together with accrued interest thereon to the extent legally
            enforceable;

                  Third: To the holders of the Class A-2 Notes, in an amount up
            to the Interest Accrual Amount thereof;

                  Fourth: To the holders of the Class A-2 Notes, in an amount up
            to all unreimbursed Class Interest Shortfalls related thereto,
            together with accrued interest thereon to the extent legally
            enforceable;

                  Fifth: To the holders of the Class A-3 Notes, in an amount up
            to the Interest Accrual Amount thereof;


                                     VIII-2
<PAGE>

                  Sixth: To the holders of the Class A-3 Notes, in an amount up
            to all unreimbursed Class Interest Shortfalls related thereto,
            together with accrued interest thereon to the extent legally
            enforceable;

                  Seventh: To the holders of the Class A-4 Notes, in an amount
            up to the Interest Accrual Amount thereof;

                  Eighth: To the holders of the Class A-4 Notes, in an amount up
            to all unreimbursed Class Interest Shortfalls related thereto,
            together with accrued interest thereon to the extent legally
            enforceable;

                  Ninth: To the holders of the Class A-1 Notes, in an amount up
            to the Class A-1 Optimal Principal Amount;

                  Tenth: To the holders of the Class A-1 Notes, accrued and
            unpaid interest at the related Note Interest Rate on the amount of
            any unreimbursed Class A-1 Realized Loss Amounts previously
            allocated to the Class A-1 Notes;

                  Eleventh: To the holders of the Class A-1 Notes, in an amount
            up to the amount of any unreimbursed Class A-1 Realized Loss
            Amounts previously allocated thereto (including any Class A-1
            Realized Loss Amount allocated thereto on such Payment Date);

                  Twelfth: To the holders of the Class A-2 Notes, in an amount
            up to the Class A-2 Optimal Principal Amount;

                  Thirteenth: To the holders of the Class A-2 Notes, accrued and
            unpaid interest at the related Note Interest Rate on the amount of
            any unreimbursed Class A-2 Realized Loss Amounts previously
            allocated to the Class A-2 Notes;

                  Fourteenth: To the holders of the Class A-2 Notes, in an
            amount up to the amount of any unreimbursed Class A-2 Realized Loss
            Amounts previously allocated thereto (including any Class A-2
            Realized Loss Amount allocated thereto on such Payment Date);

                  Fifteenth: To the holders of the Class A-3 Notes, in an amount
            up to the Class A-3 Optimal Principal Amount;

                  Sixteenth: To the holders of the Class A-3 Notes, accrued and
            unpaid interest at the related Note Interest Rate on the amount of
            any unreimbursed


                                     VIII-3
<PAGE>

            Class A-3 Realized Loss Amounts previously allocated to the Class
            A-3 Notes;

                  Seventeenth: To the holders of the Class A-3 Notes, in an
            amount up to the amount of any unreimbursed Class A-3 Realized Loss
            Amounts previously allocated thereto (including any Class A-3 
            Realized Loss Amount allocated thereto on such Payment Date);

                  Eighteenth: To the holders of the Class A-4 Notes, in an
            amount up to the Class A-4 Optimal Principal Amount;

                  Nineteenth: To the holders of the Class A-4 Notes, accrued and
            unpaid interest at the related Note Interest Rate on the amount of
            any unreimbursed Class A-4 Realized Loss Amounts previously
            allocated to the Class A-4 Notes;

                  Twentieth: To the holders of the Class A-4 Notes, in an amount
            up to the amount of any unreimbursed Class A-4 Realized Loss 
            previously allocated thereto (including any Class A-4 Realized Loss
            Amount allocated thereto on such Payment Date); and

                  Twenty-First, to the Issuer, free of the lien of this
            Indenture, an amount equal to the excess, if any, of (x) the
            Available Funds for such Payment Date over (y) the aggregate of the
            amounts applied pursuant to subclauses first through twentieth in
            this clause (ii) for such Payment Date,

each such amount being the amount thereof set forth in the Payment Date
Statement. Any funds remaining in the Collection Account shall be invested in
accordance with Section 8.02(b).

      (d) Funds on deposit in the Collection Account shall be withdrawn
therefrom and applied on each Payment Date to the payment of Issuer Expenses;
provided that (i) funds shall not be withdrawn from the Collection Account for
such purpose during the period from the end of each Due Period through the next
Payment Date if such withdrawal would result in the funds on deposit in the
Collection Account on such Payment Date being less than the Available Funds for
such Payment Date as set forth in the related Payment Date Statement and (ii)
such Issuer Expenses, to the extent not paid on such Payment Date because of
clause (i), shall be paid as soon as possible after such Payment Date.


                                     VIII-4
<PAGE>

      (e) After the entire principal amount of and accrued and unpaid interest
on the Notes and any unreimbursed Realized Loss Amounts have been
paid or provided for as provided in Section 4.01, the cash balance, if any, then
remaining in the Collection Account shall be withdrawn from such Collection
Account by the Trustee, released from the lien of this Indenture and paid to the
Issuer.

      SECTION 8.03. General Provisions Regarding the Collection Account.

      (a) The Collection Account shall relate solely to the Notes and to the
Accounts, Eligible Investments and other property securing the Notes. Funds and
other property in the Collection Account shall not be commingled with any other
moneys or property of the Issuer or any Affiliate thereof.

      (b) The Issuer will not direct the Trustee to make any investment of any
funds in the Collection Account or to sell any investment held in the Collection
Account except under the following terms and conditions:

              (i) each such investment shall be made in the name of the Trustee
      (in its capacity as such) or in the name of a nominee of the Trustee (or,
      if, as indicated by an Opinion of Counsel delivered to the Trustee,
      applicable law provides for perfection of pledges of an investment not
      evidenced by a certificate or other instrument through registration of
      such pledge on books maintained by or on behalf of the issuer of such
      investment, such pledge may be so registered),

            (ii) the Trustee shall have sole control over such investment, the
      income thereon and the proceeds thereof,

            (iii) any certificate or other instrument evidencing such investment
      shall be delivered directly to the Trustee or its agent, and


                                     VIII-5
<PAGE>

             (iv) the proceeds of each sale of such an investment shall be
      remitted by the purchaser thereof directly to the Trustee for deposit in
      the Collection Account.

      (c) If any amounts are needed for disbursement from the Collection Account
and sufficient uninvested funds are not available therein to make such
disbursement, in the absence of an Issuer Order for the liquidation of
investments held therein in an amount sufficient to provide the required funds,
the Trustee shall cause to be sold or otherwise converted to cash a sufficient
amount of the investments in the Collection Account.

      (d) The Trustee shall not in any way be held liable by reason of any
insufficiency in the Collection Account except for its liability on investments
which are liabilities of the Trustee in its commercial capacity as an obligor of
any Eligible Investment.

      (e) All investments of funds in the Collection Account and all sales of
investments held in the Collection Account shall, except as provided below, be
made by the Trustee in accordance with an Issuer Order; provided, however, such
Issuer Order shall specify investment of such funds only in Eligible
Investments. Subject to compliance with the requirements of Sections 8.02(b) and
8.03(b), such Issuer Order may authorize the Trustee to make the specific
investments set forth therein, to make investments from time to time consistent
with the general instructions set forth therein, or to make specific investments
pursuant to written, telegraphic or telephonic instructions of the employees or
agents of the Issuer identified therein, in each case only in Eligible
Investments and in such amounts as such Issuer Order shall specify.

      In the event that:

              (i) the Issuer shall have failed to give investment directions to
      the Trustee by 10:30 a.m. Eastern Time on the Business Day prior to any
      day on which funds are due to be deposited in the Collection Account
      (whether with respect to Remittances or payments of principal of or
      interest on Eligible Investments) authorizing the Trustee to invest such
      funds,

             (ii) a Default or Event of Default shall have occurred and be
      continuing but the Notes shall not have been declared due and payable
      pursuant to Section 5.02, or if such Notes shall have been declared due
      and payable following an Event of Default, amounts collected or receivable
      from the Trust Estate are being applied in accordance with Section 5.05,
      or

            (iii) an Event of Default shall have occurred and be continuing, the
      Notes shall have been declared due and


                                     VIII-6
<PAGE>

      payable pursuant to Section 5.02 and amounts collected or receivable from
      the Trust Estate are being applied in accordance with Section 5.08,

the Trustee shall invest and reinvest the funds then in the Collection Account
to the fullest extent practicable, in such manner as the Trustee shall from time
to time determine, but only in Eligible Investments described in paragraph (a)
of the definition thereof. In determining the practicability of making any
investment required by this Section 8.03(e), the Trustee shall be entitled to
take into account the availability to it, in the normal course of its corporate
trust business, of investments of the required maturity and in the amounts
available to be invested. All investments made pursuant to clause (i) above
shall mature on the next Business Day following the date of such investment, all
such investments made pursuant to clause (ii) above shall mature no later than
the maturity date therefor permitted by Section 8.02(b), and all investments
made pursuant to clause (iii) above shall mature no later than the first date
following the date of such investment on which the Trustee proposes to make a
distribution to Holders of Notes pursuant to Section 5.08.

      (f) Subject to the restriction on the maturity of investments set forth in
Section 8.02(b) and notwithstanding subsection (e) above, the Issuer will give
appropriate and timely investment directions to the Trustee such that at the
close of business on not more than two Business Days in any one calendar year
not more than an aggregate of $25,000 of funds in the Collection Account are not
invested pursuant, directly or indirectly, to an Issuer Order in Eligible
Investments bearing interest or sold at a discount which mature on or after the
opening of business on the next Business Day.

      SECTION 8.04.  Reports by Trustee to Noteholders.

      On each Payment Date the Trustee shall deliver to the Noteholders a
written report based upon the Payment Date Statement for such Payment Date as
reviewed by a firm of Independent Accountants pursuant to Section 8.06(b)
setting forth the amount of such payment which represents principal and the
amount which represents interest (in each case on a per Individual Note basis),
and the principal amount of an Individual Note after giving effect to the
payment of principal made on such Payment Date.

      SECTION 8.05.  Reports by Trustee.

      In addition to any statement required to be delivered or prepared by the
Trustee pursuant to Section 2.09, 8.02 or 10.01, the Trustee shall deliver to
the Issuer, the Servicer and the Independent Accountants appointed pursuant to
Section 8.06,


                                     VIII-7
<PAGE>

within two Business Days after the request of the Issuer, or such Independent
Accountants, a written report setting forth the amount of the Collection Account
established hereunder and the identity of the investments included therein.
Without limiting the generality of the foregoing, the Trustee shall, upon the
request of the Issuer, promptly transmit to the Issuer copies of all accountings
of, and information with respect to, Remittances furnished it by the Servicer
and shall promptly notify the Issuer if, on the fifth day after any Remittance
Date, any Remittance then due or any portion thereof has not been received by
the Trustee.

      SECTION 8.06.  Reports by Independent Accountants.

      (a) At the Closing Date the Issuer shall appoint the firm of Independent
Accountants to prepare and deliver the certificate or opinion required to be
delivered under Section 2.12(e), and prior to the time any report or certificate
pursuant to Section 8.06(b) is required to be delivered, the Issuer will appoint
a firm of Independent Accountants as its Independent Accountants for purposes of
preparing and delivering the reports or certificates required by Section
8.06(b). Upon any resignation by such firm the Issuer shall promptly appoint a
successor thereto that shall also be a firm of Independent Accountants of
recognized national reputation. If the Issuer shall fail to appoint a successor
to a firm of Independent Accountants which has resigned within fifteen days
after such resignation, the Issuer shall promptly notify the Trustee of such
failure in writing. If the Issuer shall not have appointed a successor within
ten days thereafter, the Trustee shall promptly appoint a successor firm of
Independent Accountants of recognized national reputation. The fees of such
successor shall be payable by the Issuer, and any fees not so paid by the Issuer
may be paid by the Trustee on behalf of the Issuer, from amounts otherwise
payable to the Issuer from the related Collection Account pursuant to Section
8.02(d).

      (b) If the Trustee shall fail to deliver to the Issuer any Payment Date
Statement by the due date therefor, the Issuer shall, at the opening of business
on the next Business Day after such due date, direct the firm of Independent
Accountants appointed pursuant to subsection (a) to prepare and deliver to the
Trustee such Payment Date Statement at the expense of the Trustee, no later than
2:00 p.m. on the Business Day following the day on which such direction was
given. Any fees of such Independent Accountants not paid by the Issuer may be
paid by the Trustee, on behalf of the Issuer (unless such fees are for the
account of the Trustee), from amounts otherwise payable to the Issuer from the
Collection Account pursuant to Section 8.02(d).

      SECTION 8.07. Reports by the Servicer. In the Servicing Agreement the
Servicer has agreed to deliver to the Trustee at


                                     VIII-8
<PAGE>

the time specified therein the information called for by Section 3.01(a) of the
Servicing Agreement.


                                     VIII-9
<PAGE>

                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

      SECTION 9.01.  Supplemental Indentures without Consent of
Noteholders.

      Without the consent of the Holders of any Notes, the Issuer and the
Trustee when authorized by an Issuer Order, at any time and from time to time,
may enter into one or more indentures supplemental hereto, in form satisfactory
to the Trustee for any of the following purposes:

            (1) to correct or amplify the description of any property at any
      time subject to the lien of this Indenture, or better to assure, convey
      and confirm unto the Trustee any property subject or required to be
      subjected to the lien of this Indenture, or to subject to the lien of this
      Indenture additional property;

            (2) to evidence the succession of another Person to the Issuer, and
      the assumption by any such successor of the covenants of the Issuer herein
      and in the Notes contained:

            (3) to add to the covenants of the Issuer, for the benefit of the
      Holders of all Notes, or to surrender any right or power herein conferred
      upon the Issuer;

            (4) to cure any ambiguity, to correct or supplement any provision
      herein which may be defective or inconsistent with any other provision
      herein, or to make any other provisions with respect to matters or
      questions arising under this Indenture, which shall not be materially
      inconsistent with the other provisions of this Indenture, provided that
      such action shall not adversely affect in any material respect the
      interests of the Holders of the Notes; or

            (5) to modify, eliminate or add to the provisions of this Indenture
      to such extent as shall be necessary to effect the qualification of this
      Indenture under TIA or under any similar federal statute hereafter
      enacted, and to add to this Indenture such other provisions as may be
      expressly required by TIA.

      SECTION 9.02. Supplemental Indentures with Consent of Noteholders.

      With the consent of the Holders of Notes entitled to at least 50% of the
Voting Rights, by Act of said Holders delivered to the Issuer and the Trustee,
the Issuer, when authorized by an Issuer Order, and the Trustee may enter into
an indenture or indentures supplemental hereto for the purpose of adding any


                                      IX-1
<PAGE>

provisions to, or changing in any manner or eliminating any of the provisions,
of this Indenture or of modifying in any manner the rights of the Holders of the
Notes under this Indenture; provided, however, that no such supplemental
indenture shall, without the consent of the Holder of each Outstanding Note
affected thereby:

            (1) change the final installment of principal of, or any installment
      of interest on, any Note or reduce the principal amount thereof, the Note
      Interest Rate thereon or the Redemption Price with respect thereto, change
      the Note Redemption Date, change any place of payment where, or the coin
      or currency in which, any Note or any interest thereon is payable, or
      impair the right to institute suit for the enforcement of the payment of
      any installment of interest due on any Note on or after the date such
      payment is due or for the enforcement of the payment of the entire
      remaining unpaid principal amount of any Note on or after the Maturity of
      the final installment of the principal thereof (or, in the case of
      redemption, on or after the applicable Redemption Date);

            (2) reduce the percentage of the Voting Rights, the consent of the
      Holders of which is required for any such supplemental indenture, or the
      consent of the Holders of which is required for any waiver of compliance
      with provisions of this Indenture or Defaults hereunder and their
      consequences provided for in this Indenture;

            (3) modify any of the provisions of this Section 9.02, Section 5.14
      or Section 5.18(b) or 5.18(c), except to increase any percentage specified
      therein or to provide that certain other provisions of this Indenture
      cannot be modified or waived without the consent of the Holder of each
      Outstanding Note affected thereby;

            (4) modify or alter the provisions of the proviso to the definition
      of the term "Outstanding";

            (5) permit the creation of any lien ranking prior to or on a parity
      with the lien of this Indenture with respect to any part of the Trust
      Estate or terminate the lien of this Indenture on any property at any time
      subject hereto or deprive the Holder of any Note of the security afforded
      by the lien this Indenture; or

            (6) modify any of the provisions of this Indenture in such manner as
      to affect the calculation of the principal or interest for any Payment
      Date on any Notes (including the calculation of any of the individual
      components of such Debt Service Requirement) or to affect the rights of
      the Holders


                                      IX-2
<PAGE>

      of Notes to the benefits of any provisions contained herein for the
      mandatory payment of principal.

      The Trustee may in its discretion determine whether or not any Notes would
be affected by any supplemental indenture pursuant to this Section 9.02 or
Section 9.01(4) hereof and any such determination shall be conclusive upon the
Holders of all Notes, whether theretofore or thereafter authenticated and
delivered hereunder. The Trustee shall not be liable for any such determination
made in good faith.

      It shall not be necessary for any Act of Noteholders under this Section
9.02 to approve the particular form of any proposed supplemental indenture, but
it shall be sufficient if such Act shall approve the substance thereof.

      Promptly after the execution by the Issuer and the Trustee of any
supplemental indenture pursuant to this Section, the Issuer shall mail to the
Holders of the Notes to which such supplemental indenture relates a notice
setting forth in general terms the substance of such supplemental indenture. Any
failure of the Issuer to mail such notice, or any defect therein, shall not,
however, in any way impair or affect the validity of any such supplemental
indenture.

      SECTION 9.03.  Execution of Supplemental Indentures.

      In executing, or accepting the additional trusts created by, any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by this Indenture, the Trustee shall be entitled to receive,
and (subject to Section 6.01) shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental indenture is
authorized or permitted by this Indenture. The Trustee may, but shall not
(except to the extent required in the case of a supplemental indenture entered
into under Section 9.01(5)) be obligated to, enter into any such supplemental
indenture which affects the Trustee's own rights, duties or immunities under
this Indenture or otherwise.

      SECTION 9.04.  Effect of Supplemental Indentures.

      Upon the execution of any supplemental indenture under this Article, this
Indenture shall be modified in accordance therewith, and such supplemental
indenture shall form a part of this Indenture for all purposes; and every Holder
of Notes to which such supplemental indenture relates which have theretofore
been or thereafter are authenticated and delivered hereunder shall be bound
thereby.


                                      IX-3
<PAGE>

      SECTION 9.05. Conformity with Trust Indenture Act.

      Every supplemental indenture executed pursuant to this Section shall
conform to the requirements of the TIA as then in effect, so long as this
Indenture shall then be qualified under the TIA.

      SECTION 9.06. Reference in Notes to Supplemental Indentures.

      Notes authenticated and delivered after the execution of any supplemental
indenture pursuant to this Article may, and if required by the Trustee shall,
bear a notation in form approved by the Trustee as to any matter provided for in
such supplemental indenture. If the Issuer shall so determine, new Notes so
modified as to conform, in the opinion of the Trustee and the Issuer, to any
such supplemental indenture which relates to the Notes may be prepared and
executed by the Issuer and authenticated and delivered by the Trustee in
exchange for Outstanding Notes.


                                      IX-4
<PAGE>

                                    ARTICLE X

                               REDEMPTION OF NOTES

      SECTION 10.01. Optional Redemption of Notes.

      The Notes are subject to redemption in whole and not in part at the option
of the Issuer on any Payment Date at the Redemption Price therefor if before or
after giving effect to the payment of principal otherwise required to be made on
such Payment Date the Current Principal Amount of each Class of Notes
outstanding (prior to allocations of any Realized Loss Amounts)
equals 10% or less of the initial principal amount of such Class of Notes.

      Payment on the Notes pursuant to any optional redemption may be made only
with Eligible Moneys. If the Issuer elects to so redeem all Notes then
Outstanding, it shall, no later than 30 days prior to the Payment Date selected
for such redemption, deliver notice of such election to the Trustee, together
with an Issuer Order directing the Trustee to effect such redemption and the
Aggregate Redemption Price due on such Payment Date for deposit into the
Collection Account. All such Notes shall be due and payable on such Payment Date
upon the giving of the notice thereof required by Section 10.02.

      SECTION 10.02.  Form of Redemption Notice.

      Notices of redemptions of Notes shall be given by the Trustee in the name
and at the expense of the Issuer and shall be mailed no later than 10 days prior
to the Redemption Date to the Persons who were Holders of such Notes on the
Record Date that would otherwise be applicable to the Payment Date on which such
notes are to be redeemed.

      All notices of redemption shall state:

      (1) the Redemption Date,

      (2) the Redemption Price and

      (3) the place where such Notes are to be surrendered for payment of the
Redemption Price (which shall be the office or agency of the Issuer to be
maintained as provided in Section 3.02) and that no interest shall accrue on
such Note for any period after the date fixed for redemption.

      Failure to give notice of redemption, or any defect therein, to any Holder
of any Note selected for redemption shall not impair or affect the validity of
the redemption of any other Note.


                                     X-1
<PAGE>

      SECTION 10.03.  Notes Payable on Redemption Date.

      Notice of redemption having been given as provided in section 10.02, the
Notes so to be redeemed shall, on the applicable Redemption Date, become due and
payable at the Redemption Price and (unless the Issuer shall default in the
payment of the Redemption Price) no interest shall accrue on such Redemption
Price for any period after such Redemption Date. Upon surrender of such Notes
for redemption in accordance with said notice such Notes shall be paid by or on
behalf of the Issuer at the Redemption Price.


                                     X-2
<PAGE>

                                   ARTICLE XI

                                  MISCELLANEOUS

      SECTION 11.01. Compliance Certificates and Opinions.

      Upon any application or request by the Issuer to the Trustee to take any
action under any provision of this Indenture, the Issuer shall furnish to the
Trustee an Officers' Certificate stating that all conditions precedent, if any,
provided for in this Indenture relating to the proposed action have been
complied with and an Opinion of Counsel stating that in the opinion of such
counsel all such conditions precedent, if any, have been complied with, except
that in the case of any such application or request as to which the furnishing
of such documents is specifically required by any provision of this Indenture
relating to such particular application or request, no additional certificate or
opinion need be furnished.

      Every certificate or opinion with respect to compliance with a condition
or covenant provided for in this Indenture (including one furnished pursuant to
specific requirements of this Indenture relating to a particular application or
request) shall include to the extent applicable:

            (1) a statement that each individual signing such certificate or
      opinion has read such covenant or condition and the definitions herein
      relating thereto;

            (2) a brief statement as to the nature and scope of the examination
      or investigation upon which the statements or opinions contained in such
      certificate or opinion are based;

            (3) a statement that, in the opinion of each such individual, he has
      made such examination or investigation as is necessary to enable him to
      express an informed opinion as to whether or not such covenant or
      condition has been complied with;

            (4) a statement as to whether, in the opinion of each such
      individual, such condition or covenant has been complied with; and

            (5) if the signer of such certificate or opinion is required to be
      Independent, the statement required by the definition of the term
      "Independent".

      SECTION 11.02. Form of Documents Delivered to Trustee.

      In any case where several matters are required to be certified by, or
covered by an opinion of, any specified Person,


                                      XI-1
<PAGE>

it is not necessary that all such matters be certified by, or covered by the
opinion of, only one such Person, or that they be so certified or covered by
only one document, but one such Person may certify or give an opinion with
respect to some matters and one or more other such Persons as to other matters,
and any such Person may certify or give an opinion as to such matters in one or
several documents.

      Any certificate or opinion of an officer of the Issuer may be based,
insofar as it relates to legal matters, upon a certificate or opinion of
counsel, unless such officer knows, or in the exercise of reasonable care should
know, that the certificate or opinion with respect to the matters upon which his
certificate or opinion is based are erroneous. Any such certificate or Opinion
of Counsel may be based, insofar as it relates to factual matters, upon a
certificate or opinion of, or representations by, an officer or officers of the
Owner Trustee, the Grantor or any other Person, stating that the information
with respect to such factual matters is in the possession of such Person, unless
such officer or counsel knows, or in the exercise of reasonable care should
know, that the certificate or opinion or representations with respect to such
matters are erroneous. Any Opinion of Counsel may be based on the written
opinion of other counsel, in which event such Opinion of Counsel shall be
accompanied by a copy of such other counsel's opinion and shall include a
statement to the effect that such counsel believes that such counsel and the
Trustee may reasonably rely upon the opinion of such other counsel.

      Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

      Wherever in this Indenture, in connection with any application or
certificate or report to the Trustee, it is provided that the Issuer shall
deliver any document as a condition of the granting of such application, or as
evidence of the Issuer's compliance with any term hereof, the facts and opinions
stated in such document shall in such case be conditions precedent to the right
of the Issuer to have such application granted or to the sufficiency of such
certificate or report. The foregoing shall not, however, be construed to affect
the Trustee's right to rely upon the truth and accuracy of any statement or
opinion contained in any such document as provided in Section 6.01(b)(2)

      Wherever in this Indenture it is provided that the absence of the
occurrence and continuation of a Default or Event of Default is a condition
precedent to the taking of any action by the Trustee at the request or direction
of the Issuer, then, notwithstanding that the satisfaction of such condition is
a


                                      XI-2
<PAGE>

condition precedent to the Issuer's right to make such request or direction, the
Trustee shall be protected in acting in accordance with such request or
direction if it does not have knowledge of the occurrence and continuation of
such Default or Event of Default as provided in Section 6.01(d).

      SECTION 11.03.  Acts of Noteholders.

      (a) Any request, demand, authorization, direction, notice, consent, waiver
or other action provided by this Indenture to be given or taken by Noteholders
may be embodied in and evidenced by one or more instruments of substantially
similar tenor signed by such Noteholders in person or by agent duly appointed in
writing; and, except as herein otherwise expressly provided, such action shall
become effective when such instrument or instruments are delivered to the
Trustee, and, where it is hereby expressly required, to the Issuer. Such
instrument or instruments (and the action embodied therein and evidenced
thereby) are herein sometimes referred to as the "Act" of the Noteholders
signing such instrument or instruments. Proof of execution of any such
instrument or of a writing appointing any such agent shall be sufficient for any
purpose of this Indenture and (subject to Section 6.01) conclusive in favor of
the Trustee and the Issuer, if made in the manner provided in this Section.

      (b) The fact and date of the execution by any Person of any such
instrument or writing may be proved by the affidavit of a witness of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds, certifying that the individual signing
such instrument or writing acknowledged to him the execution thereof. Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such corporation or partnership, such certificate or affidavit shall
also constitute sufficient proof of his authority.

      (c) The ownership of Notes shall be proved by the Note Register.

      (d) Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Notes shall bind the Holder of every Note
issued upon the registration of transfer thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by the
Trustee or the Issuer in reliance thereon, whether or not notation of such
action is made upon such Notes.

      SECTION 11.04.  Notices, etc., to Trustee and Issuer.

      (a) Any request, demand, authorization, direction, notice, consent waiver
or Act of Noteholders or other documents provided


                                      XI-3
<PAGE>

or permitted by this Indenture to be made upon, given or furnished to, or filed
with

            (1) the Trustee by any Noteholder or by the Issuer shall be
      sufficient for every purpose hereunder if filed in writing and mailed by
      registered mail to the Trustee at One First Union Financial Center, 200
      South Biscayne Boulevard, Miami, Florida 33131, Attention: Corporate Trust
      Department with a copy sent to First Union Corporation, Legal Division,
      One First Union Center, NC-0013 Charlotte, North Carolina 28288-0013,
      Attention: General Counsel, or

            (2) the Issuer by the Trustee or by any Noteholder shall be
      sufficient for every purpose hereunder (except as provided in Section
      5.01(3) and (4)) if in writing and mailed, first-class postage-prepaid, to
      the Issuer addressed to it at c/o Wilmington Trust Company, as Owner
      Trustee, Corporate Financial Services Division, Rodney Square North,
      Wilmington, Delaware 19890, Attention: Corporate Trust Administration, or
      at any other address previously furnished in writing to the Trustee by the
      Issuer.

      (b) Notices required under this Indenture to be sent to Noteholders with
respect to material amendments to the Indenture, the Trust Agreement or the
Servicing Agreement, satisfaction and discharge of the Indenture and any
reports, statements, or other notices required hereunder shall in addition be
sent to each Rating Agency; to Moody's at its address at 99 Church Street, New
York, New York 10007, and to S&P at its address at 25 Broadway, New York, New
York.

      SECTION 11.05. Notices and Reports to Noteholders; Waiver of Notices.

      Where this Indenture provides for notice to Noteholders of any event or
the mailing of any report to Noteholders, such notice or report shall be
sufficiently given (unless otherwise herein expressly provided) if mailed,
first-class postage prepaid, to each Noteholder affected by such event or to
whom such report is required to be mailed, at the address of such Noteholder as
it appears on the Note Register, not later than the latest date, and not earlier
than the earliest date, prescribed for the giving of such notice or the mailing
of such report. In any case where a notice or report to Noteholders is mailed in
the manner provided above, neither the failure to mail such notice or report,
nor any defect in any notice or report so mailed, to any particular Noteholder
shall affect the sufficiency of such notice or report with respect to other
Noteholders, and any notice or report which is mailed in the manner herein
provided shall be conclusively presumed to have been duly given or provided.



                                      XI-4
<PAGE>

      Where this Indenture provides for notice in any manner, such notice may be
waived in writing by any Person entitled to receive such notice, either before
or after the event, and such waiver shall be the equivalent of such notice.
Waivers of notice by Noteholders shall be filed with the Trustee, but such
filing shall not be a condition precedent to the validity of any action taken in
reliance upon such waiver.

      In case, by reason of the suspension of regular mail service as a result
of a strike, work stoppage or similar activity, it shall be impractical to mail
notice of any event to Noteholders when such notice is required to be given
pursuant to any provision of this Indenture, then any manner of giving such
notice as shall be satisfactory to the Trustee shall be deemed to be a
sufficient giving of such notice.

      SECTION 11.06.  Rules by Trustee and Agents.

      The Trustee may make reasonable rules for any meeting of Noteholders. Any
Agent may make reasonable rules and set reasonable requirements for its
functions.

      SECTION 11.07.  Conflict with Trust Indenture Act.

      If any provision hereof limits, qualifies or conflicts with another
provision hereof which is required to be included in this Indenture by any of
the provisions of TIA, such required provision shall control.

      SECTION 11.08.  Effect of Headings and Table of Contents.

      The Article and Section headings herein and the Table of Contents are for
convenience only and shall not affect the construction hereof.

      SECTION 11.09.  Successors and Assigns.

      All covenants and agreements in this Indenture by the Issuer shall bind
its successors and assigns, whether so expressed or not.

      SECTION 11.10.  Separability.

      In case any provision in this Indenture or in the Notes shall be invalid,
illegal or unenforceable, the validity, legality and enforceability of the
remaining provisions shall not in any way be affected or impaired thereby.


                                      XI-5
<PAGE>

      SECTION 11.11.  Benefits of Indenture.

      Nothing in this Indenture or in the Notes, expressed or implied, shall
give to any Person, other than the parties hereto and their successors
hereunder, any separate trustee or co-trustee appointed under Section 6.14 and
the Noteholders any benefit or any legal or equitable right, remedy or claim
under this Indenture.

      SECTION 11.12.  Legal Holidays.

      In any case where the date of any Payment Date, Redemption Date, or any
other date on which principal of or interest on any Note is proposed to be paid
shall not be a Business Day, then (notwithstanding any other provision of the
Notes or this Indenture) payment need not be made on such date, but may be made
on the next succeeding Business Day with the same force and effect as if made on
the nominal date of any such Payment Date, Redemption Date, or other date for
the payment of principal of or interest on any Note, and no interest shall
accrue for the period from and after any such nominal date, provided such
payment is made in full on such next Succeeding Business Day.

      SECTION 11.13.  Governing Law.

      This Indenture and each Note shall be construed in accordance with and
governed by the laws of the State of New York applicable to agreements made and
to be performed therein.

      SECTION 11.14.  Counterparts.

      This instrument may be executed in any number of counterparts, each of
which so executed shall be deemed to be an original, but all such counterparts
shall together constitute but one and the same instrument

      SECTION 11.15.  Recording of Indenture.

      This Indenture is subject to recording in any appropriate public recording
offices, such recording to be effected by the Issuer and at its expense in
compliance with any Opinion of Counsel delivered pursuant to Section 2.12(b) or
3.06.

      SECTION 11.16.  Issuer Obligations.

      No recourse may be taken, directly or indirectly, against (i) the Owner
Trustee in its individual capacity, (ii) any incorporator, subscriber to the
capital stock, stockholder, officer or director of the Owner Trustee or of any
predecessor or successor of the Owner Trustee in its individual capacity, (iii)
any holder of a beneficial interest in the Issuer, (iv) any partner,
beneficiary, agent, officer, director, employee, or


                                      XI-6
<PAGE>

successor or assign of a holder of a beneficial interest in the Issuer, or (v)
any incorporator, subscriber to the capital stock, stockholder, officer,
director or employee of the Trustee or any predecessor or successor of the
Trustee with respect to the Issuer's obligations with respect to the Notes or
the obligation of the Issuer or the Trustee under this Indenture or any
certificate or other writing delivered in connection herewith or therewith.

      SECTION 11.17.  Inspection.

      The Issuer and the Note Registrar will agree that, on reasonable prior
notice, they will permit any representative of Trustee, during normal business
hours, to examine all of the books of account, records, reports and other papers
in its possession relating to the Notes, to make copies and extracts therefrom
in the case of the Issuer, to cause such books to be audited by Independent
Accountants selected by the Trustee, and to discuss its affairs, finances and
accounts with its officers, employees and Independent Accountants (and by this
provision the Issuer hereby authorizes its Independent Accountants to discuss
with such representatives such affairs, finances and accounts), all at such
reasonable times and as often as may be reasonably requested. Any expense
incident to the exercise by the Trustee of any right under this Section 11.17
shall be borne by the Issuer.



                                      XI-7
<PAGE>

      IN WITNESS WHEREOF, the Owner Trustee on behalf of the Issuer and the
Trustee have caused this Indenture to be duly executed by their respective
officers thereunto duly authorized and the seal of the Owner Trustee and of the
Trustee, duly attested, to be hereunto affixed, all as of the day and year first
above written

                              MID-STATE TRUST VI

                              By:  Wilmington Trust Company,
                                    not in its individual capacity,
                                    but solely as Owner Trustee
                                    of Mid-State Trust VI


                              By
                                ------------------------------------
                                    Authorized Officer



Attest:


- -----------------------
Authorized Officer


                              FIRST UNION NATIONAL BANK OF FLORIDA,
                                as Trustee


                              By
                                ------------------------------------
                                    Authorized Officer
<PAGE>

STATE OF NEW YORK )
                  :  ss.:
COUNTY OF NEW YORK)


      On the ___ day of _____, ____ before me, a notary public in and for said
State, personally appeared __________________, personally known to me (or proved
to me on the basis of satisfactory evidence) to be the person who executed the
within instrument on behalf of one of the corporations therein named, and
acknowledged to me that such corporation executed it.

      IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                    -------------------------
                                          Notary Public


STATE OF NEW YORK )
                  :  ss.:
COUNTY OF NEW YORK)


      On the ___ day of _____, ____, before me, a notary public in and for said
State, personally appeared ____________, personally known to me (or proved to me
on the basis of satisfactory evidence) to be the person who executed the within
instrument on behalf of one of the corporations therein named, and acknowledged
to me that such national banking association executed it.

      IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

                                    -------------------------
                                          Notary Public
<PAGE>

                                                                       EXHIBIT A


      UNLESS THIS CLASS A-1 NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
      THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE
      ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
      AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
      SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
      (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
      REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE,
      OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
      INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
      HEREIN.

      PRINCIPAL OF THIS CLASS A-1 NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH
      HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-1
      NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
      ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-1 NOTE MAY BE
      ASCERTAINED ONLY BY OBTAINING A WRITTEN CONFIRMATION THEREOF FROM THE
      TRUSTEE NAMED HEREIN. THE RIGHTS OF A HOLDER OF THIS CLASS A-1 NOTE ARE
      SUBJECT TO THE PROVISIONS OF THE WITHIN-REFERENCED INDENTURE.


                                  A-1
<PAGE>

                               MID-STATE TRUST VI

                       _____% ASSET BACKED NOTE, CLASS A-1
                                    DUE: [ ]
                           ACCRUAL DATE: [        ]


$_________________________                             No.________________


      Mid-State Trust VI (the "Issuer"), a Delaware business trust governed by a
Trust Agreement dated as of April __, 1997 (the "Trust Agreement"), for value
received, hereby promises to pay to ________________ or registered assigns, the
principal sum of ________ Dollars in quarterly installments on January 1, April
1, July 1, and October 1 (the "Principal Payment Dates") in each year,
commencing on July 1, 1997 and ending on or before [ ] (the "Maturity" of such
final installment of principal) and to pay interest (computed on the basis of a
360-day year of twelve 30-day months) on the unpaid principal amount of this
Class A-1 Note outstanding from time to time from [ ] (the "Accrual Date"), or
such later date to which interest has been paid, until the principal amount of
this Class A-1 Note is paid in full, at the rate of __________ percent (_____%)
per annum, such interest being payable quarterly on January 1, April 1, July 1,
and October 1 in each year, commencing on July 1, 1997 (the "Interest Payment
Dates"). Installments of principal of this Class A-1 Note are due and payable in
the amounts and on the dates described on the reverse hereof.

      The principal of, and interest on, this Class A-1 Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-1 Note shall be applied first to interest
due and payable on this Class A-1 Note as provided above and then to the unpaid
principal of this Class A-1 Note. Any installment of principal or interest which
is not paid when and as due shall bear interest at the rate of interest borne by
the principal of this Class A-1 Note from the date due to the date of payment
thereof, but only to the extent that the payment of such interest shall be
lawful and enforceable.

      Unless the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class A-1 Note shall not be entitled to any
benefit under the Indenture referred to below, or be valid or obligatory for any
purpose.


                                     A-2
<PAGE>

      IN WITNESS WHEREOF, Mid-State Trust VI has caused this instrument to be
duly executed by Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement.


Dated:  _______________                   MID-STATE TRUST VI,

                                          By:  Wilmington Trust Company,
                                          not in its individual capacity
                                          but solely in its capacity as
                                          Owner Trustee under the Trust
                                          Agreement


                                          By
                                            ----------------------------
                                                      [Title]


                                     A-3
<PAGE>

      This Class A-1 Note is one of a duly authorized issue of Notes of the
Issuer, designated as its [ ]% Asset Backed Notes, Class A-1 (herein called the
"Class A-1 Notes"). The Class A-1 Notes are issued and will be issued under an
Indenture dated as of April __, 1997 (herein called the "Indenture"), between
the Issuer and First Union National Bank of Florida, as Trustee (the "Trustee",
which term includes any successor Trustee under the Indenture), to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights thereunder of the Issuer, the Trustee and the
Holders of the Class A-1 Notes and the terms upon which the Class A-1 Notes are,
and are to be, authenticated and delivered. Also issued under the Indenture are
the [ ]% Asset Backed Notes, Class A-2, [ ]% Asset Backed Notes, Class A-3 and [
]% Asset Backed Notes, Class A-4. The Class A-1 Notes are secured by the
collateral pledged as security therefor to the extent provided in the Indenture.
All terms used in this Class A-1 Note which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

      An installment of principal shall be paid on the Class A-1 Notes on each
Principal Payment Date in the amount equal to the amount available to be paid
thereon pursuant to Section 8.02(c)(ii) of the Indenture on such Principal
Payment Date; provided that the unpaid principal amount of this Class A-1 Note
shall be due and payable on the Principal Payment Date in ________. Each payment
of principal of the Class A-1 Notes shall be allocated among the Class A-1 Notes
in proportion to their then remaining unpaid principal amounts. The unpaid
principal amount of this Class A-1 Note may be reduced by the allocation to it
(in accordance with Section 2.09 of the Indenture) of Realized Loss Allocation
Amounts without any corresponding payment.

      Payment of the then remaining unpaid principal amount of this Class A-1
Note on the Maturity of its final installment of principal or on such earlier
date as the Issuer shall be required to apply payments received with respect to
the collateral securing the Class A-1 Notes to payment of the then remaining
unpaid principal amount of this Class A-1 Note or to payment of the Redemption
Price payable on any date as of which this Class A-1 Note has been called for
redemption in full shall be made upon presentation of this Class A-1 Note to the
office or agency of the Issuer maintained for such purpose. Payments of interest
on this Class A-1 Note due and payable on each Interest Payment Date, together
with any installment of principal of this Class A- 1 Note due and payable on
each Interest Payment Date which is also a Principal Payment Date for this Class
A-1 Note, shall be made by check mailed to the Person whose name appears as the
registered Holder of this Class A-1 Note (or one or more Predecessor Notes) in
the Note Register as of the Record Date preceding such Interest Payment Date,
except that with respect to a Class A-1 Note registered in the name of the
nominee of a


                                     A-4
<PAGE>

clearing agency (initially, such nominee to be Cede & Co.) payments will be made
by wire transfer in immediately available funds to the account designated by
such nominee.

      Checks for amounts due on this Class A-1 Note shall be mailed to the
Person entitled thereto at the address of such Person as it appears on the Note
Register as of the applicable Record Date without requiring that this Class A-1
Note be submitted for notation of payment and checks returned undelivered will
be held for payment to the Person entitled thereto, subject to the terms of the
Indenture, at the office or agency in the United States of America designated by
the Issuer for such purpose pursuant to the Indenture. Any reduction in the
principal amount of this Class A-1 Note (or any one or more Predecessor Notes)
effected by any payments made on any Principal Payment Date or by any allocation
of a Realized Loss Amounts shall be binding upon all Holders of this
Class A-1 Note and of any Class A-1 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof, whether or not noted
hereon.

      If funds are expected to be available, as provided in the Indenture, for
payment in full of the then remaining unpaid principal amount of this Class A-1
Note on a Principal Payment Date which is prior to the Maturity of the final
installment of principal hereof, then the Trustee, on behalf of the Issuer, will
notify the Person who was the registered Holder hereof on the 15th day of the
month prior to the month in which such Principal Payment Date occurs, by notice
mailed no later than ten days prior to such Principal Payment Date, and the
amount then due and payable shall, if sufficient funds therefor are available,
be payable only upon presentation of this Class A-1 Note to the office or agency
of the Issuer maintained for such purpose.

      If an Event of Default shall occur and be continuing with respect to the
Class A-1 Notes, the Class A-1 Notes may become or be declared due and payable
in the manner and with the effect provided in the Indenture. Reference is hereby
made to Article V of the Indenture which sets forth certain events which
constitute Events of Default. If any such acceleration of maturity occurs prior
to the Maturity of the final installment of principal of this Class A-1 Note,
the amount payable to the Holder of this Class A-1 Note will be equal to the
aggregate unpaid principal amount of this Class A-1 Note on the date this Class
A-1 Note becomes so due and payable, together with accrued interest on such
unpaid principal amount to the date of payment thereof. The Indenture provides
that, notwithstanding the acceleration of the maturity of the Class A-1 Notes,
under certain circumstances specified therein all amounts collected as proceeds
of the collateral securing the Class A-1 Notes or otherwise shall continue to be
applied to payments of principal of and interest on the Class A-1 Notes as if
they had not been declared due and


                                     A-5
<PAGE>

payable. In such event, interest on the then unpaid principal amount of all
Class A-1 Notes and on any overdue installments of interest on the Class A-1
Notes following the acceleration of the maturity of the Class A-1 Notes shall
accrue and be payable at the applicable Note Interest Rate, but only to the
extent that the payment thereof shall be lawful and enforceable.

      The Class A-1 Notes are not prepayable or redeemable at the option or
direction of the Issuer except that all of the outstanding Notes may be called
for redemption in whole at the option of the Issuer on any Payment Date, if,
either before or after giving effect to the payment of principal otherwise
required to be made on such Payment Date, each Class of Notes shall be in an
aggregate Current Principal Amount which is 10% or less of the original
principal amount of such Class of Notes, at 100% of the outstanding principal
amount thereof together with interest accrued and unpaid to the date set for
redemption.

      As provided in the Indenture the transfer of this Class A-1 Note may be
registered on the Note Register of the Issuer, upon surrender of this Class A-1
Note for registration of transfer at the office or agency designated by the
Issuer pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder hereof or his attorney duly authorized in writing, and thereupon one or
more new Notes, of authorized denominations and in the same aggregate initial
principal amount will be issued to the designated transferee or transferees.

      Prior to the due presentment for registration of transfer of this Class
A-1 Note, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-1 Note is registered (i) on any
Record Date, for purposes of making payments, and (ii) on any other date for any
other purpose, as the owner hereof, whether or not this Class A-1 Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by written notice to the contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Class A-1 Notes under the Indenture
at any time by the Issuer, and the Holders of Notes entitled to more than 50% of
the Voting Rights at the time Outstanding. The Indenture also contains
provisions that permit the Holders of Notes entitled to more than 50% of the
Voting Rights, on behalf of the Holders of all the Notes, to waive compliance by
the Issuer with certain provisions of the Indenture and certain past defaults
under the Indenture and their consequences. Any such consent or waiver by the
Holder, at the time of the giving thereof, of this Class A-1 Note (or any one or
more Predecessor Notes) shall be conclusive and binding upon such Holder and
upon all future holders of this


                                     A-6
<PAGE>

Class A-1 Note and of any Class A-1 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-1 Note.

      The term "Issuer" as used in this Class A-1 Note includes any successor to
the Issuer under the Indenture.

      The Class A-1 Notes are issuable only in registered form in the
denominations provided in the Indenture and subject to certain limitations
therein set forth. The Class A-1 Notes are exchangeable for a like aggregate
initial principal amount of Class A-1 Notes of different authorized
denominations, as requested by the Holder surrendering the same, pursuant to the
terms and conditions set forth in the Indenture.

      As provided in the Indenture, this Class A-1 Note and the Indenture shall
be construed in accordance with, and governed by, the laws of the State of New
York applicable to agreements made and to be performed therein.

      No reference herein to the Indenture and no provision of this Class A-1
Note or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-1 Note at the times, place and rate, and in the coin or currency,
herein prescribed.

      Anything herein to the contrary notwithstanding, neither the Owner Trustee
in its individual capacity, any beneficial owner of the Issuer, the Trustee nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for the payment of principal of and interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in, this Class A-1 Note or the Indenture, it being
expressly understood that said covenants, obligations and indemnifications have
been made by the Owner Trustee for the sole purpose of binding the respective
interests of the beneficial owners of the Issuer and the Owner Trustee in the
assets of the Issuer. The Holder of this Class A-1 Note by the acceptance hereof
agrees that in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and the enforcement against, the assets of the Issuer of
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Class A-1 Note.

      The Owner Trustee has executed this Class A-1 Note on behalf of the
Issuer, not in its individual capacity but solely as owner


                                     A-7
<PAGE>

trustee under the Trust Agreement and the Owner Trustee shall be liable
hereunder only in respect of the assets of the trust created by such Trust
Agreement.

      The remedies of the Holder hereof as provided herein and in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust created by the Trust Agreement pledged under the Indenture as
security for the Class A-1 Notes. No failure on the part of the holder in
exercising any right or remedy hereunder shall operate as a waiver or release
thereof, nor shall any single or partial exercise of any right or remedy
preclude any further exercise thereof or the exercise of any other right or
remedy hereunder.


                                     A-8
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION


      This is one of the Class A-1 Notes referred to in the within-mentioned
Indenture.


                              First Union National Bank of Florida,
                                   as Trustee

                              By
                                -----------------------------------
                                    Authorized Signatory


                                     A-9
<PAGE>

                                                                       EXHIBIT B


      UNLESS THIS CLASS A-2 NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
      THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE
      ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
      AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
      SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
      (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
      REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE,
      OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
      INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
      HEREIN.

      PRINCIPAL OF THIS CLASS A-2 NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH
      HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-2
      NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
      ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-2 NOTE MAY BE
      ASCERTAINED ONLY BY OBTAINING A WRITTEN CONFIRMATION THEREOF FROM THE
      TRUSTEE NAMED HEREIN. THE RIGHTS OF A HOLDER OF THIS CLASS A-2 NOTE ARE
      SUBJECT TO THE PROVISIONS OF THE WITHINREFERENCED INDENTURE.

      THE RIGHTS OF THE CLASS A-2 NOTEHOLDERS TO RECEIVE PAYMENTS IN RESPECT OF
      PRINCIPAL AND INTEREST ON THE CLASS A-2 NOTES ARE SUBORDINATE TO THE
      RIGHTS OF THE CLASS A-1 NOTEHOLDERS TO RECEIVE PAYMENTS OF PRINCIPAL AND
      INTEREST.


                                     B-1
<PAGE>

                               MID-STATE TRUST VI

                            _____% ASSET BACKED NOTE
                                    DUE: [ ]
                           ACCRUAL DATE: [        ]


$_________________________                             No.________________


      Mid-State Trust VI (the "Issuer"), a Delaware business trust governed by a
Trust Agreement dated as of April __, 1997 (the "Trust Agreement"), for value
received, hereby promises to pay to ________________ or registered assigns, the
principal sum of ________ Dollars in quarterly installments on January 1, April
1, July 1, and October 1 (the "Principal Payment Dates") in each year,
commencing on July 1, 1997 and ending on or before [ ] (the "Maturity" of such
final installment of principal) and to pay interest (computed on the basis of a
360-day year of twelve 30-day months) on the unpaid principal amount of this
Class A-2 Note outstanding from time to time from [ ] (the "Accrual Date"), or
such later date to which interest has been paid, until the principal amount of
this Class A-2 Note is paid in full, at the rate of __________ percent (_____%)
per annum, such interest being payable quarterly on January 1, April 1, July 1,
and October 1 in each year, commencing on July 1, 1997 (the "Interest Payment
Dates"). Installments of principal of this Class A-2 Note are due and payable in
the amounts and on the dates described on the reverse hereof.

      The principal of, and interest on, this Class A-2 Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-2 Note shall be applied first to interest
due and payable on this Class A-2 Note as provided above and then to the unpaid
principal of this Class A-2 Note. Any installment of principal or interest which
is not paid when and as due shall bear interest at the rate of interest borne by
the principal of this Class A-2 Note from the date due to the date of payment
thereof, but only to the extent that the payment of such interest shall be
lawful and enforceable.

      Unless the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class A-2 Note shall not be entitled to any
benefit under the Indenture referred to below, or be valid or obligatory for any
purpose.


                                     B-2
<PAGE>

      IN WITNESS WHEREOF, Mid-State Trust VI has caused this instrument to be
duly executed by Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement.


Dated:  _______________                   MID-STATE TRUST VI,

                                          By:  Wilmington Trust Company,
                                          not in its individual capacity
                                          but solely in its capacity as
                                          Owner Trustee under the Trust
                                          Agreement


                                          By
                                            ----------------------------
                                                      [Title]


                                     B-3
<PAGE>

      This Class A-2 Note is one of a duly authorized issue of Notes of the
Issuer, designated as its [ ]% Asset Backed Notes, Class A-2 (herein called the
"Class A-2 Notes"). The Class A-2 Notes are issued and will be issued under an
Indenture dated as of April __, 1997 (herein called the "Indenture"), between
the Issuer and First Union National Bank of Florida, as Trustee (the "Trustee",
which term includes any successor Trustee under the Indenture), to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights thereunder of the Issuer, the Trustee and the
Holders of the Class A-2 Notes and the terms upon which the Class A-2 Notes are,
and are to be, authenticated and delivered. Also issued under the Indenture are
the [ ]% Asset Backed Notes, Class A-1, [ ]% Asset Backed Notes, Class A-3 and [
]% Asset Backed Notes, Class A-4. The Class A-2 Notes are secured by the
collateral pledged as security therefor to the extent provided in the Indenture.
All terms used in this Class A-2 Note which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

      An installment of principal shall be paid on the Class A-2 Notes on each
Principal Payment Date in the amount equal to the amount available to be paid
thereon pursuant to Section 8.02(c)(ii) of the Indenture on such Principal
Payment Date; provided that the unpaid principal amount of this Class A-2 Note
shall be due and payable on the Principal Payment Date in _____. Each payment of
principal of the Class A-2 Notes shall be allocated among the Class A-2 Notes in
proportion to their then remaining unpaid principal amounts. The unpaid
principal amount of this Class A-2 Note may be reduced by the allocation to it
(in accordance with Section 2.09 of the Indenture) of Realized Loss Allocation
Amounts without any corresponding payment.

      The rights of the Class A-2 Noteholders to receive payments in respect of
principal and interest on the Class A-2 Notes are subordinate to the rights of
the Class A-1 Noteholders to receive payments of principal and interest.

      Payment of the then remaining unpaid principal amount of this Class A-2
Note on the Maturity of its final installment of principal or on such earlier
date as the Issuer shall be required to apply payments received with respect to
the collateral securing the Class A-2 Notes to payment of the then remaining
unpaid principal amount of this Class A-2 Note or to payment of the Redemption
Price payable on any date as of which this Class A-2 Note has been called for
redemption in full shall be made upon presentation of this Class A-2 Note to the
office or agency of the Issuer maintained for such purpose. Payments of interest
on this Class A-2 Note due and payable on each Interest Payment Date, together
with any installment of principal of this Class A- 2 Note due and payable on
each Interest Payment Date which is also a Principal Payment Date for this Class
A-2 Note, shall be


                                     B-4
<PAGE>

made by check mailed to the Person whose name appears as the registered Holder
of this Class A-2 Note (or one or more Predecessor Notes) in the Note Register
as of the Record Date preceding such Interest Payment Date, except that with
respect to a Class A-2 Note registered in the name of the nominee of a clearing
agency (initially, such nominee to be Cede & Co.) payments will be made by wire
transfer in immediately available funds to the account designated by such
nominee.

      Checks for amounts due on this Class A-2 Note shall be mailed to the
Person entitled thereto at the address of such Person as it appears on the Note
Register as of the applicable Record Date without requiring that this Class A-2
Note be submitted for notation of payment and checks returned undelivered will
be held for payment to the Person entitled thereto, subject to the terms of the
Indenture, at the office or agency in the United States of America designated by
the Issuer for such purpose pursuant to the Indenture. Any reduction in the
principal amount of this Class A-2 Note (or any one or more Predecessor Notes)
effected by any payments made on any Principal Payment Date or by any allocation
of a Realized Loss Amounts shall be binding upon all Holders of this
Class A-2 Note and of any Class A-2 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof, whether or not noted
hereon.

      If funds are expected to be available, as provided in the Indenture, for
payment in full of the then remaining unpaid principal amount of this Class A-2
Note on a Principal Payment Date which is prior to the Maturity of the final
installment of principal hereof, then the Trustee, on behalf of the Issuer, will
notify the Person who was the registered Holder hereof on the 15th day of the
month prior to the month in which such Principal Payment Date occurs, by notice
mailed no later than ten days prior to such Principal Payment Date, and the
amount then due and payable shall, if sufficient funds therefor are available,
be payable only upon presentation of this Class A-2 Note to the office or agency
of the Issuer maintained for such purpose.

      If an Event of Default shall occur and be continuing with respect to the
Class A-2 Notes, the Class A-2 Notes may become or be declared due and payable
in the manner and with the effect provided in the Indenture. Reference is hereby
made to Article V of the Indenture which sets forth certain events which
constitute Events of Default. If any such acceleration of maturity occurs prior
to the Maturity of the final installment of principal of this Class A-2 Note,
the amount payable to the Holder of this Class A-2 Note will be equal to the
aggregate unpaid principal amount of this Class A-2 Note on the date this Class
A-2 Note becomes so due and payable, together with accrued interest on such
unpaid principal amount to the date of payment thereof. The Indenture provides
that, notwithstanding the acceleration of the


                                     B-5
<PAGE>

maturity of the Class A-2 Notes, under certain circumstances specified therein
all amounts collected as proceeds of the collateral securing the Class A-2 Notes
or otherwise shall continue to be applied to payments of principal of and
interest on the Class A-2 Notes as if they had not been declared due and
payable. In such event, interest on the then unpaid principal amount of all
Class A-2 Notes and on any overdue installments of interest on the Class A-2
Notes following the acceleration of the maturity of the Class A-2 Notes shall
accrue and be payable at the applicable Note Interest Rate, but only to the
extent that the payment thereof shall be lawful and enforceable.

      The Class A-2 Notes are not prepayable or redeemable at the option or
direction of the Issuer except that all of the outstanding Notes may be called
for redemption in whole at the option of the Issuer on any Payment Date, if,
either before or after giving effect to the payment of principal otherwise
required to be made on such Payment Date, each Class of Notes shall be in an
aggregate Current Principal Amount which is 10% or less of the original
principal amount of such Class of Notes, at 100% of the outstanding principal
amount thereof together with interest accrued and unpaid to the date set for
redemption.

      As provided in the Indenture the transfer of this Class A-2 Note may be
registered on the Note Register of the Issuer, upon surrender of this Class A-2
Note for registration of transfer at the office or agency designated by the
Issuer pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder hereof or his attorney duly authorized in writing, and thereupon one or
more new Notes, of authorized denominations and in the same aggregate initial
principal amount will be issued to the designated transferee or transferees.

      Prior to the due presentment for registration of transfer of this Class
A-2 Note, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-2 Note is registered (i) on any
Record Date, for purposes of making payments, and (ii) on any other date for any
other purpose, as the owner hereof, whether or not this Class A-2 Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by written notice to the contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Class A-2 Notes under the Indenture
at any time by the Issuer, and the Holders of Notes entitled to more than 50% of
the Voting Rights at the time Outstanding. The Indenture also contains
provisions that permit the Holders of Notes entitled to more than 50% of the
Voting Rights, on behalf of the Holders of all the Notes, to waive compliance by
the Issuer with certain


                                     B-6
<PAGE>

provisions of the Indenture and certain past defaults under the Indenture and
their consequences. Any such consent or waiver by the Holder, at the time of the
giving thereof, of this Class A-2 Note (or any one or more Predecessor Notes)
shall be conclusive and binding upon such Holder and upon all future holders of
this Class A-2 Note and of any Class A-2 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-2 Note.

      The term "Issuer" as used in this Class A-2 Note includes any successor to
the Issuer under the Indenture.

      The Class A-2 Notes are issuable only in registered form in the
denominations provided in the Indenture and subject to certain limitations
therein set forth. The Class A-2 Notes are exchangeable for a like aggregate
initial principal amount of Class A-2 Notes of different authorized
denominations, as requested by the Holder surrendering the same, pursuant to the
terms and conditions set forth in the Indenture.

      As provided in the Indenture, this Class A-2 Note and the Indenture shall
be construed in accordance with, and governed by, the laws of the State of New
York applicable to agreements made and to be performed therein.

      No reference herein to the Indenture and no provision of this Class A-2
Note or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-2 Note at the times, place and rate, and in the coin or currency,
herein prescribed.

      Anything herein to the contrary notwithstanding, neither the Owner Trustee
in its individual capacity, any beneficial owner of the Issuer, the Trustee nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for the payment of principal of and interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in, this Class A-2 Note or the Indenture, it being
expressly understood that said covenants, obligations and indemnifications have
been made by the Owner Trustee for the sole purpose of binding the respective
interests of the beneficial owners of the Issuer and the Owner Trustee in the
assets of the Issuer. The Holder of this Class A-2 Note by the acceptance hereof
agrees that in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and the enforcement against, the assets of the Issuer of
any and


                                     B-7
<PAGE>

all liabilities, obligations and undertakings contained in the Indenture or in
this Class A-2 Note.

      The Owner Trustee has executed this Class A-2 Note on behalf of the
Issuer, not in its individual capacity but solely as owner trustee under the
Trust Agreement and the Owner Trustee shall be liable hereunder only in respect
of the assets of the trust created by such Trust Agreement.

      The remedies of the Holder hereof as provided herein and in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust created by the Trust Agreement pledged under the Indenture as
security for the Class A-2 Notes. No failure on the part of the holder in
exercising any right or remedy hereunder shall operate as a waiver or release
thereof, nor shall any single or partial exercise of any right or remedy
preclude any further exercise thereof or the exercise of any other right or
remedy hereunder.


                                     B-8
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This is one of the Class A-2 Notes referred to in the within-mentioned
Indenture.


                              First Union National Bank of Florida,
                                   as Trustee

                              By
                                -----------------------------------
                                    Authorized Signatory


                                     B-9
<PAGE>

                                                                       EXHIBIT C


      UNLESS THIS CLASS A-3 NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
      THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE
      ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
      AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
      SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
      (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
      REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE,
      OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
      INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
      HEREIN.

      PRINCIPAL OF THIS CLASS A-3 NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH
      HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-3
      NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
      ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-3 NOTE MAY BE
      ASCERTAINED ONLY BY OBTAINING A WRITTEN CONFIRMATION THEREOF FROM THE
      TRUSTEE NAMED HEREIN. THE RIGHTS OF A HOLDER OF THIS CLASS A-3 NOTE ARE
      SUBJECT TO THE PROVISIONS OF THE WITHINREFERENCED INDENTURE.

            THE RIGHTS OF THE CLASS A-3 NOTEHOLDERS TO RECEIVE PAYMENTS IN
      RESPECT OF PRINCIPAL AND INTEREST ON THE CLASS A-3 NOTES ARE SUBORDINATE
      TO THE RIGHTS OF THE CLASS A-1 NOTEHOLDERS AND CLASS A-2 NOTEHOLDERS TO
      RECEIVE PAYMENTS OF PRINCIPAL AND INTEREST.


                                     C-1
<PAGE>

                               MID-STATE TRUST VI

                            _____% ASSET BACKED NOTE
                                    DUE: [ ]
                           ACCRUAL DATE: [        ]


$_________________________                             No.________________


      Mid-State Trust VI (the "Issuer"), a Delaware business trust governed by a
Trust Agreement dated as of April __, 1997 (the "Trust Agreement"), for value
received, hereby promises to pay to ________________ or registered assigns, the
principal sum of ________ Dollars in quarterly installments on January 1, April
1, July 1, and October 1 (the "Principal Payment Dates") in each year,
commencing on July 1, 1997 and ending on or before [ ] (the "Maturity" of such
final installment of principal) and to pay interest (computed on the basis of a
360-day year of twelve 30-day months) on the unpaid principal amount of this
Class A-3 Note outstanding from time to time from [ ] (the "Accrual Date"), or
such later date to which interest has been paid, until the principal amount of
this Class A-3 Note is paid in full, at the rate of __________ percent (_____%)
per annum, such interest being payable quarterly on January 1, April 1, July 1,
and October 1 in each year, commencing on July 1, 1997 (the "Interest Payment
Dates"). Installments of principal of this Class A-3 Note are due and payable in
the amounts and on the dates described on the reverse hereof.

      The principal of, and interest on, this Class A-3 Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-3 Note shall be applied first to interest
due and payable on this Class A-3 Note as provided above and then to the unpaid
principal of this Class A-3 Note. Any installment of principal or interest which
is not paid when and as due shall bear interest at the rate of interest borne by
the principal of this Class A-3 Note from the date due to the date of payment
thereof, but only to the extent that the payment of such interest shall be
lawful and enforceable.

      Unless the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class A-3 Note shall not be entitled to any
benefit under the Indenture referred to below, or be valid or obligatory for any
purpose.


                                     C-2
<PAGE>

      IN WITNESS WHEREOF, Mid-State Trust VI has caused this instrument to be
duly executed by Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement.


Dated:  _______________                   MID-STATE TRUST VI,

                                          By:  Wilmington Trust Company,
                                          not in its individual capacity
                                          but solely in its capacity as
                                          Owner Trustee under the Trust
                                          Agreement


                                          By___________________________
                                                      [Title]


                                     C-3
<PAGE>

      This Class A-3 Note is one of a duly authorized issue of Notes of the
Issuer, designated as its [ ]% Asset Backed Notes, Class A-3 (herein called the
"Class A-3 Notes"). The Class A-3 Notes are issued and will be issued under an
Indenture dated as of April __, 1997 (herein called the "Indenture"), between
the Issuer and First Union National Bank of Florida, as Trustee (the "Trustee",
which term includes any successor Trustee under the Indenture), to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights thereunder of the Issuer, the Trustee and the
Holders of the Class A-3 Notes and the terms upon which the Class A-3 Notes are,
and are to be, authenticated and delivered. Also issued under the Indenture are
the [ ]% Asset Backed Notes, Class A-1, [ ]% Asset Backed Notes, Class A-2 and [
]% Asset Backed Notes, Class A-4. The Class A-3 Notes are secured by the
collateral pledged as security therefor to the extent provided in the Indenture.
All terms used in this Class A-3 Note which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

      An installment of principal shall be paid on the Class A-3 Notes on each
Principal Payment Date in the amount equal to the amount available to be paid
thereon pursuant to Section 8.02(c)(ii) of the Indenture on such Principal
Payment Date; provided that the unpaid principal amount of this Class A-3 Note
shall be due and payable on the Principal Payment Date in _______. Each payment
of principal of the Class A-3 Notes shall be allocated among the Class A-3 Notes
in proportion to their then remaining unpaid principal amounts. The unpaid
principal amount of this Class A-3 Note may be reduced by the allocation to it
(in accordance with Section 2.09 of the Indenture) of Realized Loss Allocation
Amounts without any corresponding payment.

      The rights of the Class A-3 Noteholders to receive payments in respect of
principal and interest on the Class A-3 Notes are subordinate to the rights of
the Class A-1 Noteholders and Class A-2 Noteholders to receive payments of
principal and interest.

      Payment of the then remaining unpaid principal amount of this Class A-3
Note on the Maturity of its final installment of principal or on such earlier
date as the Issuer shall be required to apply payments received with respect to
the collateral securing the Class A-3 Notes to payment of the then remaining
unpaid principal amount of this Class A-3 Note or to payment of the Redemption
Price payable on any date as of which this Class A-3 Note has been called for
redemption in full shall be made upon presentation of this Class A-3 Note to the
office or agency of the Issuer maintained for such purpose. Payments of interest
on this Class A-3 Note due and payable on each Interest Payment Date, together
with any installment of principal of this Class A- 3 Note due and payable on
each Interest Payment Date which is also a Principal Payment Date for this Class
A-3 Note, shall be


                                     C-4
<PAGE>

made by check mailed to the Person whose name appears as the registered Holder
of this Class A-3 Note (or one or more Predecessor Notes) in the Note Register
as of the Record Date preceding such Interest Payment Date, except that with
respect to a Class A-3 Note registered in the name of the nominee of a clearing
agency (initially, such nominee to be Cede & Co.) payments will be made by wire
transfer in immediately available funds to the account designated by such
nominee.

      Checks for amounts due on this Class A-3 Note shall be mailed to the
Person entitled thereto at the address of such Person as it appears on the Note
Register as of the applicable Record Date without requiring that this Class A-3
Note be submitted for notation of payment and checks returned undelivered will
be held for payment to the Person entitled thereto, subject to the terms of the
Indenture, at the office or agency in the United States of America designated by
the Issuer for such purpose pursuant to the Indenture. Any reduction in the
principal amount of this Class A-3 Note (or any one or more Predecessor Notes)
effected by any payments made on any Principal Payment Date or by any allocation
of a Realized Loss Amounts shall be binding upon all Holders of this
Class A-3 Note and of any Class A-3 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof, whether or not noted
hereon.

      If funds are expected to be available, as provided in the Indenture, for
payment in full of the then remaining unpaid principal amount of this Class A-3
Note on a Principal Payment Date which is prior to the Maturity of the final
installment of principal hereof, then the Trustee, on behalf of the Issuer, will
notify the Person who was the registered Holder hereof on the 15th day of the
month prior to the month in which such Principal Payment Date occurs, by notice
mailed no later than ten days prior to such Principal Payment Date, and the
amount then due and payable shall, if sufficient funds therefor are available,
be payable only upon presentation of this Class A-3 Note to the office or agency
of the Issuer maintained for such purpose.

      If an Event of Default shall occur and be continuing with respect to the
Class A-3 Notes, the Class A-3 Notes may become or be declared due and payable
in the manner and with the effect provided in the Indenture. Reference is hereby
made to Article V of the Indenture which sets forth certain events which
constitute Events of Default. If any such acceleration of maturity occurs prior
to the Maturity of the final installment of principal of this Class A-3 Note,
the amount payable to the Holder of this Class A-3 Note will be equal to the
aggregate unpaid principal amount of this Class A-3 Note on the date this Class
A-3 Note becomes so due and payable, together with accrued interest on such
unpaid principal amount to the date of payment thereof. The Indenture provides
that, notwithstanding the acceleration of the


                                     C-5
<PAGE>

maturity of the Class A-3 Notes, under certain circumstances specified therein
all amounts collected as proceeds of the collateral securing the Class A-3 Notes
or otherwise shall continue to be applied to payments of principal of and
interest on the Class A-3 Notes as if they had not been declared due and
payable. In such event, interest on the then unpaid principal amount of all
Class A-3 Notes and on any overdue installments of interest on the Class A-3
Notes following the acceleration of the maturity of the Class A-3 Notes shall
accrue and be payable at the applicable Note Interest Rate, but only to the
extent that the payment thereof shall be lawful and enforceable.

      The Class A-3 Notes are not prepayable or redeemable at the option or
direction of the Issuer except that all of the outstanding Notes may be called
for redemption in whole at the option of the Issuer on any Payment Date, if,
either before or after giving effect to the payment of principal otherwise
required to be made on such Payment Date, each Class of Notes shall be in an
aggregate Current Principal Amount which is 10% or less of the original
principal amount of such Class of Notes, at 100% of the outstanding principal
amount thereof together with interest accrued and unpaid to the date set for
redemption.

      As provided in the Indenture the transfer of this Class A-3 Note may be
registered on the Note Register of the Issuer, upon surrender of this Class A-3
Note for registration of transfer at the office or agency designated by the
Issuer pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder hereof or his attorney duly authorized in writing, and thereupon one or
more new Notes, of authorized denominations and in the same aggregate initial
principal amount will be issued to the designated transferee or transferees.

      Prior to the due presentment for registration of transfer of this Class
A-3 Note, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-3 Note is registered (i) on any
Record Date, for purposes of making payments, and (ii) on any other date for any
other purpose, as the owner hereof, whether or not this Class A-3 Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by written notice to the contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Class A-3 Notes under the Indenture
at any time by the Issuer, and the Holders of Notes entitled to more than 50% of
the Voting Rights at the time Outstanding. The Indenture also contains
provisions that permit the Holders of Notes entitled to more than 50% of the
Voting Rights, on behalf of the Holders of all the Notes, to waive compliance by
the Issuer with certain


                                     C-6
<PAGE>

provisions of the Indenture and certain past defaults under the Indenture and
their consequences. Any such consent or waiver by the Holder, at the time of the
giving thereof, of this Class A-3 Note (or any one or more Predecessor Notes)
shall be conclusive and binding upon such Holder and upon all future holders of
this Class A-3 Note and of any Class A-3 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-3 Note.

      The term "Issuer" as used in this Class A-3 Note includes any successor to
the Issuer under the Indenture.

      The Class A-3 Notes are issuable only in registered form in the
denominations provided in the Indenture and subject to certain limitations
therein set forth. The Class A-3 Notes are exchangeable for a like aggregate
initial principal amount of Class A-3 Notes of different authorized
denominations, as requested by the Holder surrendering the same, pursuant to the
terms and conditions set forth in the Indenture.

      As provided in the Indenture, this Class A-3 Note and the Indenture shall
be construed in accordance with, and governed by, the laws of the State of New
York applicable to agreements made and to be performed therein.

      No reference herein to the Indenture and no provision of this Class A-3
Note or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-3 Note at the times, place and rate, and in the coin or currency,
herein prescribed.

      Anything herein to the contrary notwithstanding, neither the Owner Trustee
in its individual capacity, any beneficial owner of the Issuer, the Trustee nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for the payment of principal of and interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in, this Class A-3 Note or the Indenture, it being
expressly understood that said covenants, obligations and indemnifications have
been made by the Owner Trustee for the sole purpose of binding the respective
interests of the beneficial owners of the Issuer and the Owner Trustee in the
assets of the Issuer. The Holder of this Class A-3 Note by the acceptance hereof
agrees that in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and the enforcement against, the assets of the Issuer of
any and


                                     C-7
<PAGE>

all liabilities, obligations and undertakings contained in the Indenture or in
this Class A-3 Note.

      The Owner Trustee has executed this Class A-3 Note on behalf of the
Issuer, not in its individual capacity but solely as owner trustee under the
Trust Agreement and the Owner Trustee shall be liable hereunder only in respect
of the assets of the trust created by such Trust Agreement.

      The remedies of the Holder hereof as provided herein and in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust created by the Trust Agreement pledged under the Indenture as
security for the Class A-3 Notes. No failure on the part of the holder in
exercising any right or remedy hereunder shall operate as a waiver or release
thereof, nor shall any single or partial exercise of any right or remedy
preclude any further exercise thereof or the exercise of any other right or
remedy hereunder.



                                     C-8
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This is one of the Class A-3 Notes referred to in the within-mentioned
Indenture.


                              First Union National Bank of Florida,
                                   as Trustee

                              By
                                -----------------------------------
                                    Authorized Signatory


                                     C-9
<PAGE>

                                                                       EXHIBIT D


      UNLESS THIS CLASS A-4 NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
      THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE
      ISSUER OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
      AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
      SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
      (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
      REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE,
      OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
      INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
      HEREIN.

      PRINCIPAL OF THIS CLASS A-4 NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH
      HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-4
      NOTE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
      ACTUAL OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-4 NOTE MAY BE
      ASCERTAINED ONLY BY OBTAINING A WRITTEN CONFIRMATION THEREOF FROM THE
      TRUSTEE NAMED HEREIN. THE RIGHTS OF A HOLDER OF THIS CLASS A-4 NOTE ARE
      SUBJECT TO THE PROVISIONS OF THE WITHINREFERENCED INDENTURE.

      THE RIGHTS OF THE CLASS A-4 NOTEHOLDERS TO RECEIVE PAYMENTS IN RESPECT OF
      PRINCIPAL AND INTEREST ON THE CLASS A-4 NOTES ARE SUBORDINATE TO THE
      RIGHTS OF THE CLASS A-1 NOTEHOLDERS, CLASS A-2 NOTEHOLDERS AND CLASS A-3
      NOTEHOLDERS TO RECEIVE PAYMENTS OF PRINCIPAL AND INTEREST.



                                     D-1
<PAGE>

                               MID-STATE TRUST VI

                            _____% ASSET BACKED NOTE
                                    DUE: [ ]
                           ACCRUAL DATE: [        ]


$_________________________                             No.________________


      Mid-State Trust VI (the "Issuer"), a Delaware business trust governed by a
Trust Agreement dated as of April __, 1997 (the "Trust Agreement"), for value
received, hereby promises to pay to ________________ or registered assigns, the
principal sum of ________ Dollars in quarterly installments on January 1, April
1, July 1, and October 1 (the "Principal Payment Dates") in each year,
commencing on July 1, 1997 and ending on or before [ ] (the "Maturity" of such
final installment of principal) and to pay interest (computed on the basis of a
360-day year of twelve 30-day months) on the unpaid principal amount of this
Class A-4 Note outstanding from time to time from [ ] (the "Accrual Date"), or
such later date to which interest has been paid, until the principal amount of
this Class A-4 Note is paid in full, at the rate of __________ percent (_____%)
per annum, such interest being payable quarterly on January 1, April 1, July 1,
and October 1 in each year, commencing on July 1, 1997 (the "Interest Payment
Dates"). Installments of principal of this Class A-4 Note are due and payable in
the amounts and on the dates described on the reverse hereof.

      The principal of, and interest on, this Class A-4 Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-4 Note shall be applied first to interest
due and payable on this Class A-4 Note as provided above and then to the unpaid
principal of this Class A-4 Note. Any installment of principal or interest which
is not paid when and as due shall bear interest at the rate of interest borne by
the principal of this Class A-4 Note from the date due to the date of payment
thereof, but only to the extent that the payment of such interest shall be
lawful and enforceable.

      Unless the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class A-4 Note shall not be entitled to any
benefit under the Indenture referred to below, or be valid or obligatory for any
purpose.


                                     D-2
<PAGE>

      IN WITNESS WHEREOF, Mid-State Trust VI has caused this instrument to be
duly executed by Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement.


Dated:  _______________                   MID-STATE TRUST VI,

                                          By:  Wilmington Trust Company,
                                          not in its individual capacity
                                          but solely in its capacity as
                                          Owner Trustee under the Trust
                                          Agreement


                                          By
                                            ----------------------------
                                                      [Title]


                                     D-3
<PAGE>

      This Class A-4 Note is one of a duly authorized issue of Notes of the
Issuer, designated as its [ ]% Asset Backed Notes, Class A-4 (herein called the
"Class A-4 Notes"). The Class A-4 Notes are issued and will be issued under an
Indenture dated as of April __, 1997 (herein called the "Indenture"), between
the Issuer and First Union National Bank of Florida, as Trustee (the "Trustee",
which term includes any successor Trustee under the Indenture), to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights thereunder of the Issuer, the Trustee and the
Holders of the Class A-4 Notes and the terms upon which the Class A-4 Notes are,
and are to be, authenticated and delivered. Also issued under the Indenture are
the [ ]% Asset Backed Notes, Class A-1, [ ]% Asset Backed Notes, A-2 and [ ]%
Asset Backed Notes, Class A-3. The Class A-4 Notes are secured by the collateral
pledged as security therefor to the extent provided in the Indenture. All terms
used in this Class A-4 Note which are defined in the Indenture shall have the
meanings assigned to them in the Indenture.

      An installment of principal shall be paid on the Class A-4 Notes on each
Principal Payment Date in the amount equal to the amount available to be paid
thereon pursuant to Section 8.02(c)(ii) of the Indenture on such Principal
Payment Date; provided that the unpaid principal amount of this Class A-4 Note
shall be due and payable on the Principal Payment Date in _____. Each payment of
principal of the Class A-4 Notes shall be allocated among the Class A-4 Notes in
proportion to their then remaining unpaid principal amounts. The unpaid
principal amount of this Class A-4 Note may be reduced by the allocation to it
(in accordance with Section 2.09 of the Indenture) of Realized Loss Allocation
Amounts without any corresponding payment.

      The rights of the Class A-4 Noteholders to receive payments in respect of
principal and interest on the Class A-4 Notes are subordinate to the rights of
the Class A-1 Noteholders, Class A-2 Noteholders and Class A-3 Noteholders to
receive payments of principal and interest.

      Payment of the then remaining unpaid principal amount of this Class A-4
Note on the Maturity of its final installment of principal or on such earlier
date as the Issuer shall be required to apply payments received with respect to
the collateral securing the Class A-4 Notes to payment of the then remaining
unpaid principal amount of this Class A-4 Note or to payment of the Redemption
Price payable on any date as of which this Class A-4 Note has been called for
redemption in full shall be made upon presentation of this Class A-4 Note to the
office or agency of the Issuer maintained for such purpose. Payments of interest
on this Class A-4 Note due and payable on each Interest Payment Date, together
with any installment of principal of this Class A- 4 Note due and payable on
each Interest Payment Date which is


                                     D-4
<PAGE>

also a Principal Payment Date for this Class A-4 Note, shall be made by check
mailed to the Person whose name appears as the registered Holder of this Class
A-4 Note (or one or more Predecessor Notes) in the Note Register as of the
Record Date preceding such Interest Payment Date, except that with respect to a
Class A-4 Note registered in the name of the nominee of a clearing agency
(initially, such nominee to be Cede & Co.) payments will be made by wire
transfer in immediately available funds to the account designated by such
nominee.

      Checks for amounts due on this Class A-4 Note shall be mailed to the
Person entitled thereto at the address of such Person as it appears on the Note
Register as of the applicable Record Date without requiring that this Class A-4
Note be submitted for notation of payment and checks returned undelivered will
be held for payment to the Person entitled thereto, subject to the terms of the
Indenture, at the office or agency in the United States of America designated by
the Issuer for such purpose pursuant to the Indenture. Any reduction in the
principal amount of this Class A-4 Note (or any one or more Predecessor Notes)
effected by any payments made on any Principal Payment Date or by any allocation
of a Realized Loss Amounts shall be binding upon all Holders of this
Class A-4 Note and of any Class A-4 Note issued upon the registration of
transfer hereof or in exchange herefor or in lieu hereof, whether or not noted
hereon.

      If funds are expected to be available, as provided in the Indenture, for
payment in full of the then remaining unpaid principal amount of this Class A-4
Note on a Principal Payment Date which is prior to the Maturity of the final
installment of principal hereof, then the Trustee, on behalf of the Issuer, will
notify the Person who was the registered Holder hereof on the 15th day of the
month prior to the month in which such Principal Payment Date occurs, by notice
mailed no later than ten days prior to such Principal Payment Date, and the
amount then due and payable shall, if sufficient funds therefor are available,
be payable only upon presentation of this Class A-4 Note to the office or agency
of the Issuer maintained for such purpose.

      If an Event of Default shall occur and be continuing with respect to the
Class A-4 Notes, the Class A-4 Notes may become or be declared due and payable
in the manner and with the effect provided in the Indenture. Reference is hereby
made to Article V of the Indenture which sets forth certain events which
constitute Events of Default. If any such acceleration of maturity occurs prior
to the Maturity of the final installment of principal of this Class A-4 Note,
the amount payable to the Holder of this Class A-4 Note will be equal to the
aggregate unpaid principal amount of this Class A-4 Note on the date this Class
A-4 Note becomes so due and payable, together with accrued interest on such
unpaid principal amount to the date of payment thereof. The


                                     D-5
<PAGE>

Indenture provides that, notwithstanding the acceleration of the maturity of the
Class A-4 Notes, under certain circumstances specified therein all amounts
collected as proceeds of the collateral securing the Class A-4 Notes or
otherwise shall continue to be applied to payments of principal of and interest
on the Class A-4 Notes as if they had not been declared due and payable. In such
event, interest on the then unpaid principal amount of all Class A-4 Notes and
on any overdue installments of interest on the Class A-4 Notes following the
acceleration of the maturity of the Class A-4 Notes shall accrue and be payable
at the applicable Note Interest Rate, but only to the extent that the payment
thereof shall be lawful and enforceable.

      The Class A-4 Notes are not prepayable or redeemable at the option or
direction of the Issuer except that all of the outstanding Notes may be called
for redemption in whole at the option of the Issuer on any Payment Date, if,
either before or after giving effect to the payment of principal otherwise
required to be made on such Payment Date, each Class of Notes shall be in an
aggregate Current Principal Amount which is 10% or less of the original
principal amount of such Class of Notes, at 100% of the outstanding principal
amount thereof together with interest accrued and unpaid to the date set for
redemption.

      As provided in the Indenture the transfer of this Class A-4 Note may be
registered on the Note Register of the Issuer, upon surrender of this Class A-4
Note for registration of transfer at the office or agency designated by the
Issuer pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder hereof or his attorney duly authorized in writing, and thereupon one or
more new Notes, of authorized denominations and in the same aggregate initial
principal amount will be issued to the designated transferee or transferees.

      Prior to the due presentment for registration of transfer of this Class
A-4 Note, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-4 Note is registered (i) on any
Record Date, for purposes of making payments, and (ii) on any other date for any
other purpose, as the owner hereof, whether or not this Class A-4 Note be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by written notice to the contrary.


      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Class A-4 Notes under the Indenture
at any time by the Issuer, and the Holders of Notes entitled to more than 50% of
the Voting Rights at the time Outstanding. The Indenture also contains
provisions that permit the Holders of Notes entitled to more than 50% of the
Voting Rights, on behalf of the Holders of


                                     D-6
<PAGE>

all the Notes, to waive compliance by the Issuer with certain provisions of the
Indenture and certain past defaults under the Indenture and their consequences.
Any such consent or waiver by the Holder, at the time of the giving thereof, of
this Class A-4 Note (or any one or more Predecessor Notes) shall be conclusive
and binding upon such Holder and upon all future holders of this Class A-4 Note
and of any Class A-4 Note issued upon the registration of transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent or
waiver is made upon this Class A-4 Note.

      The term "Issuer" as used in this Class A-4 Note includes any successor to
the Issuer under the Indenture.

      The Class A-4 Notes are issuable only in registered form in the
denominations provided in the Indenture and subject to certain limitations
therein set forth. The Class A-4 Notes are exchangeable for a like aggregate
initial principal amount of Class A-4 Notes of different authorized
denominations, as requested by the Holder surrendering the same, pursuant to the
terms and conditions set forth in the Indenture.

      As provided in the Indenture, this Class A-4 Note and the Indenture shall
be construed in accordance with, and governed by, the laws of the State of New
York applicable to agreements made and to be performed therein.

      No reference herein to the Indenture and no provision of this Class A-4
Note or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-4 Note at the times, place and rate, and in the coin or currency,
herein prescribed.

      Anything herein to the contrary notwithstanding, neither the Owner Trustee
in its individual capacity, any beneficial owner of the Issuer, the Trustee nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for the payment of principal of and interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in, this Class A-4 Note or the Indenture, it being
expressly understood that said covenants, obligations and indemnifications have
been made by the Owner Trustee for the sole purpose of binding the respective
interests of the beneficial owners of the Issuer and the Owner Trustee in the
assets of the Issuer. The Holder of this Class A-4 Note by the acceptance hereof
agrees that in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to,


                                     D-7
<PAGE>

and the enforcement against, the assets of the Issuer of any and all
liabilities, obligations and undertakings contained in the Indenture or in this
Class A-4 Note.

      The Owner Trustee has executed this Class A-4 Note on behalf of the
Issuer, not in its individual capacity but solely as owner trustee under the
Trust Agreement and the Owner Trustee shall be liable hereunder only in respect
of the assets of the trust created by such Trust Agreement.

      The remedies of the Holder hereof as provided herein and in the Indenture,
shall be cumulative and concurrent and may be pursued solely against the assets
of the Trust created by the Trust Agreement pledged under the Indenture as
security for the Class A-4 Notes. No failure on the part of the holder in
exercising any right or remedy hereunder shall operate as a waiver or release
thereof, nor shall any single or partial exercise of any right or remedy
preclude any further exercise thereof or the exercise of any other right or
remedy hereunder.


                                     D-8
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This is one of the Class A-4 Notes referred to in the within-mentioned
Indenture.


                              First Union National Bank of Florida,
                                   as Trustee

                              By
                                -----------------------------------
                                    Authorized Signatory


                                     D-9

<PAGE>
                                                                     EXHIBIT 5.1
 
   
                                          May 12, 1997
    
 
Mid-State Trust VI
c/o Wilmington Trust Company
1100 North Market Street
Wilmington, Delaware 19890
 
    Re: ASSET-BACKED NOTES
 
Gentlemen:
 
    We have acted as your counsel in connection with the Registration Statement
(No. 23667), as amended by Pre-Effective Amendment No. 1 thereto filed with the
Securities and Exchange Commission (the 'Commission') on May 1, 1997 and
Pre-Effective Amendment No. 2 thereto filed with the Commission on the date
hereof, pursuant to the Securities Act of 1933, as amended (as amended, the
'Registration Statement'). The Registration Statement covers the Asset-Backed
Notes ('Notes'), Class A-1, Class A-2, Class A-3 and Class A-4 to be sold by
Mid-State Trust VI (the 'Company'). The Notes will be issued pursuant to an
indenture (the 'Indenture') between the Company and First Union National Bank of
Florida, as trustee (the 'Trustee'). A form of Indenture is included as an
Exhibit to the Registration Statement. Capitalized terms used and not otherwise
defined herein have the respective meanings ascribed to such terms in the
Registration Statement.
 
    We have examined originals or copies certified or otherwise identified to
our satisfaction of such documents and records of the Company, and such public
documents and records as we have deemed necessary as a basis for the opinions
hereinafter expressed.
 
    Based on the foregoing, we are of the opinion that:
 
    1.  When the Indenture for the Notes has been duly and validly authorized,
       executed and delivered by the Company and the Trustee, the Indenture will
       constitute a valid and legally binding agreement of the Company,
       enforceable against the Company in accordance with its terms, subject to
       applicable bankruptcy, reorganization, insolvency, moratorium and other
       laws affecting the enforcement of rights of creditors generally and to
       general principles of equity and the discretion of the court (regardless
       of whether enforceability is considered in a proceeding in equity or at
       law); and
 
    2.  When the Indenture for the Notes has been duly and validly authorized,
       executed and delivered by the Company and the Trustee, and the Notes have
       been duly executed, authenticated, delivered and sold as contemplated in
       the Registration Statement, the Notes will be legally and validly issued,
       fully paid and nonassessable, and the holders of the Notes will be
       entitled to the benefits of the Indenture.
 
    We hereby consent to the filing of this letter as an Exhibit to the
Registration Statement and to the reference to this firm under the heading
'Legal Matters' in the Prospectus forming a part of the Registration Statement.
This consent is not to be construed as an admission that we are a person whose
consent is required to be filed with the Registration Statement under the
provisions of the Act.
 
                                          Very truly yours,
 
                                          /s/ CADWALADER, WICKERSHAM & TAFT

<PAGE>
                                                                     EXHIBIT 8.1
 
   
                                              May 12, 1997
    
 
Mid-State Trust VI
c/oWilmington Trust Company
   1100 North Market Street
   Wilmington, Delaware 19890
 
Re:Mid-State Trust VI
     Registration Statement No. 333-23667
 
Ladies and Gentlemen:
 
   
    We have acted as special federal income tax counsel to Mid-State Trust VI, a
Delaware business trust (the "Issuer"), in connection with the issuance and sale
of its asset-backed notes (the "Notes"). The Notes will be issued pursuant to
the Indenture between the Issuer and the Indenture Trustee. Terms used and not
defined herein shall have the meanings given in the Registration Statement
referred to below.
    
 
   
    We have advised the Issuer with respect to certain federal income tax
consequences of the proposed issuance of the Notes. This advice is summarized
under the headings "Summary of Terms--Tax Status of the Notes" and "Material
Federal Income Tax Consequences" in the Prospectus relating to the Notes
contained in the Registration Statement (No. 333-23667), as amended by
Pre-Effective Amendment No. 2 on Form S-11 (the "Registration Statement"), as
filed with the Securities and Exchange Commission (the "Commission") under the
Securities Act of 1933, as amended (the "Act"), on May 12, 1997 for the
registration of such Notes under the Act.
    
 
   
    In rendering the opinions set forth below, we have examined originals or
copies, certified or otherwise identified, of such documents, corporate records
and other instruments as we have deemed necessary or appropriate for the
purposes of this opinion, including the Registration Statement and the current
forms of the Trust Agreement and the Indenture (the "Documents"). Our opinions
are based upon the Internal Revenue Code of 1986, as amended (the "Code"),
administrative rulings, judicial decisions, Treasury regulations and other
applicable authorities. The statutory provisions, regulations and
interpretations upon which our opinion is based are subject to change, and any
such change could apply retroactively. In addition, there can be no assurance
that positions contrary to those stated herein may not be asserted by the
Internal Revenue Service ("IRS").
    
 
   
    In rendering the opinions set forth below, we have made such investigations
of such matters of law as we deemed appropriate as a basis for the opinions
expressed below. Further, we have assumed the genuineness of all signatures and
the authenticity of all Documents submitted to us as originals. Our opinions are
also based on the assumption that there are no agreements or understandings with
respect to the transactions contemplated in the documents relating to the
above-mentioned transaction other than those contained in the Documents.
Furthermore, our opinions are based on the assumption that all parties to the
Documents will comply with the terms thereof, including all tax reporting
requirements contained therein.
    
 
   
    As to any facts material to the following opinions which we did not
independently establish or verify, we have relied upon statements and
representations of the responsible officers and other representatives of the
Depositor, the Underwriters and public officials and agencies. We have, for
purposes of rendering the opinions, also relied on certain factual, numerical,
and statistical information which is based on the assumptions used in pricing
the Notes.
    
 
   
    Although there is no relevant authority directly on point, in our opinion
(i) the Notes will be treated as indebtedness for federal income tax purposes;
(ii) the Trust will not be treated as an association taxable as a corporation or
a publicly traded partnership taxable as a corporation for federal income tax
purposes; (iii) the Trust will not be taxable as a taxable mortgage pool as
defined in Code Section 7701(i), and
    
<PAGE>
   
(iv) the advice summarized under the headings "Summary of Terms--Tax Status of
the Notes" and "Material Federal Income Tax Considerations--Federal Taxation" in
the Prospectus, while it does not purport to discuss all possible federal income
tax ramifications of the above referenced transaction, is accurate in all
material respects with respect to those material federal income tax consequences
that are discussed.
    
 
   
    The opinions expressed herein are limited as described above, and we do not
express an opinion with respect to any other federal or state law or the law of
any other jurisdiction, except as expressly stated herein. This opinion is
rendered as of the date hereof and we undertake no obligation to update this
opinion or advise you of any changes in the event there is any change in legal
authorities, facts, assumptions or documents on which this opinion is based
(including the taking of any action by any party to the Documents pursuant to
any opinion of counsel or a waiver), or any inaccuracy in any of the
representations, warranties or assumptions upon which we have relied in
rendering this opinion unless we are specifically engaged to do so.
    
 
   
    You should be aware that there is no assurance that the IRS would not
challenge the conclusions set forth above. Our opinion also assumes that a court
considering the question would have all facts and legal issues properly
presented to it.
    
 
   
    This opinion is rendered only to the person to whom it is addressed and is
solely for its benefit. This opinion may not be relied upon by any other person
for any purpose without our prior written consent.
    
 
   
    We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to a reference to this firm (as special federal
income tax counsel to the Issuer) under the heading "Material Federal Income Tax
Consequences" in the Prospectus forming a part of the Registration Statement,
without implying or admitting that we are "experts" within the meaning of the
Act or the rules and regulations of the Commission issued thereunder, with
respect to any part of the Registration Statement or any amendment thereto,
including this exhibit.
    
 
                                          Very truly yours,
                                          /s/ Brown & Wood LLP

<PAGE>

                               SERVICING AGREEMENT

                             Dated as of May 1, 1997


                                      among


                               MID-STATE TRUST VI

                                     Issuer

                                       and

                             MID-STATE HOMES, INC.,

                                    Servicer

                                       and

                      FIRST UNION NATIONAL BANK OF FLORIDA,

                                     Trustee


                Relating to the Accounts Pledged to First Union
                            National Bank of Florida,
                        as Trustee, as Collateral for the
                Issuer's [   ]% Asset Backed Notes, Class A-1, [   ]%
                     Asset Backed Notes, Class A-2 [   ]%
                   Asset Backed Notes, Class A-3 and [   ]%
                          Asset Backed Notes, Class A-4
                  in the Aggregate Original Principal Amount
                              of $439,150,000
<PAGE>

                                Table of Contents

                                   ARTICLE ONE

                                   DEFINITIONS

      Section 1.01.  Defined Terms.........................................  1
      Section 1.02.  Terms Defined in the Indenture........................  3

                                   ARTICLE TWO

                   ADMINISTRATION AND SERVICING OF ACCOUNTS

      Section 2.01.  The Servicer to Act as Servicer.......................  3
      Section 2.02.  Sub-Servicing Agreements Between
                        Servicer and Sub-Servicer..........................  7
      Section 2.03.  Successor Sub-Servicers...............................  8
      Section 2.04.  Liability of the Servicer.............................  8
      Section 2.05.  No Contractual Relationship Between
                        Sub-Servicer and Trustee or Issuer.................  8
      Section 2.06.  Assumption of Sub-Servicing Agreement by
                        Successor Servicer.................................  9
      Section 2.07.  Collection of Account Payments;
                        Holding Account....................................  9
      Section 2.08.  Collection Account; Servicing Account................. 11
      Section 2.09.  Records and Servicing Account Moneys.................. 13
      Section 2.10.  Assumption Agreements................................. 14
      Section 2.11.  Permitted Withdrawals from the
                        Collection Account................................. 15
      Section 2.12.  Advances for Delinquent Taxes......................... 15
      Section 2.13.  Maintenance of Insurance; Collection
                        Thereunder......................................... 16
      Section 2.14.  Realization upon Defaulted Accounts................... 17
      Section 2.15.  Release of Accounts................................... 18
      Section 2.16.  Servicing Compensation................................ 19

                                  ARTICLE THREE

                         STATEMENTS, REPORTS AND NOTICES

      Section 3.01.  Reporting by the Servicer............................. 19
      Section 3.02.  Annual Certificate; Account Statement................. 20
      Section 3.03.  Annual Accountants' Reports........................... 20
      Section 3.04.  Notices............................................... 21

                                  ARTICLE FOUR

                                  THE SERVICER

      Section 4.01.  Representations and Warranties of the
                                     Servicer.............................. 21
      Section 4.02.  Merger or Consolidation of the Servicer............... 23


                                   i
<PAGE>

      Section 4.03.     Performance of Obligations......................... 23
      Section 4.04.     Servicer Not to Resign............................. 23
      Section 4.05.     Fidelity Bond...................................... 24

                                  ARTICLE FIVE

                                     DEFAULT

      Section 5.01.     Events of Default.................................. 24
      Section 5.02.     No Effect on Other Parties......................... 26
      Section 5.03.     Rights Cumulative.................................. 26

                                   ARTICLE SIX

                                  THE ACCOUNTS

      Section 6.01.     Representations and Warranties; Account
                        Documents.......................................... 27

                                  ARTICLE SEVEN

                            MISCELLANEOUS PROVISIONS

      Section 7.01.     Termination........................................ 28
      Section 7.02.     Amendment.......................................... 28
      Section 7.03.     Governing Law...................................... 29
      Section 7.04.     Notices............................................ 29
      Section 7.05.     Severability of Provisions......................... 30
      Section 7.06.     Inspection and Audit Rights........................ 30
      Section 7.07.     Binding Effect..................................... 30
      Section 7.08.     Article and Section Headings....................... 31
      Section 7.09.     The Owner Trustee.................................. 31
      Section 7.10.     Distribution of Servicing Procedures and
                        Standards.......................................... 31
      Section 7.11.     Property Address................................... 31
      Section 7.12.     Power of Attorney.................................. 31
      Section 7.13.     Rights Upon Discharge of Indenture................. 32


EXHIBITS

Exhibit A               Form of Standby Servicing Agreement................A-1
Exhibit B               Form of Servicer's Certificate.....................B-1
Exhibit C               Litigation.........................................C-1
Exhibit D               Historical Servicing Standards.....................D-1


                                       ii
<PAGE>

      THIS SERVICING AGREEMENT, dated as of May 1, 1997, among Mid-State
Trust VI a Delaware business trust (such trust being herein called the
,"Issuer"), Mid-State Homes, Inc., a Florida corporation (herein, together with
its successors and assigns, called the "Servicer") and First Union National Bank
of Florida, as Trustee under the Indenture referred to below.


                              PRELIMINARY STATEMENT

      The Issuer is a business trust created by a Trust Agreement dated as of
March 1, 1997 between Wilmington Trust Company (in its capacity as Trustee
thereunder, the "Owner Trustee") and Mid-State Homes, Inc., as Grantor. The
Issuer will act at all times through the Owner Trustee. The Issuer has entered
into an Indenture (the "Indenture"), dated as of the date of this Agreement,
with First Union National Bank of Florida, as Trustee (the "Trustee"), pursuant
to which the Issuer intends to issue its [ ]% Asset Backed Notes, Class A-1 (the
"Class A-1 Notes"), [ ]% Asset Backed Notes, Class A-2 (the "Class A-2 Notes"),
[ ]% Asset Backed Notes, Class A-3 (the "Class A-3 Notes") and [ ]% Asset Backed
Notes, Class A-4 (the "Class A-4 Notes" and together with the Class A-1 Notes,
Class A-2 Notes and Class A-3 Notes, the "Notes"). Pursuant to the Indenture, as
security for the Notes, the Issuer is Granting to the Trustee a security
interest in, among other things, certain Accounts, its rights under this
Agreement, the Collection Account, the Holding Account and the Hazard Insurance
Policies (as such terms are hereinafter defined).

      The parties desire to enter into this Agreement to provide, among other
things, for the servicing of the Accounts by the Servicer. The Servicer
acknowledges that, in order further to secure the Notes, the Issuer is Granting
to the Trustee a security interest in, among other things, its rights under this
Agreement, and the Servicer agrees that all covenants and agreements made by the
Servicer herein with respect to the Accounts shall also be for the benefit and
security of the Trustee and Holders of the Notes. For its services hereunder,
the Servicer will receive a Servicing Fee with respect to each Account serviced
hereunder as provided herein.

                                   ARTICLE ONE

                                   DEFINITIONS

      Section 1.01.  Defined Terms.

      Except as otherwise specified or as the context may otherwise require, the
following terms have the respective meanings set forth below for all purposes of
this Agreement, and the definitions of such terms are applicable to the singular
as
<PAGE>

well as to the plural forms of such terms and to the masculine as well as to the
feminine and neuter genders of such terms:

      "Acquired Property": Property acquired by the Issuer by foreclosure, deed
in lieu of foreclosure, or otherwise in respect of a defaulted Account.

      "Agreement": This Servicing Agreement as originally executed and as
amended or supplemented from time to time in accordance with the terms hereof
and of the Indenture.

      "Bankruptcy Code": Title 11 of the United States Code.

      "Custodian": As defined in the Holding Account Agreement dated as of 
May 1, 1997 between the Servicer and First Union National Bank of Florida, as 
trustee.

      "Default": Any occurrence or circumstance that, with notice or lapse of
time or both, would be an Event of Default.

      "Event of Default": Any of the occurrences or circumstances enumerated in
Section 5.01.

      "Holding Account": A custodial account established by the Servicer
pursuant to the Holding Account Agreement, dated as of May 1, 1997 in the
name of the First Union National Bank of Florida, as Custodian for First Union
National Bank of Florida as Trustee under the Indenture, maintained at a
depositary institution (i) the deposits in which are fully insured by the
Federal Deposit Insurance Corporation through either the Bank Insurance Fund or
the Savings Association Insurance Fund and (ii) the commercial paper or other
short term obligations of which (or, in the case of a depository institution
which is the principal subsidiary of a holding company the commercial paper or
other short-term debt obligations of such holding company) have a credit rating
of at least A-1 and P-2 from S&P and Moody's, respectively.

      "Homes": Jim Walter Homes, Inc., a Florida corporation.

      "Indenture": The Indenture dated as of May 1, 1997 between the Issuer
and First Union National Bank of Florida, as Trustee, as such Indenture may be
amended or supplemented from time to time in accordance with its terms.

      "Monthly Cut-off Date": The last day of any Remittance Period.

      "Remittance Date": The first Business Day of each week (beginning April
__, 1997) and the first Business Day following the end of each Due Period.


                                      2
<PAGE>

      "Remittance Period": The period from the end of the preceding Remittance
Period (or from April __, 1997 in the case of the first Remittance Period)
through the last Friday of the next month or, in the case of the last Remittance
Period of a Due Period, through the last day of the next month.

      "Reporting Date": With respect to any Remittance Period, the 20th day of
the month following such Remittance Period or if such day is not a Business Day
the next preceding Business Day.

      "Servicer Termination": As defined in Section 5.01.

      "Servicing Account":  As defined in Section 2.08(b).

      "Servicing Fee": As defined in Section 2.16.

      "Standby Servicing Agreement": The Standby Servicing Agreement dated as of
April __, 1997 by and among the Servicer, the Issuer and the Successor Servicer.

      "Sub-Servicer": As defined in Section 2.02.

      "Sub-Servicing Agreement": An agreement between the Servicer and a
Sub-Servicer as described in Section 2.02.

      "Successor Servicer": As defined in the Indenture.

      "Uninsured Cause": Any cause of damage to property subject to a Mortgage
such that the property cannot be completely restored out of the proceeds of the
Hazard Insurance Policies required to be maintained pursuant to Section 2.13.

      Section 1.02. Terms Defined in the Indenture.

      For purposes of this Agreement, all capitalized terms used herein that are
defined in the Indenture (other than terms defined in Section 1.01 of this
Agreement) shall have the respective meanings assigned to such terms in the
Indenture.


                                   ARTICLE TWO

                   ADMINISTRATION AND SERVICING OF ACCOUNTS

      Section 2.01.  The Servicer to Act as Servicer.

      The Servicer shall service and administer the Accounts, in accordance with
the express terms of this Agreement, applicable state and federal law, and with
the standards and procedures employed by a prudent servicer with respect to the
servicing of similar accounts held in its own portfolio and in accordance with
the Servicer's historical servicing standards set forth on


                                      3
<PAGE>

Exhibit D, and the Servicer shall have full power and authority, acting alone,
to do any and all things in connection with such servicing and administration
that it may deem necessary or desirable and, subject to the foregoing and the
provisions of the Indenture to execute and deliver in the Servicer's own name,
on behalf of the Issuer, any and all deeds, sale contracts, instruments of
satisfaction or cancellation, or of partial or full release or discharge, and
all other comparable instruments, with respect to the Accounts and with respect
to the Mortgaged Properties; provided, however, any successor servicer shall not
be bound by the Servicer's historical servicing standards.

      Notwithstanding the preceding paragraph, the Servicer shall at all times
follow the procedures set forth below:

                        1. The Servicer shall use its reasonable best efforts to
      contact, either by telephone, mail, in person, or in such other manner as
      the Servicer deems appropriate under the circumstances, each Obligor on
      any Account that is delinquent 30 days or more in any payments called for
      under the terms and provisions of the Accounts (including outstanding
      advances for taxes, insurance and other amounts) as of the most recent
      Monthly Cut-off Date, in order to ascertain the reason for the delinquency
      and the likelihood that the Account will become current. Thereafter, the
      Servicer shall diligently pursue collection efforts in order to bring the
      Account current with respect to all outstanding amounts (including
      outstanding taxes, insurance and other amounts) unless the Servicer in its
      good faith judgment believes it is most appropriate, under the
      circumstances, and not as a general matter, not to pursue the outstanding
      amounts for taxes, insurance and other amounts.

                        2. The Servicer shall use its reasonable best efforts to
      physically inspect or visit the Mortgaged Property securing any Account
      that is 60 or more days delinquent as of the most recent Monthly Cut-off
      Date, unless the Servicer otherwise determines to its reasonable
      satisfaction that the value of the Mortgaged Property securing such
      Account has not been materially impaired and that such property has not
      been abandoned.

                        3. The Servicer shall use its reasonable best efforts to
      diligently pursue, foreclose upon or otherwise comparably convert the
      ownership of properties securing an Account that continues in default
      (including default in payment of taxes and insurance) for more than 90
      days, unless the Servicer, in its best judgment, believes that the Account
      can be returned to current status within a reasonable period of time or,
      solely with respect to defaults due solely to default in payment of taxes
      and


                                      4
<PAGE>

      insurance and other amounts, unless the Servicer in its good faith
      judgment believes it is most appropriate, under the circumstances, and not
      as a general matter, not to pursue the outstanding amounts for taxes,
      insurance and other amounts.

                        4. With respect to Mortgaged Properties that are known
      by the Servicer to be abandoned or in foreclosure, or properties with
      respect to which title has been acquired, the Servicer shall take such
      action as it deems necessary in its good faith judgment and not in
      violation of law to protect such property from vandalism or damage by the
      elements.

                        5. The deed to any Acquired Property delivered as a
      result of any foreclosure or similar proceeding or deed in lieu thereof
      shall name the Issuer as grantee unless the Servicer deems it necessary to
      foreclose or otherwise comparably convert title to any Mortgaged Property
      in the name of a party other than the Issuer. In that event, the Servicer
      may designate such a party (which, except in the States of Ohio and
      Maryland, shall not be an Affiliate of the Grantor) to hold title to the
      Acquired Property. The party designated to hold such title shall sign a
      written acknowledgment that it is holding title on behalf of the Issuer
      and any such acknowledgement shall be delivered to the Trustee together
      with the deed to such Acquired Property.

                        6. Upon acquisition of an Acquired Property by the
      Issuer, the Servicer shall prepare a Trust Mortgage in form appropriate to
      the state in which such Acquired Property is located and furnish such
      Trust Mortgage to the Trustee within two Business Days of acquiring a deed
      in respect of such Acquired Property for execution by the Issuer and
      recordation in accordance with the terms of the Indenture. The Servicer or
      Sub-Servicer in order to facilitate the sale of the Acquired Property, at
      its option, may execute and record as agent and attorney in fact for the
      Issuer a deed granting to the Servicer or Sub-Servicer a ten percent
      interest in the Acquired Property as a tenant in common, which interest
      shall be subject to the Trust Mortgage. As consideration for that
      interest, the Servicer or Sub-Servicer shall convey and hereby agrees to
      convey to the Issuer all of its share of the proceeds of disposition of
      any such Acquired Property (including any interest in any new Account with
      respect to such Acquired Property). No other consideration shall be
      payable by the Servicer or SubServicer to the Issuer for that interest.

                        If an Acquired Property is resold in exchange for a new
      Account within two Business Days of acquisition of


                                      5
<PAGE>

      such Acquired Property, the mortgage or deed of trust executed by the
      Issuer need not be executed and delivered to the Trustee, provided the
      Account Documents for such new Account and all assignments and
      endorsements with respect to such New Account required by the Indenture
      are delivered to the Trustee within five Business Days of acquisition.

                        7. Upon the acquisition of an Acquired Property, the
      Servicer shall (i) deliver the deed or certificate of sale to the Trustee,
      (ii) advance all taxes and standard hazard insurance premiums relating to
      the Acquired Property, (iii) process any claims for redemption and
      otherwise comply with any redemption procedures required by law, (iv) use
      its reasonable best efforts to promptly sell or otherwise dispose of such
      Acquired Property at a price which in its best judgment represents
      reasonable value and remit the proceeds to the Trustee, and (v) if, in
      order to sell the property at what it reasonably determines to be the best
      price available, the Servicer deems it reasonably necessary for the Issuer
      to provide mortgage financing to the prospective buyer, the Servicer shall
      undertake, as agent for the Issuer, to apply substantially the same
      underwriting standards as the Servicer applies to similar transactions
      originated by it for its own account.

                        8. If the Servicer deems it reasonably necessary to
      convey an Acquired Property in exchange for a new Account, such new
      Account may be originated on documents naming the Servicer or Sub-Servicer
      as payee; provided, however, that the Maturity Date of any such new
      Account shall not exceed the final Payment Date on the Notes. The
      Sub-Servicer's or Servicer's rights under any such documents shall be
      subject to its obligation to convey proceeds of the disposition of
      Acquired Property.

                        In connection with the sale of an Acquired Property, any
      contract of sale or deed shall be executed by the Servicer or Sub-Servicer
      in its individual capacity and as agent and attorney in fact for the
      Issuer. The Servicer shall request release of the Trust Mortgage by the
      Trustee. Immediately upon consummation of the sale, the Servicer or
      Sub-Servicer shall assign all of its right, title and interest in the new
      Account to the Issuer and the Issuer shall assign all of its right, title
      and interest in the new Account to the Trustee. The Servicer shall record
      the release, the deed, the Mortgage, the assignment of the Servicer's or
      Sub-Servicer's interest to the Issuer and an assignment of the Mortgage by
      the Issuer to the Trustee immediately.

                        9.  The Servicer shall segregate and hold all funds 
      collected and received in connection with the rental


                                      6
<PAGE>

      or sale of any Acquired Property separate and apart from its own funds and
      general assets and shall deposit such moneys in the Holding Account in
      accordance with Section 2.07(b).

                        10. Except as expressly permitted by Section 2.10 or as
      otherwise provided in Exhibit D, the Servicer shall not alter, change or
      modify, or permit the alteration, change or modification of, any Account
      without the prior consent of the Trustee; provided, however, that the
      Servicer may charge-off or write-off Accounts when the Servicer determines
      in its best judgment that it is prudent to do so and that the costs and
      expenses of continued servicing of such Accounts (including foreclosure
      proceedings) exceeds the expected revenues therefrom, and such
      determination is evidenced by a certification signed by a duly authorized
      officer of the Servicer setting forth such conclusions and the basis
      therefor.

      Promptly after the execution and delivery of this Agreement, the Servicer
shall deliver to the Issuer and the Trustee a list of officers of the Servicer
involved in, or responsible for, the administration and servicing of the
Accounts, which list shall from time to time be updated by the Servicer after
each change in servicing officers.

      At all times while the Servicer is servicing the Accounts pursuant to this
Agreement, the Servicer shall employ field servicing personnel for each state in
which Mortgaged Properties are located who are assigned to service the related
outstanding Accounts of that state; provided, however, that if the Servicer does
not employ field servicing personnel in any such state or does not employ
sufficient field servicing personnel in any such state to service the related
outstanding Accounts of that state in accordance with the terms and provisions
of this Agreement, the Servicer shall enter into one or more Sub-Servicing
Agreements as described in Section 2.02 with a Sub-Servicer that employs field
servicing personnel or agents for that state providing for the servicing of the
effected outstanding Accounts of that state.

      Section 2.02.  Sub-Servicing Agreements Between Servicer and Sub-Servicer.

      The Servicer may enter into sub-servicing agreements (each a
"Sub-Servicing Agreement") with sub-servicers (each, a "Sub-Servicer") which may
include Homes, an affiliate of the Servicer, for the servicing and
administration of any or all of the Accounts. In the event that any such
Sub-Servicing Agreement exists, the Sub-Servicer will represent and warrant that
it is duly organized and existing under the applicable laws of the United States
or any state and is duly qualified and licensed to do business in each state in
which Mortgaged Property relating to


                                      7
<PAGE>

an Account to be serviced under such Sub-Servicing Agreement is located. The
requirements of the immediately preceding sentence of this Section 2.02 shall
not apply to any sub-servicing agreement entered into by the Successor Servicer
upon its assuming the rights, powers, duties and responsibilities of the
Servicer hereunder pursuant to Section 5.01 hereof. For purposes of this
Agreement (except as otherwise provided herein), the Servicer shall be deemed to
have received payments on Accounts referred to in Sections 2.07 and 2.15 when
the Sub-Servicer has received such payments. The Servicer and any Sub-Servicer
may enter into amendments of a Sub-Servicing Agreement; provided, however, that
any such amendments shall be consistent with and not violate the provisions of
this Agreement. Copies of all amendments shall promptly be sent as provided in
Section 7.04 hereof to the Trustee.

      Section 2.03.  Successor Sub-Servicers.

      The Servicer shall be entitled to terminate any Sub-Servicing Agreement
that may exist from time to time in accordance with the terms and conditions of
such Sub-Servicing Agreement and, except as hereinafter provided in this Section
2.03, without any limitation by virtue of this Agreement; provided, however,
that in the event of termination of any Sub-Servicing Agreement by the Servicer
or the Sub-Servicer the Servicer shall either act as primary servicer of the
related Accounts or enter into a Sub-Servicing Agreement in accordance with the
provisions of Section 2.02 with a successor Sub-Servicer.

      Section 2.04. Liability of the Servicer.

      Notwithstanding any Sub-Servicing Agreement, any of the provisions of this
Agreement relating to agreements or arrangements between the Servicer and a
Sub-Servicer or reference to actions taken through a Sub-Servicer or otherwise,
the Servicer shall remain primarily obligated and liable to the Issuer and the
Trustee for the servicing and administering of the Accounts in accordance with
the provisions of this Agreement without diminution of such obligation or
liability by virtue of such Sub-Servicing Agreement or arrangements or by virtue
of indemnification from the Sub-Servicer and to the same extent and under the
same terms and conditions as if the Servicer alone were servicing and
administering the Accounts. The Servicer shall be entitled to enter into any
agreement with a Sub-Servicer for indemnification of the Servicer by such
Sub-Servicer, and nothing contained in this Agreement shall be deemed to limit
or modify such indemnification.

      Section 2.05. No Contractual Relationship Between Sub-Servicer and
Trustee or Issuer.



                                      8
<PAGE>

      Any Sub-Servicing Agreement that may be entered into and any other
transactions or services relating to the Accounts involving a Sub-Servicer in
its capacity as such shall be deemed to be between the Sub-Servicer and the
Servicer alone and the Sub-Servicer shall have no claim against the Trustee or
the Issuer except to the extent set forth in Section 2.06 arising from any
Sub-Servicing Agreement; provided, however, that the Trustee and the Issuer may
upon the happening of a default thereunder enforce the Servicer's rights under
any Sub-Servicing Agreement as third party beneficiaries thereof.

      Section 2.06. Assumption of Sub-Servicing Agreement by Successor
Servicer.

      In the event the Servicer shall for any reason no longer be the Servicer
(including by reason of an Event of Default or Trigger Event), the Successor
Servicer may, at its election, assume all of the rights and obligations of the
Servicer under each Sub-Servicing Agreement that may have been entered into. The
Indenture provides that the Successor Servicer may, at its election, assume all
of the Servicer's interest therein and replace the Servicer as a party to the
Sub-Servicing Agreement to the same extent as if the Sub-Servicing Agreement had
been assigned to the assuming party, except that the Servicer shall not thereby
be relieved of any liability or obligation under the Sub-Servicing Agreement.

      The Servicer shall, upon request of the Trustee or the Successor Servicer
but at the expense of the Servicer, deliver to the Successor Servicer all
documents and records pursuant to Section 2.09 relating to the Sub-Servicing
Agreement and the Accounts then being serviced and an accounting of amounts
collected and held by it and otherwise use its best efforts to effect the
orderly and efficient transfer of the Sub-Servicing Agreement to the assuming
party.

      Section 2.07. Collection of Account Payments; Holding Account.

      (a) In accordance with the servicing standards set forth in Section 2.01,
the Servicer shall use its reasonable best efforts to cause each Obligor to make
all payments in respect of his or her Account to the Servicer and to collect all
payments (including amounts for taxes and insurance) called for under the terms
and provisions of the Accounts (other than any fees and charges the
collectibility of which is not legally enforceable). Consistent with the
foregoing, the Servicer may in its discretion (i) waive any late payment charge,
assumption fee, prepayment charge, or penalty interest in connection with the
prepayment of an Account and (ii) arrange a schedule for liquidation of
delinquent payments due on an Account, running for a period as the Servicer
reasonably believes prudent under the circumstances.


                                      9
<PAGE>

      (b) On or before the Closing Date the Servicer shall establish the Holding
Account and shall cause all payments received with respect to the Accounts to be
deposited in the Holding Account. The deposit of substantially all such amounts
shall be made as soon as reasonably practicable after such payment is actually
received by it but in no event later than one Business Day after receipt by the
Servicer, and in the case of all payments received by Sub-Servicers with respect
to the Accounts, such amounts shall be mailed as soon as reasonably practicable
to the Servicer but in no event later than two Business Days after collection by
the Sub-Servicer and deposited by the Servicer in the Holding Account as
described above. The Sub-Servicer shall not deposit any amounts received by it
in any deposit, trust, or similar account prior to remitting such amounts to the
Servicer. On each Remittance Date the Servicer shall submit to the Custodian,
with a copy to the Trustee, a report substantially in the form provided in the
Holding Account Agreement relating to funds deposited in the Holding Account
during the immediately preceding calendar week which specifies the amount of
such funds referred to in Section 2.08(a) to be transferred from the Holding
Account by the Custodian to the Collection Account.

      (c) The Servicer may, by written request delivered to the Custodian, with
a copy to the Trustee, receive funds from the Holding Account for the following
purposes:

            (i) to repay to the Servicer moneys in the Holding Account upon
      certification by the Servicer reasonably acceptable to the Trustee that
      such funds are not part of the Trust Estate;

            (ii) to clear the Holding Account pursuant to Section 7.01(a);

            (iii) to deposit Insurance Proceeds in the Servicing Account for
      application to restoration or repair of a Mortgaged Property in the
      future, to the extent such proceeds were deposited in the Holding Account;

            (iv) to pay the Servicer the Servicing Fee pursuant to Section 2.16;

            (v) to pay the Servicer amounts represented by any late payment
      charges, interest charged on advances of taxes and insurance premiums,
      assumption fees and other such additional charges and net income earned on
      investments of funds on deposit in the Holding Account as additional
      servicing compensation;

            (vi) to reimburse the Servicer for advances of taxes, insurance
      premiums and other amounts in accordance with


                                      10
<PAGE>

      Sections 2.12 and 2.13, respectively; provided, however, that with respect
      to advances of taxes and insurance premiums and other amounts made on the
      Accounts on or prior to the Cut-Off Date the extent of reimbursement for
      such advances shall be limited to the related amounts collected by the
      Servicer or, in the case of a liquidation, the amount by which the related
      Liquidation Proceeds, if any, for each such Account exceeds the sum of the
      Economic Balance of the related Account and the related Liquidation
      Expenses other than such advances;

            (vii) to reimburse the Servicer from the related Insurance Proceeds
      and Liquidation Proceeds with respect to a Mortgaged Property for any
      expenses incurred by it in good faith pursuant to Section 2.14 for
      restoration of such Mortgaged Property damaged by an Uninsured Cause;

            (viii) to reimburse the Servicer from the Holding Account for any
      unreimbursed usual and customary Liquidation Expenses subject to the
      limitations set forth in Sections 2.12 and 2.13 with respect to advances
      for taxes and insurance;

            (ix) to reimburse the Servicer for expenses reasonably incurred by
      the Servicer pursuant to Section 6.01; and

            (x) to reimburse the Servicer for reasonable and necessary expenses
      incurred in connection with the preservation and management of Acquired
      Properties.

      Section 2.08. Collection Account; Servicing Account.

      (a) On or before the Closing Date the Issuer shall open the Collection
Account as provided in Section 8.02 of the Indenture. On the Closing Date, the
Servicer shall on behalf of the Issuer remit to the Trustee for deposit in the
Collection Account all Monthly Payments and all prepayments (net of the
applicable Servicing Fee) collected on the Accounts after the Cut-off Date and
received by the Servicer not less than five Business Days before the Closing
Date. All funds collected in respect of the Accounts prior to the Closing Date
not deposited in the Collection Account pursuant to the preceding sentence on
the Closing Date shall be deposited in the Holding Account on the Closing Date
and transferred to the Collection Account on the first Remittance Date following
the Closing Date. Thereafter, the Servicer shall submit to the Custodian, with a
copy to the Trustee, the report required by Section 2.07(b) directing the
deposit into the Collection Account or, with respect to certain Insurance
Proceeds, the Servicing Account of all payments and collections in respect of
the Accounts then on deposit in the Holding Account (other than withdrawals
simultaneously requested pursuant to Section 2.07(c) and amounts in respect of
payments by


                                      11
<PAGE>

Obligors made by checks subsequently returned for insufficient funds or other
reason for non-payment) including the following:

            (i) all Obligor payments on account of principal, including Full
      Prepayments, of the Accounts;

            (ii) all Obligor payments on account of finance charges on the
      Accounts; and

            (iii) all net Insurance Proceeds (other than proceeds to be applied
      to the restoration or repair of the related Mortgaged Property which shall
      be deposited to the Servicing Account) and Net Liquidation Proceeds with
      respect to the Accounts.

The Servicer may request withdrawals from the Collection Account as permitted by
Section 2.11 hereof.

      (b) The Servicer shall open, at the Corporate Trust Office or at any other
financial institution the deposits of which are fully insured by the Federal
Deposit Insurance Corporation ("FDIC") (through either the Bank Insurance Fund
or the Savings Association Insurance Fund), one or more accounts (collectively,
the "Servicing Account"), which such accounts shall be Eligible Accounts,
designated as follows: "Mid-State Homes, Inc., as Servicer for Mid-State Trust
VI". There shall be deposited in the Servicing Account on the Closing Date all
Insurance Proceeds which are to be applied to the restoration or repair of the
related Mortgaged Property received after the Cut-off Date and still in the
custody of the Servicer on the Closing Date; thereafter all Insurance Proceeds
shall be deposited into the Servicing Account. If required by any applicable law
or regulation, Obligors' funds in a Servicing Account shall be segregated, and
the Servicer shall instruct the financial institution in which such account is
maintained accordingly. The Servicing Account shall be an interest bearing
account fully insured as to amounts deposited therein by the FDIC. In addition,
moneys in the Servicing Account may be invested as provided in Section 2.08(c).
The Servicer shall make withdrawals from a Servicing Account only (i) for the
purpose of applying proceeds of a Hazard Insurance Policy or other insurance
policy to the restoration or repair of a Mortgaged Property, to the extent such
proceeds were deposited in such Servicing Account; (ii) to the extent required
by applicable law or regulation or by the related Accounts and to the extent of
earnings on the Servicing Account then on deposit in the Servicing Account to
pay interest on funds in such Servicing Account to the Obligors entitled
thereto; (iii) to pay to the Obligors Insurance Proceeds required to be paid to
them pursuant to the terms of the related Account Note; (iv) to clear and
terminate such Servicing Account at the termination of this Agreement in
accordance with Section 7.01; (v) to pay to the Servicer net earnings on amounts
in the


                                      12
<PAGE>

Servicing Account to the extent permitted by Section 2.08(c) below; or (vi) to
transfer to the Holding Account any funds then on deposit in the Servicing
Account upon a determination by the Servicer that such funds will not be applied
in the manner described in (i) through (v) above.

      (c) Moneys in any Servicing Account from time to time may be invested and
reinvested by the Servicer, but only in one or more Eligible Investments and
obligations on which the Trustee in its commercial capacity is the obligor. All
net income or gain from such investment of moneys shall be paid to the Servicer
as it is earned and received, provided that all interest required to be paid to
Obligors shall be paid to them as required or shall be held for the Obligors
entitled thereto. If any loss results from such investments, the Servicer shall
promptly reimburse the Servicing Account for the amount of any such loss. The
maturity of such investments shall be such as not to conflict with the
requirements for disbursement of funds out of such Servicing Account. Whenever
any amounts invested as aforesaid shall be needed for disbursement from a
Servicing Account, the Servicer shall cause a sufficient amount of such
investments to be sold or otherwise converted to cash for such purpose.

      (d) Notwithstanding Section 2.08(c), all funds in the Servicing Account
are held by the Servicer as agent and bailee of the Trustee for the benefit of
the Trustee, the Noteholders and the Obligors.

      Section 2.09. Records and Servicing Account Moneys.

      (a) The Servicer agrees to act as agent and bailee of the Trustee in
holding any Account Documents released to the Servicer pursuant to Section
3.14(c) of the Indenture, and any other items constituting a part of the Trust
Estate that from time to time come into the possession of the Servicer. The
Servicer agrees, for the benefit of the Trustee and the Noteholders, to act as
such agent and bailee, and to hold and deal with such Accounts and such items,
as agent and bailee for the Trustee, in accordance with the provisions of this
Agreement and the Indenture.

      (b) The Servicer shall for a period of four years following termination of
this Agreement or from the time an Account is paid in full, with respect to such
Account, retain all data relating directly to or maintained in connection with
the servicing of the Accounts at the Servicer's principal service office in
Tampa, Florida, or at such other place where the servicing offices of the
Servicer are located, and shall give the Trustee access to all data at all
reasonable times, and, while an Event of Default shall be continuing, the
Servicer shall, on demand of the Trustee or the Successor Servicer, deliver to
the Trustee or the Successor Servicer, as the case may be, all data necessary
for


                                      13
<PAGE>

the servicing of the Accounts, provide the Trustee and the Successor Servicer
with the information called for by Section 2.07(b) concerning all moneys in the
Holding Account and deliver to the Trustee all moneys in each Servicing Account
and all other moneys collected by it from Obligors and not previously deposited
in the Holding Account or the Servicing Account. If the rights of the Servicer
shall have been terminated in accordance with Section 5.01 or if this Agreement
shall have been terminated pursuant to Section 7.01(b), the Servicer shall, upon
demand of the Trustee, the Successor Servicer or the Noteholders in the case of
Section 5.01, or of the successor to the rights of the Issuer in the case of
Section 7.01(b), deliver to the Successor Servicer all data necessary for the
servicing of the Accounts, provide the Trustee and the Successor Servicer with
the information called for by Section 2.07(b) concerning all moneys in the
Holding Account and deliver to the Trustee all moneys in each Servicing Account
and all other moneys collected by it from obligors and not previously deposited
in the Holding Account or the Servicing Account. In addition to delivering such
data and moneys the Servicer shall use its reasonable best efforts to effect the
orderly and efficient transfer of the servicing of the Accounts to the party
which will be assuming responsibility for such servicing.

      Section 2.10. Assumption Agreements.

      (a) When a Mortgaged Property has been or is about to be conveyed by the
Obligor, the Servicer is authorized to take or enter into an assumption
agreement or other similar agreement from or with the person to whom such
Mortgaged Property has been or is about to be conveyed, provided that (i) the
Account Rate on, Monthly Payment and balance of such Account shall not be
reduced, (ii) the term of the Account shall not be extended, (iii) there are
either no unreimbursed advances for taxes and insurance on such Account
following assumption or such advances are assumed and (iv) the Servicer shall
not agree to any other modification unless in the best judgment of the Servicer
such modification would not materially adversely affect the collectibility or
enforceability of the Accounts or the interests of the Noteholders. The Servicer
shall notify the Trustee that any such assumption agreement or similar agreement
has been completed by forwarding to the Trustee the original copy of such
assumption agreement or similar agreement for addition to the related Account
Documents. Any fee collected by the Servicer for entering into an assumption
agreement or similar agreement shall be retained by the Servicer as additional
servicing compensation. The Servicer shall use its reasonable best efforts to
enter into an assumption agreement or other similar agreement; however, if, in
connection with the conveyance of such Mortgaged Property, the continuation of
liability of the original Obligor shall be impracticable, or if, in the opinion
of the Servicer, the release of the liability of the original Obligor would not
substantially


                                      14
<PAGE>

impair the ability of the holder of the related Account to realize the full
repayment of such Account, the Servicer may release the original Obligor from
liability on such Account so long as the new Obligor meets the underwriting
standards which the Servicer is applying to similar transactions originated for
its own account. The Servicer shall notify the Trustee if the original Obligor
is released from liability on such Account.

      (b) The Servicer shall not be deemed to be in default, breach or any other
violation of its obligations under this Agreement by reason of any assumption of
an Account by operation of law or any assumption or transfer of property subject
to an Account which the Servicer may be restricted by law from preventing, for
any reason whatever.

      Section 2.11.  Permitted Withdrawals from the Collection Account.

      If at any time funds on deposit in the Holding Account are insufficient to
satisfy the Servicer withdrawal requests referred to in Section 2.07(c) hereof,
and so long as no Event of Default or Trigger Event shall have occurred and be
continuing, the Servicer may request withdrawal of such deficiency from the
Collection Account, and upon receipt of such written request, the Trustee shall
withdraw the amount of such deficiency from the Collection Account and make the
requested payments to the Servicer, provided that such payments shall not be
made within six Business Days of a Payment Date.

      Section 2.12. Advances for Delinquent Taxes.

      (a) If the Servicer shall have knowledge that real property taxes or other
taxes, charges or assessments relating to any Mortgaged Property have not been
paid when due, the Servicer shall make such payment prior to the time by which
failure to make such payment would give rise to a lien on the related Mortgaged
Property. Any costs so incurred by the Servicer shall be recoverable by the
Servicer as Liquidation Expenses pursuant to Section 2.07, or to the extent
recoverable from any Sub-Servicer servicing such Account, or from the related
Obligor or from other funds on deposit in the Holding Account to the extent that
the Servicer certifies that such advances are not otherwise recoverable due to
insufficient Net Liquidation Proceeds.

      (b) The Servicer shall indemnify the Issuer for any losses resulting from
a failure to make the payments referred to in Paragraph (a) above and the
Servicer shall deposit the amount of such loss in the Collection Account on the
next Remittance Date following the determination of such loss.

      Section 2.13. Maintenance of Insurance; Collection 


                                      15
<PAGE>

Thereunder.

      (a) Except as otherwise provided in subsection (b) of this Section 2.13,
the Servicer shall cause to be maintained with respect to each Mortgaged
Property and Acquired Property one or more Hazard Insurance Policies that
provide at least the same coverage as a standard form fire and extended coverage
insurance policy issued by a company regulated under applicable state law and
authorized by such state to issue such policies in the state in which the
Mortgaged Property or Acquired Property is located and in an amount that is not
less than an amount that would satisfy the definition of Full Prepayment with
respect to the related Account; provided, however, that the amount of coverage
provided by each Hazard Insurance Policy shall be sufficient to avoid the
application of any co-insurance clause contained therein. Any individual Hazard
Insurance Policies shall name the Servicer as additional loss payee and run to
the benefit of the Servicer's successors and assigns as their interests may
appear. Any amounts received under any such policies shall be transferred to or
deposited in the Holding Account or Servicing Account (or paid over to the
related Obligor if the Servicer reasonably does not deem it necessary to deposit
such amounts in the Servicing Account) pursuant to Sections 2.07 and 2.08. If
any Obligor is in default in the payment of such premiums, the Servicer shall
pay such premiums out of its own funds, and any costs so incurred by the
Servicer shall be recoverable by the Servicer to the extent such costs
constitute Liquidation Expenses pursuant to Section 2.14, or to the extent
recoverable from any Sub-Servicer servicing such Account, or from the related
Obligor or from other funds on deposit in the Holding Account to the extent that
the Servicer certifies that such advances are not otherwise recoverable due to
insufficient Net Liquidation Proceeds.

      (b) The Servicer may, in lieu of causing individual Hazard Insurance
Policies to be maintained with respect to each Mortgaged Property pursuant to
subsection (a) of this Section 2.13, and shall, to the extent that the related
Accounts do not require the Obligor to maintain a Hazard Insurance Policy with
respect to the related Mortgaged Property, maintain one or more blanket
insurance policies covering losses on the mortgagee's interest in the Accounts
resulting from the lack of or insufficiency of individual Hazard Insurance
Policies issued by a company regulated under applicable state law and authorized
by such state to issue such policies in the state in which the Mortgaged
Property is located and in an amount that is not less than an amount that would
satisfy the definition of Full Prepayment with respect to the related Account.
The Servicer shall pay the premium for such policy on the basis described
therein and shall pay any deductible amount with respect to claims under such
policy relating to the Accounts; provided, however, that such deductible cannot
exceed an amount that is customary under similar policies. If the insurer
thereunder


                                      16
<PAGE>

shall cease to be acceptable to the Servicer, the Servicer shall exercise its
best efforts to obtain from another insurer a replacement policy comparable to
such policy. All amounts collected by the Servicer under any such policy and
reimbursements by the Servicer of deductible amounts shall be deposited in the
Holding Account in accordance with Section 2.07.

      (c) The Servicer shall indemnify the Issuer for any losses resulting from
a failure to maintain insurance pursuant to this Section 2.13 and the Servicer
shall deposit the amount of such loss in the Collection Account on the next
Remittance Date following the determination of such loss.

      Section 2.14. Realization upon Defaulted Accounts.

      With respect to any defaulted Account, the Servicer shall use its
reasonable best efforts consistent with the servicing procedures as set forth in
Section 2.01 hereof, to foreclose upon or otherwise comparably convert (through
replevin, deed in lieu of foreclosure or otherwise) the ownership of properties
securing any Account that comes into and continues in default and as to which no
satisfactory arrangements can be made for collection of delinquent payments
pursuant to Section 2.07. The Servicer shall prepare all documents necessary and
appropriate in connection with the realization upon defaulted Accounts. The
Servicer's obligations under this Section 2.14 are subject to the proviso that,
in the case of damage to Mortgaged Property from an Uninsured Cause, the
Servicer shall not be required to expend its own funds in restoring such
property unless it shall in good faith determine (i) that such restoration will
increase the proceeds of liquidation of the related Account, after reimbursement
to itself for such expenses, and (ii) that such expenses will be recoverable by
it either as Liquidation Expenses or as Insured Expenses. For purposes of clause
(ii) of the preceding sentence, if the Servicer is maintaining a blanket Hazard
Insurance Policy pursuant to Section 2.13(b), expenses shall be deemed
recoverable as Insured Expenses if they would have been recoverable under an
individual Hazard Insurance Policy maintained pursuant to Section 2.13(a). The
Servicer shall be responsible for all other costs and expenses incurred by it in
connection with any action taken in respect of a defaulted Account; provided,
however, that it shall be entitled to reimbursement of such costs and expenses
to the extent they constitute Liquidation Expenses, Insured Expenses or
reasonable and necessary expenses incurred in the preservation and the
management of Acquired Properties. All Liquidation Proceeds shall be deposited
in the Holding Account in accordance With Section 2.07(b) hereof.


                                      17
<PAGE>

      Section 2.15. Release of Accounts.

      In the case of a final Monthly Payment, Full Prepayment or liquidation of
any Account, the Servicer shall deliver to the Trustee and the Issuer an
Officers' Certificate (i) identifying the Account that was the subject of such
final payment, Full Prepayment or liquidation, (ii) stating with respect to a
Full Prepayment that all prepayment proceeds received in connection therewith
are in an amount necessary to effect a Full Prepayment (after taking into
account amounts representing reimbursement for advances by the Servicer for
taxes and insurance premiums) and have been deposited in the Holding Account,
(iii) stating with respect to a liquidation of an Account, that all Liquidation
Proceeds which have been determined by the Servicer in its reasonable judgment
to be finally recoverable have been received and the Net Liquidation Proceeds
have been deposited in the Holding Account, (iv) stating that with respect to a
final Monthly Payment, all amounts due under such Account have been paid (after
taking into account amounts representing reimbursement for advances by the
Servicer for taxes and insurance premiums) and such amounts have been deposited
in the Holding Account and (v) identifying such documents as the Servicer or the
Obligor may request to evidence satisfaction and discharge of such Account.

      In connection with any prepaid Account with respect to which the related
Mortgage is a deed of trust, the Servicer is authorized to procure from the
trustee under such deed of trust a deed of full reconveyance covering the
property encumbered by such deed of trust, which deed of reconveyance shall be
delivered by the Servicer to the person or persons entitled thereto, but no
expenses incurred in connection with such deed of reconveyance shall be payable
out of the proceeds received in respect of such Account.

      If from time to time and as appropriate for the servicing or foreclosure
of any Account the Servicer requests the Trustee to release the related Account
Documents and delivers to the Trustee a trust receipt reasonably satisfactory to
the Trustee and signed by a Servicing Officer, the Trustee shall release the
related Account Documents to the Servicer. Such trust receipt shall obligate the
Servicer to return the related Account Documents to the Trustee when the need
therefor by the Servicer no longer exists. If such Account shall be liquidated
and the Trustee receives a certificate from the Servicer as provided above,
then, upon request of the Issuer, the Trustee shall release the trust receipt to
or upon the order of the Issuer.


                                      18
<PAGE>

      Section 2.16.     Servicing Compensation.

      As compensation for the performance of its obligations under this
Agreement, the Servicer shall be entitled to a servicing fee (the "Servicing
Fee") for each Account that is not a repossessed or foreclosed Account at the
beginning of any month and that has an Economic Balance commencing on the
Cut-off Date and terminating on the first to occur of the maturity of such
Account or the date of Full Prepayment of such Account. The Servicing Fee with
respect to any Account is $25 per month. The Servicing Fee in respect of an
Account for a particular month shall be paid to the Servicer by the Custodian
from amounts held in the Holding Account upon submission to the Custodian of a
withdrawal request pursuant to Section 2.07(c). In addition to the Servicing
Fee, the Servicer shall be entitled to receive pursuant to this Section 2.16 as
additional servicing compensation all late payment charges, assumption fees,
interest on taxes, insurance premiums and similar charges paid in respect of the
Accounts and previously deposited in the Holding Account together with net
income earned on investments of funds on deposit in the Holding Account. The
Servicer shall pay all expenses and charges imposed on the Servicer hereunder,
including servicing fees, expenses and charges of any Sub-Servicers, out of its
servicing compensation or its own funds, and shall not be entitled to
reimbursement for such expenses and charges except as specifically provided for
herein.

                                  ARTICLE THREE

                         STATEMENTS, REPORTS AND NOTICES

      Section 3.01. Reporting by the Servicer.

      (a) On or before each Reporting Date, the Servicer shall render to the
Issuer, the Independent Accountant, the Trustee and Lehman Brothers Inc. a
certificate, as of the immediately preceding Monthly Cut-Off Date, certifying to
all funds collected by it through such Monthly Cut-off Date that it was required
to deposit in the Holding Account in respect of the preceding Remittance Period
and, except for amounts provided on a cumulative basis, that have not been
previously reflected on a prior certificate pursuant to this Section 3.01 and
reporting certain other information. Such certificate shall be substantially in
the form of Exhibit B hereto. Such certificate shall also be sent to Moody's
Investors Service, Inc., 99 Church Street, N.Y., N.Y. 10007 Attention: ABS
Monitoring Department and Standard & Poor's Ratings Service, 25 Broadway, N.Y.,
N.Y. 10004 Attention: Asset Backed Surveillance Group.

      (b) On or before each Reporting Date, the Servicer shall provide the
Issuer, with such information as of the immediately preceding Monthly Cut-off
Date as is necessary in


                                      19
<PAGE>

connection with the maintenance of the Issuer's financial records and
preparation of the Issuer's financial statements.

      (c) On or before each Reporting Date, the Servicer shall provide the
Successor Servicer with servicing tapes in a format compatible with the
Successor Servicer's computer systems and containing such data as the Successor
Servicer may reasonably request.

      Section 3.02. Annual Certificate; Account Statement.

      On or before 120 days after the end of the first fiscal year of the
Servicer that ends more than three months after the Closing Date and each fiscal
year thereafter, the Servicer shall deliver or cause to be delivered to the
Issuer and the Trustee an Officers' Certificate, dated as of the first Monthly
Cut-off Date following the end of the preceding fiscal year, to the effect that
a review of the activities of the Servicer during the period from the beginning
of the first Remittance Period (or the Closing Date in the case of the first
such Officers' Certificate required to be delivered) to the end of the last
Remittance Period during the preceding fiscal year has been made under the
supervision of the officers executing such Officers' Certificate with a view to
determining whether during such period the Servicer had performed and observed
all of its obligations under this Agreement. Such Certificate shall state to the
best of the Servicer's knowledge either (A) no Default by the Servicer under
this Agreement has occurred and is continuing, or (B) if such a Default has
occurred and is continuing, specifying such Default and the nature and status
thereof.

      Section 3.03. Annual Accountants' Reports.

      On or before 120 days after the end of the first fiscal year of the 
Servicer that ends more than three months after the Closing Date and each 
fiscal year thereafter, the Servicer shall deliver to the Issuer and the 
Trustee a report, prepared by a firm of Accountants of recognized national 
standing selected by the Servicer, to the effect that (i) they have examined 
the balance sheet of the Servicer as of the last day of said fiscal year and 
the related statements of income, retained earnings and changes in financial 
position for such fiscal year in accordance with generally accepted auditing 
standards and have issued an opinion thereon, specifying the date thereof and 
(ii) they have examined certain documents and records relating to the 
Accounts during the preceeding fiscal year in accordance with the 
requirements of the Uniform Single Audit Program for Mortgage Bankers 

                                      20
<PAGE>

and disclosed no exceptions that, in their opinion, were material, relating 
to such Accounts, or, if any such exceptions were disclosed thereby, setting 
forth such exceptions that, in their opinion, were material. If any of the 
Accounts are being serviced by a Sub-Servicer, the firm of Accountants 
preparing the report with respect to the servicing of such Accounts by the 
Servicer may rely, as to matters relating to the servicing of such Accounts, 
upon a comparable report (rendered with respect to the most recent fiscal 
year of such Sub-Servicer which ended at or prior to the end of the 
Servicer's fiscal year) of another firm of Accountants of recognized national 
standing with respect to such Sub-Servicer's servicing of such Accounts.

      Section 3.04. Notices.

      The Servicer shall, as promptly as practicable (i) following receipt by it
of notice thereof, notify the Trustee of the commencement of a class-action
litigation challenging the validity or enforceability of Accounts having an
aggregate Economic Balance totalling $1,000,000 or more or any individual claim
for damage with respect to the Accounts in excess of $250,000 and (ii) notify
the Trustee of any occurrence that materially and adversely affects the
Servicer's ability to service the Accounts.

                                  ARTICLE FOUR

                                  THE SERVICER

      Section 4.01. Representations and Warranties of the Servicer.

      The Servicer represents and warrants to the Issuer as follows:

      (a) The Servicer (i) is a corporation, validly existing and in good
standing under the laws of the State of its incorporation, (ii) has qualified to
do business as a foreign corporation and is in good standing in each
jurisdiction where the character of its properties or the nature of its
activities makes such qualification necessary, and (iii) has full power,
authority and legal right to own its property, to carry on its business as
presently conducted, and to enter into and perform its obligations under this
Agreement.

      (b) The execution and delivery by the Servicer of this Agreement are
within the corporate power of the Servicer and have been duly authorized by all
necessary corporate action on the part of the Servicer. Neither the execution
and delivery of this Agreement, nor the consummation of the transactions herein


                                      21
<PAGE>

contemplated, nor compliance with the provisions hereof, will conflict with or
result in a breach of, or constitute a default under, any of the provisions of
any law, governmental rule, regulation, judgment, decree or order binding on the
Servicer or its properties or the charter or by-laws of the Servicer, or any of
the provisions of any indenture, mortgage, contract or other instrument to which
the Servicer is a party or by which it is bound or result in the creation or
imposition of any lien, charge or encumbrance upon any of its property pursuant
to the terms of any such indenture, mortgage, contract or other instrument (or
if such conflict with, breach of or default under any such indenture, mortgage,
contract or other instrument exists or will exist, any remedies in respect
thereof and in respect of any such related lien, charge or encumbrance have been
stayed under the Bankruptcy Code).

      (c) The execution, delivery and performance by the Servicer of this
Agreement and the consummation of the transactions contemplated hereby do not
require the consent or approval of, the giving of notice to, the registration
with, or the taking of any other action in respect of, any state, federal or
other governmental authority or agency, except as has been previously obtained
and are in effect.

      (d) This Agreement has been duly executed and delivered by the Servicer
and constitutes a legal, valid and binding instrument enforceable against the
Servicer in accordance with its terms, except as enforcement may be limited by
bankruptcy, insolvency or similar laws affecting the enforcement of creditors'
rights generally.

      (e) Except as set forth in Exhibit C attached hereto, there are no
actions, suits or proceedings pending or, to the knowledge of the Servicer,
threatened or likely to be asserted against or affecting the Servicer, before or
by any court, administrative agency, arbitrator or governmental body with
respect to any of the transactions contemplated by this Agreement or the
Indenture, or which will, if determined adversely to the Servicer, materially
and adversely affect it or its business, assets, operations or condition,
financial or otherwise, or adversely affect the Servicer's ability to perform
its obligations under this Agreement. The Servicer is not in default with
respect to any order of any court, administrative agency, arbitrator or
governmental body so as to materially and adversely affect the transactions
contemplated by the above-mentioned documents.

      (f) The Servicer has obtained or made all necessary consents, approvals,
waivers and notifications of stockholders, creditors, lessors and other
nongovernmental persons, in each case, in connection with the execution,
delivery and performance of this Agreement.


                                      22
<PAGE>

      The foregoing representations and warranties shall be deemed to be made to
the Trustee, as assignee of the Issuer.

      Section 4.02. Merger or Consolidation of the Servicer.

      The Servicer will keep in full effect its existence, rights and franchises
as a corporation under the laws of the State of Florida, and will obtain and
preserve its qualification to do business in each jurisdiction in which such
qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the Indenture or any of the Accounts and to
perform its duties under this Agreement.

      Any Person into which the Servicer may be merged or consolidated, or any
entity resulting from any merger or consolidation to which the Servicer shall be
a party, or any Person succeeding to the business of the Servicer shall be the
successor of the Servicer hereunder, without the execution or filing of any
paper or any further act on the part of any of the parties hereto.

      Section 4.03. Performance of Obligations.

      (a) The Servicer shall punctually perform and observe all of its
obligations and agreements contained in this Agreement and shall take such
action as may be necessary to prevent the attachment on the Mortgaged Properties
of liens or levies superior to the lien of the Mortgages securing the Accounts
arising from actions by or claims against the Servicer.

      (b) The Servicer shall not take any action, or permit any action to be
taken by others, which would (i) materially and adversely affect the validity or
collectibility of the Accounts or (ii) excuse any person from any of its
covenants or obligations under any of the Accounts or under any other instrument
included in the Trust Estate, or (iii) result in the amendment, hypothecation,
subordination, termination or discharge of, or (iv) impair the validity or
effectiveness of, any of the Account Documents or any such instrument, except as
expressly provided herein and therein.

      Section 4.04. Servicer Not to Resign.

      (a) The Servicer shall not resign from the obligations and duties hereby
imposed on it except upon determination that its duties hereunder are no longer
permissible under applicable law. Any such determination permitting the
resignation of the Servicer shall be evidenced by an Opinion of Counsel to such
effect delivered to the Trustee. No such resignation shall become effective
unless and until the Successor Servicer or another new servicer, qualified to
act as a mortgage servicer, enters into a servicing agreement with the Issuer
and


                                      23
<PAGE>

the Trustee in form and substance substantially similar to this Agreement.

      (b) The Servicer may not assign this Agreement or any of its rights,
powers, duties or obligations hereunder except as permitted under Section 4.02
hereof.

      (c) Except as provided in Section 4.04(a), the duties and obligations of
the Servicer under this Agreement shall continue until this Agreement shall have
been terminated as provided in Section 7.01, and shall survive the exercise by
the Issuer or the Trustee of any right or remedy under this Agreement, or the
enforcement by the Issuer, the Trustee or any Noteholder of any provision of the
Indenture, the Notes or this Agreement.

      Section 4.05. Fidelity Bond.

      On or before the Closing Date, the Servicer shall obtain and deliver to
the Trustee and shall thereafter maintain in effect a fidelity bond (or a direct
surety bond) in the amount of $1,500,000 (subject to a deductible of an amount
not exceeding $[250,000.00]), issued by a surety company qualified to do
business in the State of Florida and having an Alfred M. Best Company general
policyholders rating of A or better and a financial rating of Class 15, or
equivalent ratings by a generally recognized successor rating agency. Such bond
shall name the Trustee as an additional insured and as a joint loss payee, shall
provide for 30 days' prior notice of cancellation to the Trustee and shall
otherwise be in form and substance reasonably satisfactory to the Trustee. Any
successor to the Servicer appointed as servicer of the Accounts pursuant to
Section 3.07(d) of the Indenture or Section 4.04(a) of this Agreement shall be
obligated to obtain and maintain a fidelity bond to the same extent as the
Servicer is obligated under this Section 4.05 or 28 under the then current FNMA
or FHLMC guidelines and shall deliver a copy of such bond to the Trustee
promptly after its appointment. The Servicer or any successor servicer shall
deliver to the Trustee, within 30 days prior to the expiration of any such bond,
a renewal or replacement thereof.

                                  ARTICLE FIVE

                                     DEFAULT

      Section 5.01. Events of Default.

      (a) Any of the following acts or occurrences shall constitute an Event of
Default by the Servicer under this Agreement:



                                      24
<PAGE>

             (i) any failure by the Servicer to remit to the Trustee any amount
      required to be so remitted under the terms of this Agreement that
      continues unremedied for a period of two Business Days after the date upon
      which such amount was due to be so remitted; or

            (ii) failure to submit to the Trustee the report called for by
      Section 2.07(b) within 2 days following the related Remittance Date; or

           (iii) failure on the part of the Servicer duly to observe or perform
      in any material respect any other of the covenants or agreements on the
      part of the Servicer in this Agreement contained that continues unremedied
      for a period of 30 days after the date on which written notice of such
      failure, requiring the same to be remedied, shall have been given to the
      Servicer by the Trustee or to the Servicer and the Trustee by the holders
      of Notes representing at least a majority of the Voting Rights; or

            (iv) a decree or order of a court or agency or supervisory authority
      having jurisdiction in the premises pursuant to any bankruptcy or
      insolvency law or any other law relating to the relief of debtors, to the
      readjustment, composition or extension of indebtedness, to liquidation or
      to reorganization, or any formal or informal proceeding for the
      dissolution, liquidation or winding up of the affairs of, or for the
      settlement of claims against, the Servicer which is involuntary on the
      part of the Servicer is entered and is not discharged or stayed for a
      period of sixty (60) days;

             (v) the Servicer becomes insolvent, generally fails to pay its
      debts as they become due, has any receiver, trustee, liquidator,
      sequestrator or custodian of it or any of its property appointed (whether
      with or without its consent), makes any assignment for the benefit of
      creditors or commences any case or other proceeding pursuant to any
      bankruptcy or insolvency law or any other law relating to the relief of
      debtors, to the readjustment, composition or extension of indebtedness, to
      liquidation or to reorganization, or any formal or informal proceeding for
      the dissolution, liquidation or winding up of the affairs of, or for the
      settlement of claims against it; or

            (vi) any representation, warranty or statement of the Servicer made
      in this Agreement or any certificate, report or other writing delivered
      pursuant hereto shall prove to be incorrect in any material respect as of
      the time when the same shall have been made and, within 30 days after
      written notice thereof shall have been given to the Servicer by the
      Trustee or by the holders of Notes representing not less


                                      25
<PAGE>

      than a majority of the Voting Rights, the circumstance or condition in
      respect of which such representation, warranty or statement was incorrect
      shall not have been eliminated or otherwise cured.

      (b) If an Event of Default shall have occurred and be continuing, the
Issuer or the Trustee (in each case subject to the provisions of the Indenture),
or, the holders of Notes representing not less than a majority of the then
Voting Rights, may, by notice given to the Servicer (with a copy to the parties
not giving such notice), terminate all of the rights and powers of the Servicer
under this Agreement ("Servicer Termination"), including without limitation all
rights of the Servicer to receive the Servicing Fee. On and after the receipt of
such notice, all rights, powers, duties and responsibilities of the Servicer
under this Agreement, whether with respect to the Accounts, Holding Account,
Collection Account, Servicing Account, any Servicing Fee or otherwise, shall
vest in and be assumed by the Successor Servicer as provided in Section 3.07 of
the Indenture, and the Issuer and the Trustee are each hereby authorized and
empowered to execute and deliver, on behalf of the Servicer, as attorney-in-fact
or otherwise, all documents and other instruments (including any notices to
Obligors deemed necessary or advisable by the Trustee) and to do or accomplish
all other acts or things necessary or appropriate to effect such vesting and
assumption. The terminated Servicer shall cooperate promptly and in good faith
with the Successor Servicer to transfer the servicing records and other account
documents maintained by the terminated Servicer to the Successor Servicer in a
prompt and efficient manner. Except as otherwise expressly provided in the
Indenture, the Issuer shall not have any right to waive any Default or Event of
Default by the Servicer under this Agreement. In addition to any right of the
Trustee upon an Event of Default hereunder, the Trustee may take any action at
law or in equity that it deems appropriate to protect the interest of the
Holders of Notes.

      Section 5.02. No Effect on Other Parties.

      Upon any termination of the rights and powers of the Servicer from time to
time pursuant to Section 5.01 or upon any appointment of a successor to the
Servicer, all the rights, powers, duties and obligations of the Issuer under
this Agreement or under the Indenture shall remain unaffected by such
termination or appointment and shall remain in full force and effect thereafter,
except as otherwise expressly provided in this Agreement or in the Indenture.

      Section 5.03. Rights Cumulative.

      All rights and remedies from time to time conferred upon or reserved to
the Issuer, the Trustee or the Noteholders or to any


                                      26
<PAGE>

or all of the foregoing are cumulative, and none is intended to be exclusive of
another. No delay or omission in insisting upon the strict observance or
performance of any provision of this Agreement, or in exercising any right or
remedy, shall be construed as a waiver or relinquishment of such provision, nor
shall it impair such right or remedy. Every right and remedy may be exercised
from time to time and as often as deemed expedient.


                                   ARTICLE SIX

                                  THE ACCOUNTS

      Section 6.01. Representations and Warranties; Account Documents.

      The representations and warranties of the Issuer set forth in Section 3.11
of the Indenture with respect to each Account shall survive delivery of the
Account Documents to the Trustee and shall continue so long as such Account
remains outstanding. Upon discovery by the Issuer, the Trustee or the Servicer
that any of such representations or warranties was incorrect as of the time made
or that any of the Account Documents relating to any such Account has not been
properly executed by the Obligor or contains a material defect or has not been
received by the Trustee, the party making such discovery shall give prompt
notice to the other and to the Trustee (other than in cases where the Trustee
has given notice thereof). If any such defect, misrepresentation or omission
materially and adversely affects the interest of the holders of Notes, as
provided in Section 3.11(b) of the Indenture, the Servicer shall, after
discovery thereof or receipt of notice thereof, use its best efforts to cure the
defect or eliminate or otherwise cure the circumstances or condition in respect
of which such representation or warranty was incorrect as of the time made and
within 90 days of notice of such defect the Servicer shall notify the Trustee of
the action it has taken with respect thereto and the results thereof. If such
breach, omission or defect is not or cannot be cured within such 90-day period
or, with the prior written consent of a Responsible Officer of the Trustee if so
consented to under the Indenture, such longer period as specified in such
consent, the Servicer shall cause the Issuer to either (i) deposit into the
Collection Account an amount equal to 100% of the then current Economic Balance
of the affected Account, at which time the Defective Account shall be released
from the lien of the Indenture and reconveyed to the Seller or (ii) remove such
Account from the Trust Estate and substitute one or more Qualified Substitute
Accounts. The Servicer shall be entitled to reimbursement for any reasonable and
necessary expenses incurred by it in the performance of its obligations under
this Section 6.01.


                                      27
<PAGE>

                                  ARTICLE SEVEN

                            MISCELLANEOUS PROVISIONS

      Section 7.01. Termination.

      (a) The respective duties and obligations of the Servicer and the Issuer
created by this Agreement shall terminate upon the final payment or other
liquidation of the last outstanding Account. Upon the termination of this
Agreement pursuant to this Section 7.01(a), the Servicer shall pay all moneys in
the Servicing Account to the persons entitled thereto, and shall direct the
Trustee to pay over to the Issuer or any other person entitled thereto all other
moneys held in the Holding Account.

      (b) Following an Event of Default under the Indenture and foreclosure upon
the Trust Estate pursuant thereto, the successor to the rights of the Issuer
(including, without limitation, the Trustee or any or all of the related
Noteholders) shall have the right to terminate this Agreement by notice to the
Servicer and the Issuer, within 90 days after the date such successor shall have
succeeded to such rights of the Issuer. Upon such termination, the Servicer
shall be entitled to receive only the accrued and unpaid Servicing Fee to the
date of such termination, any amounts it would have been permitted to receive
pursuant to Section 2.07 from the Holding Account or the Collection Account as
of the date of such termination.

      Section 7.02. Amendment.

      (a) This Agreement may be amended from time to time by the Issuer and the
Servicer in each case with the prior written consent of the Trustee, or any of
the Noteholders, provided that such action shall not adversely affect in any
material respect the interests of any Noteholder and the Trustee shall have
received an Opinion of Counsel to the effect that such amendment does not
adversely affect in any material respect the interest of the Noteholders (such
Opinion of Counsel may rely as to factual matters on representations of the
parties hereto or other persons appropriate therefor).

      (b) Notwithstanding paragraph (a) of this Section 7.02, this Agreement may
be amended in accordance with the proviso set forth in the first sentence of
Section 3.14 of the Indenture.

      (c) This Agreement may also be amended from time to time by the Issuer and
the Servicer, with the written consent of the Trustee and the Holders of Notes
representing more than 50% of the Voting Rights, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this Agreement; provided, however, that no such amendment shall, without the
consent of the Trustee and each holder of Outstanding


                                      28
<PAGE>

Notes, (i) adversely affect in any material respect the amount of, or the timing
of, payments received on the related Accounts which are required to be deposited
in the Holding Account and the Collection Account; (ii) alter the priorities
with which any allocation of funds shall be made under this Agreement; (iii)
permit the creation of any lien on the Trust Estate or any portion thereof or
deprive any such holder of the benefit of this Agreement with respect to the
Trust Estate or any portion thereof; or (iv) modify this Section 7.02 or Section
4.02, 4.03(b), 4.04 or 4.05.

      (d) Promptly after the execution of any amendment, the Servicer shall send
to the Trustee a conformed copy of each such amendment, but the failure to do so
will not impair or affect its validity.

      (e) It shall not be necessary for any consent of Noteholders under this
Section 7.02 to approve the particular form of any proposed amendment, but it
shall be sufficient if such consent shall approve the substance thereof. The
manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Noteholders shall be subject to such reasonable regulations
as the Trustee may prescribe.

      (f) Any amendment or modification effected contrary to the provisions of
this Section 7.02 shall be void.

      Section 7.03. Governing Law.

      This Agreement shall be construed in accordance with the laws of the State
of Florida, and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws.

      Section 7.04. Notices.

      All demands, notices and communications hereunder shall be in writing and
shall be delivered or mailed by registered or certified United States mail,
postage prepaid, and addressed in each case as follows: (a) if to the Issuer, at
Rodney Square North, Wilmington, Delaware, 19890 c/o Wilmington Trust Company,
Attention: Corporate Trust Administration, (b) if to the Servicer, at 1500 North
Dale Mabry Highway, Tampa, Florida, 33622, Attention: Edward A. Porter, (c) if
to the Trustee, at One Southeast Financial Center, 200 South Biscayne Boulevard,
Miami, Florida 33131, Attention: Corporate Trust Department, with a copy sent to
First Union Corporation, Legal Division, One First Union Center, NC 0013,
Charlotte, North Carolina 28288-0013, Attention: General Counsel and (d) if to
any Noteholder, at the address of such holder as it appears in the Note
Register. Any of the persons in subclauses (a) through (c) above may change its
address for notices hereunder by giving


                                      29
<PAGE>

notice of such change to the other persons. Any change of address shown on a
Note Register shall, after the date of such change, be effective to change the
address for such Noteholder hereunder. All notices and demands shall be deemed
to have been given either at the time of the delivery thereof to any officer of
the person entitled to receive such notices and demands at the address of such
person for notices hereunder, or on the third day after the mailing thereof to
such address, as the case may be.

      Section 7.05. Severability of Provisions.

      If one or more of the provisions of this Agreement shall be for any reason
whatever held invalid or unenforceable, such provisions shall be deemed
severable from the remaining covenants, agreements and provisions of this
Agreement and such invalidity or unenforceability shall in no way affect the
validity or enforceability of such remaining provisions, the rights of any
parties hereto, or the rights of the Trustee or any Noteholders. To the extent
permitted by law, the parties hereto hereby waive any provision of law that
renders any provision of this Agreement invalid or unenforceable in any respect.

      Section 7.06. Inspection and Audit Rights.

      The Servicer agrees that, on reasonable prior notice, it will permit any
representative of the Trustee or the Issuer, during the Servicer's normal
business hours, to examine all the books of account, records, reports and other
papers of the Servicer relating to the Accounts, to make copies and extracts
therefrom to cause such books to be audited by Accountants selected by the
Trustee or the Issuer, as the case may be, and to discuss its affairs, finances
and accounts relating to the Accounts with its officers, employees and
Independent Accountants (and by this provision the Servicer hereby authorizes
said Independent Accountants to discuss with such representatives such affairs,
finances and accounts) all at such reasonable times and as often as may be
reasonably requested. Any expense incident to the exercise by the Trustee or the
Issuer of any right under this Section 7.06 shall be borne by the Trustee or the
Issuer, as the case may be, provided that if an audit is made during the
continuance of an Event of Default, the expense incident to such audit shall be
borne by the Servicer.

      Section 7.07. Binding Effect.

      The provisions of this Agreement shall be binding upon and inure to the
benefit of the respective successors and assigns of the parties hereto, and all
such provisions shall inure to the benefit of the Trustee, the Noteholders and
their successors and assigns.


                                      30
<PAGE>

      Section 7.08. Article and Section Headings.

      The article and section headings herein are for convenience of reference
only, and shall not limit or otherwise affect the meaning thereof.

      Section 7.09. The Owner Trustee.

      It is expressly understood and agreed by the parties hereto that (a) this
Agreement is executed and delivered by Wilmington Trust Company, not
individually or personally but solely as Owner Trustee under the Trust
Agreement, in the exercise of the powers and authority conferred and vested in
it as the Owner Trustee, (b) each of the representations, undertakings and
agreements herein made on the part of the Issuer is made and intended not as
personal representations, undertakings and agreements by Wilmington Trust
Company but is made and intended for the purpose for binding only the Trust
Property, (c) nothing herein contained shall be construed as creating any
liability on Wilmington Trust Company, individually or personally, to perform
any covenant either expressed or implied contained herein, all such liability,
if any, being expressly waived by the Servicer, Trustee and by any Person
claiming by, through or under the Servicer and Trustee and (d) under no
circumstances shall Wilmington Trust Company be personally liable for the
payment of any indebtedness or expenses of the Trustee or be liable for the
breach or failure of any obligation, representations, warranty or covenant made
or undertaken by the Issuer under this Agreement.

      Section 7.10. Distribution of Servicing Procedures and Standards.

      The Servicer agrees to distribute the procedures and standards set forth
herein to each of its field offices and to take all reasonable action to
instruct its field servicing personnel concerning their duties hereunder as soon
as practicable after execution hereof.

      Section 7.11. Property Address.

      Within nine months from the Closing Date the Servicer shall provide the
Trustee a magnetic tape showing, for each Account, the Account number, property
address and customer name.

      Section 7.12. Power of Attorney.

      The Issuer is authorized from time to time to deliver one or more powers
of attorney to the Servicer or Sub-Servicer that authorize the Servicer and/or
Sub-Servicer, as applicable, to act on behalf of the Issuer as contemplated by
this Agreement and any Sub-Servicing Agreement. The Issuer shall upon request of
any Successer Servicer deliver one or more powers of attorney to the


                                      31
<PAGE>

Successor Servicer or its designated agent for purposes contemplated by this
Agreement.

      Section 7.13. Rights Upon Discharge of Indenture. Upon the payment in full
of the Notes, the satisfaction and discharge of the Indenture, the Owner Trustee
will succeed to all rights of the Trustee hereunder and the Owners (as such term
is defined in the Trust Agreement) will succeed to all rights of the Noteholders
hereunder.

      IN WITNESS WHEREOF, the Owner Trustee on behalf of the Issuer, the
Servicer and the Trustee have caused this Agreement to be duly executed by their
respective officers thereunder duly authorized as of the day and year first
above written.

                                        ISSUER:                                
                                                                               
                                        MID-STATE TRUST VI                     
                                                                               
                                        By:   WILMINGTON TRUST COMPANY, not    
                                              in its individual capacity,      
                                              but solely as Owner Trustee of   
                                              Mid-State Trust VI               
                                                                               
                                        By:                                    
                                           ---------------------------------   
                                              Name:                            
                                              Title:                           
                                                                               
                                        SERVICER:                              
                                                                               
                                        MID-STATE HOMES, INC.                  
                                                                               
                                        By:                                    
                                           ---------------------------------   
                                              Name:                            
                                              Title:                           
                                                                               
                                                                               
                                        FIRST UNION NATIONAL BANK OF           
                                           FLORIDA, as Trustee                 
                                                                               
                                        By:                                    
                                           ---------------------------------   
                                              Name:                            
                                              Title:                           
<PAGE>                                  

                                    EXHIBIT A

                       FORM OF STANDBY SERVICING AGREEMENT

<PAGE>

                                    EXHIBIT B

                             SERVICER'S CERTIFICATE

      _______________ and ________________ hereby certify that they are officers
of Mid-State Homes, Inc. (the "Servicer") holding their respective offices set
forth beneath their signatures and that they are duly authorized to execute this
Servicer's Certificate on behalf of the Servicer and further certify that with
respect to the preceding Remittance Period (________ to ________):

      (i) the Economic Balance of all Accounts as of the first day of the month
preceding each Payment Date;

      (ii) the total number of Outstanding Accounts as of the end of the
preceding Due Period is _____ and the aggregate funds collected on the Accounts
with respect to the preceding Remittance Period is $________ and the cumulative
amount for the related Due Period is $__________;

      (iii) (a) the aggregate amount of the Servicing Fee included in (i) above
is $________ based on the ________ Outstanding Accounts that have an Economic
Balance of more than zero as of the beginning of the preceding Remittance Period
and the cumulative amount for the related Due Period is $________;

            (b) the aggregate amount of reimbursement for advances for taxes and
insurance premiums and other advances included in (i) above is $________ and the
cumulative amount for the related Due Period is $__________;

            (c) the aggregate amount of late payment charges, prepayment
penalties and assumption fees included in (i) above is $___________ and the
cumulative amount for the related Due Period is $_________________;

            (d) the aggregate amount previously deposited in the Holding Account
in respect of payments by Obligors made by checks subsequently returned for
insufficient funds or other reason for non-payment is $_________ and the
cumulative amounts for the related Due Period is $_________;

      (iv) the amount in (i) for the preceding Remittance Period minus the total
of amounts in (ii) for the preceding Remittance Period is $___________ and the
cumulative amount in (i) for the related Due Period minus the total of the
cumulative amounts in (ii) for the related Due Period is $_____________;

      (v) (a) the aggregate amount withdrawn from the Holding Account as
reimbursement to the Servicer for expenses for the restoration of Mortgaged
Property damaged by an Uninsured Cause


                                      1
<PAGE>

and as reimbursement for usual and customary Liquidation Expenses is
$______________, [A schedule of the Account numbers for the related Account
shall be attached] and the cumulative amount for the related Due Period is
$___________;

            (b) the aggregate amount withdrawn from the Holding Account as
reimbursement for Insured Expenses is $________, [A schedule of the Account
numbers for the related Accounts, shall be attached] and the cumulative amount
for the related Due Period is $_________; and

            (c) the aggregate amount withdrawn from the Holding Account that is
not part of the Trust Estate is $_______ and the cumulative amount for the
related Due Period is $_______;

      (vi) the amount in (iv) minus the total of the amounts in (v) is $________
and the cumulative amount for the related Due Period is $________;

            (a) the portion of such amount that represents Net Insurance
Proceeds that do not constitute a Full Prepayment with respect to any Account is
$________ and the cumulative amount for the related Due Period is $_________;

            (b) the portion of such amount that represents Net Liquidation
Proceeds is $___________ and the cumulative amount for the related Due Period is
$_________;

            (c) the portion of such amount that represents Full Prepayments is
$_________ and the cumulative amount for the related Due Period is $_________;

      (vii) with respect to each Account that was the subject of a Full
Prepayment:

            Account Number          Full Prepayment Amount
            --------------          ----------------------

      (viii) the amount of Cumulative Prepayments is $______;

      (ix) the amount of Cumulative Actual Net Economic Losses is $___________;

            (a) the cumulative Economic Balance of all Accounts which have been
repossessed equals $_______; and

            (b) if applicable, the Economic Balance of those Accounts which are
delinquent over 120 days equals $_________; and


                                      2
<PAGE>

            (c) the amount of cumulative Net Liquidation Proceeds is
$_______________;

      (x) the Economic Balance of all Accounts with respect to which there is a
material breach of any representation or warranty made in Section 3.11 of the
Indenture or as to which there is a material defect in the related Account
Documents in accordance with Section 3.12(b) of the Indenture is $________.

      (xi) the amount that represents the cumulative amount since the Cut-Off
Date of the cash component of aggregate Net Liquidation Proceeds equals
$________;

      (xii) with respect to delinquent Accounts:


                                                            Account
      Period of                   Number of                 Balance
     Delinquency                  Accounts                     $
- ----------------------      ---------------------      -----------------


0-30 days

31-60 days

61-90 days

91 or more days
                            ---------------------      -----------------

     Total

      The percentage of Accounts on a gross receivables basis that are 90 days
or more delinquent (including Accounts in foreclosure and the balance of "real
estate owned" on a gross receivables basis) for the immediately preceding three
months is set forth on Schedule _ hereto.

      (xiii)  with respect to property acquired in respect of an
Account:


                                      3
<PAGE>

   Period of Time                                           Account
   as Real Estate                 Number of                 Balance
        Owned                     Accounts                     $
- ----------------------      ---------------------      -----------------



0-3 months

4-6 months

7-9 months

10-12 months

over 12 months
                            ---------------------      -----------------

     Total

      (xiv) delivered herewith is a copy of a magnetic tape file containing the
Schedule of Accounts information and current mailing address information for
each Account and showing the paid-through status of each Account;

      (xv) a list of Accounts which became the subject of an Assumption
Agreement;

      (xvi) with respect to the Servicing Account for the related Due Period:

            Beginning Balance             $

            Deposits

            Disbursements
                                           --------------------
            Ending Balance                $
                                           ====================

      (xvii) with respect to each Account that was the subject of a
Repossession:

            Account Number          Account Balance
            --------------          ---------------

      (xviii) with respect to each Account that was the subject of a Resale:

            Account Number          Account Balance
            --------------          ---------------

      (xix) the total number of Outstanding Accounts as of the end of the
previous Due Period was ____________;

      (xx) the aggregate number and gross receivable balance of all Accounts
that were set-up (i.e., rewritten) during the Remittance Period was $________
and $________, respectively;


                                      4
<PAGE>

      (xxi) the aggregate number and gross receivables balance of all Accounts
that were set-up (i.e., rewritten) during the Remittance Period and the prior
eleven (11) Remittance Periods was _________ and $________, respectively.

      The undersigned hereby certify that all amounts received from the Holding
Account during the preceding Remittance Period are authorized withdrawals
pursuant to Section 2.07(c) or 2.11 of the Servicing Agreement.

                                    Mid-State Homes, Inc.

                                    By:
                                       ---------------------------------------
                                    Name:
                                         -------------------------------------
                                    Title:
                                          ------------------------------------


                                    By:
                                       ---------------------------------------
                                    Name:
                                         -------------------------------------
                                    Title:
                                          ------------------------------------


                                      5
<PAGE>

State of New York  )
                   :     ss.
County of New York )

      Be it remembered that on this ____ day of _____________, 1997 A.D.
personally came before me, the undersigned, a Notary Public in and for said
State duly commissioned and sworn, ______________, of Wilmington Trust Company,
not in its individual capacity but solely as Owner Trustee under the Trust
Agreement, party to the within and foregoing instrument, known to me personally
to be such and the person who executed such instrument on behalf of such trust,
and acknowledged to me that such instrument was his own act and deed and the act
and deed of such trust, that the signature therein is his own proper
handwriting, that his act of executing and delivering such instrument was duly
authorized and that the facts stated therein are true. Given under my hand and
seal of office the day and year aforesaid.


[Seal]                                    ---------------------------------   
                                          Signature of Notary Public


MID-STATE TRUST VI

By:   WILMINGTON TRUST COMPANY,
      not in its individual capacity
      but solely as Owner Trustee
      of Mid-State Trust, VI

                                          By:
                                             ------------------------------


                                      6
<PAGE>

                                    EXHIBIT C

None.
<PAGE>

                                    EXHIBIT D

                         Historical Servicing Standards
<PAGE>

                              MID-STATE HOMES, INC.
                          1500 North Dale Mabry Highway
                              Tampa, Florida 33607

May 1, 1997

Servicing Procedures
Mid-State Homes, Inc.

      Reference is made to the Servicing Agreement (the "Servicing Agreement")
dated as of April , 1997, among the undersigned (the "Servicer"), Mid-State
Trust VI, a business trust established under the laws of the State of Delaware
(the "Trust") and First Union National Bank of Florida (the "Trustee") entered
into in connection with the issuance and sale by the Trust of its Asset-Backed
Notes (the "Notes") pursuant to the indenture dated as of May 1, 1997 (the
"Indenture") between the Trust and the Trustee.

      Set forth below is a description of the servicing standards historically
employed by the Servicer referred to in Section 2.01 of the Servicing Agreement.

I. COLLECTION PROCEDURES

      The following procedures are those generally followed by the Servicer as
of April 30, 1997 in the collection, through its subservicing agent, Jim Walter
Homes, Inc. ("JWH"), of past-due Accounts. However, it should be noted that
since supervisory personnel and management exercise substantial discretionary
judgment in the collection effort, the procedures followed in the collection of
any particular past-due Account may deviate from those described below.
<PAGE>

      A. Accounts

      Lists of delinquent Accounts are produced each month, between the 7th and
11th of the month. Each delinquent Account is assigned to one of the three
following categories:

            1. "Field Accounts": Accounts in respect of which the outstanding
gross receivable mortgage balance, in each case, equals or exceeds $10,000 and
in respect of which the Obligor will, if a payment is not made during the course
of the then current month, be in arrears by at least two installment payments.
Field Account Obligors may also owe amounts advanced by the Servicer in respect
of insurance premiums, real property taxes or other amounts.

            2. "Low-Balance Accounts": Accounts in respect of which the
outstanding gross receivable mortgage balance, in each case, is less than
$10,000. Low-Balance Account Obligors may be:

                  (a) current on installment payments, but indebted for amounts
            advanced by the Servicer in respect of insurance premiums, real
            property taxes or other amounts;

                  (b) delinquent by one or more installment payments and
            indebted for amounts advanced by the Servicer in respect of
            insurance premiums, real property taxes or other amounts; or

                  (c) delinquent by two or more installment payments, in the
            event that no payment is made during the course of the then-current
            month, and owe no amounts with respect to insurance or taxes.

            3. "Off-Code Accounts": Accounts in respect of which the outstanding
gross receivable mortgage balance, in each case, equals or exceeds $10,000 and
in respect of which the Obligor either is current on installment payments or, in
the event that a


                                      2
<PAGE>

payment is not made during the course of the then-current month, will be in
arrears with respect to only one installment payment at the end of such month,
and is indebted to the Servicer for amounts advanced by the Servicer in respect
of insurance premiums, real property taxes or other amounts.

      B. Field Offices

            Field Accounts are serviced from JWH's Field Offices. JWH has
approximately 109 such Field Offices located in 17 different states.
Approximately one-third of the Field Offices have either two or three Field
Representatives, while the remainder have one Field Representative. Each Field
Representative services an average of 175 Accounts per month. Each Field
Representative is furnished monthly with the report of delinquent Field Accounts
respecting properties within his service area, and a copy of such list for each
Field Office within a region is furnished to the Regional and Assistant Regional
Supervisors. Lead Representatives receive copies for the Field Offices for which
they are directly responsible.

      Upon receipt of such list, each Field Representative seeks to make contact
with each delinquent Obligor either by telephone or in person, in order to make
payment arrangements with such Obligors. Field Representatives and their
respective Lead Representatives communicate not less frequently than every other
day to review each list of Field Accounts and to discuss progress and problems
in such Field Representative's collection efforts. All collection efforts of the
Field Representatives (whether by


                                      3
<PAGE>

phone or in person) are documented directly on the Field Representative's own
monthly delinquency report (cover sheets) with a cross reference to the Field
Representative's personal file or chase card.

      At least weekly, the Lead Representative reviews orally with the
respective Assistant Regional Supervisor and Regional Supervisor the results of
the field collection efforts for the previous week. Additionally, Lead
Representatives request, upon the recommendation of the Field Representative,
that the account be foreclosed or repossessed, request a deed in lieu of
foreclosure or refrain from foreclosing or repossessing an account which is two
or more installments in arrears. The final decision is made by the Regional
Supervisor.

      In the event an Obligor fails to adhere to the payment schedule arranged
with the Field Representative, the Field Representative will re-contact such
Obligor, usually by means of a visit to the Obligor's home. The Field
Representatives spend a significant portion of their time on the road making
face-to-face contact with delinquent Obligors. Not only does such visit seek to
impress upon the Obligor the urgency of coming to some successful arrangement,
but also affords the Field Representative the opportunity to make a cursory
inspection of the condition of the house and property, so that repair plans can
be made should reacquisition become necessary. The highest priority of
visitation is placed on the delinquent accounts with the largest balance.


                                      4
<PAGE>

      In some circumstances, a satisfactory payment schedule can be arranged
with the Obligor (see below "WORK-OUT POLICIES"). However, if it is felt that
the chances of arranging a successful repayment program satisfactory to the
Servicer are not good, after a final attempt by all or some of the Lead
Representatives, the Regional or Assistant Regional Supervisor, the Field
Account Obligor will either be requested to sign a deed in lieu of foreclosure
or will be advised that his Account has been or will be referred to an attorney
for the commencement of foreclosure proceedings (see below "FORECLOSURE
POLICIES").

      Field Representatives frequently receive monthly payments and other
repayments of outstanding advances directly from the Obligors. The Field
Representatives give the Obligor a receipt for such payment and mail the payment
to Tampa as soon as practicable. When the receipt book is used up it is
forwarded to the Regional Office for review and then forwarded to Tampa for
filing for a period of one year. Each day the Field Representatives take all
collections made or which have otherwise been received and mail such payments to
Tampa headquarters.

      C. Collection of Low-Balance Accounts and Off-Code Accounts

      Five Collection Managers at the central office of JWH in
Tampa, Florida are primarily responsible for the collection of Low-Balance or
Off-Code Accounts. Collection efforts begin immediately upon receipt of the
monthly delinquency report and are confined to contacting Obligors by telephone
and by mail. Since the majority of Obligors with respect to Accounts in these


                                      5
<PAGE>

categories have built up substantial equity in the relevant properties, it is
the experience of the Servicer that such Obligors can be persuaded to bring
their Account balance current with relative ease. Therefore, the bulk of the
collection effort expended by such Collection Managers is directed toward
collecting amounts advanced by the Servicer on such Obligor's behalf in respect
of insurance premiums and real property taxes. All Obligor contacts in the
collection effort are documented directly on the collector's terminal and stored
in the computer. Account Obligors incapable of paying all such amounts upon
demand are permitted to pay in installments pursuant to a repayment schedule
satisfactory to the Servicer.

      However, in the event that (i) a Low-Balance Account should fall into
arrears by three installment payments, (ii) an Off-Code Account with respect to
which installment payments are due on the 5th of each month should fall into
arrears by two installment payments or (iii) an Off-Code Account with respect to
which installment payments are due on the 20th of each month should fall into
arrears by one installment payment, then, in each case, such Account is referred
to the relevant Field Office to be treated as a Field Account, as described in
Section B above.

      Central Office Collection Managers review the collection status of all
their accounts with the Collection Supervisor at least every other day. When in
his judgment, the Collection Manager deems it appropriate, he will refer a
Low-Balance or Off-


                                      6
<PAGE>

Code account to the field for collection efforts by a Field Representative.

II. WORK-OUT POLICIES

      As a general rule, the Servicer will not permit an Account to remain two
installment payments in arrears. Whether or not the Obligor will be allowed to
arrange a repayment schedule rather than be required either to bring the Account
current or see foreclosure proceedings brought will depend upon the Servicer's
estimate of the likelihood of a successful work-out being accomplished.
Naturally, such an estimate is subjective to a certain degree.

      The factors considered in arriving at a decision whether or not to enter
into an arrangement with an Obligor include whether or not the Obligor has a
record of making previous payments in a timely fashion, the nature of the reason
for failure to remain current on mortgage payments, the likelihood of such
reason being cured or removed in the near future and the difficulty, if any,
anticipated in prosecuting an action for foreclosure.

      Generally, an acceptable work-out schedule of payments will require the
Obligor to pay either two installment payments, or a payment and a half, in the
immediately following month or months. On rare occasions, if an Obligor has a
good past payment record and experiences difficulty in making payment, which
difficulty, in the judgment of the relevant Representatives and Supervisors, is
likely to be cured or removed, the Account may be deemed


                                      7
<PAGE>

current and the delinquent payments added to the end of the original outstanding
balance of such Account.

      A successful work-out should result in a current Account within the space
of two or three months following agreement upon a repayment schedule.

III.  FORECLOSURE POLICIES

      A. Generally

      Accounts in respect of which foreclosure proceedings are to be commenced
are assigned for foreclosure to Jim Walter Homes, Inc. ("JWH"). The actual
foreclosure process consists of JWH delivering the necessary Account Documents
to attorneys in the state in which the mortgaged property is located with
direction to foreclose on the Account as quickly as possible. JWH also has
counsel in Tampa, Florida to oversee the foreclosure activities of all local
counsel.

      In any case in which an Obligor has agreed to surrender the mortgaged
property by deed in lieu of foreclosure, Mid-State performs a search of the
judgment records on file in the applicable county to determine whether the
property is subject to tax or other liens. If there are liens on record, other
than tax liens, Mid-State refuses the deed in lieu of foreclosure and, if
necessary, initiates foreclosure to acquire the property free of such liens.

      Accounts recommended for foreclosure are notified that JWH intends to
initiate foreclosure or repossession if payment is not made in 30 days. Provided
that JWH is the successful bidder at


                                      8
<PAGE>

the resulting judicial sale, the relevant JWH Field Representative will be
responsible for reselling the repossessed property. The average period elapsed
between repossession of a property by JWH and its resale is approximately 30
days.

      B.  Maintenance and Completion of Repossessed Homes

      Immediately upon becoming aware that a property has been
abandoned or vacated or following repossession of a property, the Field
Representative will arrange for basic clean-up of the yard and interior of the
house as necessary. Periodic inspections of the property are made during the
period between repossession and resale to ensure that the property does not
deteriorate significantly.

      The Field Representative will recommend needed repairs to the Regional
Supervisor. Generally speaking, repairs necessary to prevent any structural
deterioration will be made forthwith. Depending upon the magnitude of interior
repairs, such repairs may either be made at once or they may be made a part of
the negotiation of the price and terms of the resale contract. Likewise, in the
case of a house which was both sold and repossessed in an unfinished state, as a
rule no work will be done on the interior to bring it to a higher state of
completion except as part of a firm contact of resale.

      JWH generally does not maintain a Hazard Insurance Policy on each Acquired
Property; however, it does pay all property taxes, assessments and utility bills
for such properties and arranges for utilities to be connected or disconnected,
as appropriate,


                                      9
<PAGE>

and for the properties to be protected in winter months to avoid damage to
plumbing.

      C. Resale

      During the repossession and/or foreclosure process, the Field
Representative resale efforts are commenced. The Field Representative's resale
effort may take the form of canvassing the neighborhood, leaving information and
pictures at corner stores and factories or advertising in local newspapers.

      1. Resale Price

      Several points of reference are used in arriving at a resale price for a
repossessed home. First, the Servicer will provide the Field Representative with
a figure representing the Servicer's actual cash cost in the home multiplied by
a factor of 150%. This figure provides a baseline price below which the property
generally will not be sold. Sales for a price below such baseline price require
the permission of the Regional or Assistant Regional Supervisor. Second, the
Field Representative makes reference to the current price for a similar new
home. Finally, the Field Representative refers to the market price prevailing
for comparable homes in the area, discounting, if necessary, for the work left
to be done to bring the house to completion.

      2. Resale Credit Policies

      Prospective purchasers at resale are subject to the same credit review
procedures as purchasers of new homes. In lieu of the pledge of real property
received from new home buyers, a


                                       10
<PAGE>

certain amount of equity in the property is provided in a resale by requiring
the purchaser at resale to make a down payment of between $500 and $1,000,
depending upon the creditworthiness of such purchaser.

                                          MID-STATE HOMES, INC.

                                          By:
                                             ---------------------------------
                                              Title:  Vice President


                                      11



<PAGE>


                           PURCHASE AND SALE AGREEMENT

            THIS AGREEMENT is made and entered into as of May 1, 1997 by and
between MID-STATE HOMES, INC., a Florida corporation ("Mid-State" or the
"Seller"), and Mid-State Trust VI (the "Issuer" or the "Purchaser"), a statutory
Delaware business trust. Capitalized terms used but not defined herein shall
have the meaning ascribed to them in the Indenture or the Trust Agreement each
as defined below.

                              W I T N E S S E T H :

            WHEREAS, the Purchaser is a business trust created under the
Delaware Business Trust Act by a trust agreement dated as of March 1, 1997 (the
"Trust Agreement") between Mid-State, as Depositor, and Wilmington Trust Company
(in its capacity as trustee thereunder, the "Owner Trustee"); and

            WHEREAS, Jim Walter Homes, Inc. ("Jim Walter Homes"), an affiliate
of the Seller, is in the business of constructing and selling partially-finished
homes, generally on a deferred, installment sale basis pursuant to a building or
installment sale contract between Jim Walter Homes and the purchaser of the home
(the "Obligor"), and Jim Walter Homes receives from each such Obligor an Account
Note and a related Mortgage. All Account Notes together with the related
Mortgages are collectively referred to herein as the "Accounts"; and

            WHEREAS, the Seller desires to sell and assign all of its right,
title and interest in and to the Accounts listed on the Schedule of Accounts
(the "Mortgage Collateral") and the related Account Files, as defined below, to
the Purchaser and the Purchaser desires to purchase all the Seller's right,
title and interest in and to the Mortgage Collateral and the related Account
Files; and

            WHEREAS, the Issuer will issue [ ]% Asset Backed Notes, Class A-1
(the "Class A-1 Notes"), [ ]% Asset Backed Notes, Class A-2 (the "Class A-2
Notes"), [ ]% Asset Backed Notes, Class A-3 (the "Class A-3 Notes") and [ ]%
Asset Backed Notes, Class A-4 (the "Class A-4 Notes", and together with the
Class A-1 Notes, Class A-2 Notes and Class A-3 Notes, the "Notes"), secured by
related mortgage and other collateral, as more particularly set forth in the
Indenture dated as of May 1, 1997 (the "Indenture") between the Issuer and
First Union National Bank of Florida, as trustee (the "Indenture Trustee");
<PAGE>

            NOW, THEREFORE, in consideration of the mutual covenants and
agreements contained herein, the parties hereby do agree as follows:

            1. Purchase and Sale of Mortgage Collateral; Registration
Instructions. Subject to the terms and conditions set forth herein, the Seller
in its capacity as such agrees to sell and assign, and hereby does sell and
assign, to the Purchaser all of its right, title and interest in and to (i) the
Mortgage Collateral, including all payments received in respect of the Accounts
comprising the Mortgage Collateral due after the Cut-Off Date and all payments
in respect of such Accounts due prior to the Cut-Off Date but received after the
Cut-Off Date and (ii) all documents and instruments related to the Accounts
comprising the Mortgage Collateral as specified in Section 3 hereof (the
"Account Files") to the Purchaser, and the Purchaser agrees to purchase, and
does hereby purchase from the Seller, for a purchase price equal to the net
proceeds of the sale of the Notes, all of the Seller's right, title and interest
in and to (i) the Mortgage Collateral, including all payments in respect of the
Accounts comprising the Mortgage Collateral due after the Cut-Off Date and all
payments in respect of such Accounts due prior to the Cut-Off Date but received
after the Cut-Off Date and (ii) the Account Files. The Seller shall direct the
Issuer to deposit from the net proceeds of the sale of the Notes an amount equal
to all payments received on or before five Business Days prior to the Closing
Date in respect of the Mortgage Collateral into the Collection Account on the
Closing Date. All payments received in respect of the Mortgage Collateral
subsequent to such date shall be deposited by the Servicer in the Holding
Account.

            2. Conditions to Sale and Purchase. The sale to the Purchaser of the
Mortgage Collateral and Account Files as provided in Section 1 hereof is subject
to the following conditions: (i) the Seller shall have delivered to the
Purchaser those documents set forth in subsections (i) through (v) of Section 3
hereof and (ii) the Purchaser shall deliver to the Seller the net proceeds from
the sale of the Notes.

            3. Account Documents and Files. Except as otherwise disclosed in
writing at the time of delivery, each Account File with respect to each Account
shall consist of the following documents or instruments:

                  (i) the building or installment sale contract relating to such
            Account;

                  (ii) the Account Note, endorsed to the order of the Purchaser,
            without recourse;


                                      2
<PAGE>

                  (iii) the original of the recorded Mortgage and the originals
            of other documents, if any, securing such Account Note;

                  (iv) unrecorded assignments in recordable form to the
            Purchaser, together with originals or certified copies of any
            recorded assignment(s) from the originator of such Account to the
            Seller in respect of each such Account;

                  (v) the originals of any assumption agreement, written
            assurance or substitution agreement relating to any Mortgaged
            Property conveyed by an Obligor in respect of any such Account;

                  (vi) all insurance policies, including without limitation,
            fire and extended hazard insurance policies, related to the
            Accounts, naming the Issuer, the Indenture Trustee, the Servicer or
            the Subservicer as the loss payee of such policies; and

                  (vii) any and all other documents or instruments in the
            possession of the Seller relating to the Accounts, which evidence,
            or were created in connection with the origination of, or necessary
            for the administration of the Accounts, including without limitation
            any credit reports, copies of deeds, completion certificates, title
            search reports and credit applications;

provided, however, that if the original copy of any document described in clause
(iii), (iv) or (v) has been retained by the recording office in which such
document was recorded or is otherwise unavailable, then a copy thereof certified
as true and correct by a duly authorized representative of such local recording
office or officer of Mid-State shall be included as part of the documents for
the related Account.

            4. Representations, Warranties and Covenants with respect to the
Accounts.

            A. Mid-State represents, warrants and covenants as of the date
hereof and as of the Closing Date with respect to each Account comprising the
Mortgage Collateral that:

                  (i) The information set forth with respect to such Account
            comprising the Mortgage Collateral in the Schedule of Accounts
            referred to in the Indenture is true and correct as of the date as
            of which such information is given.


                                      3
<PAGE>

                  (ii) The building or installment sale contract relating to
            each Account has been duly executed by the parties thereto and the
            duties to be performed thereunder by the parties thereto and the
            Seller prior to the date the first payment in connection with such
            installment sale contract is due have been performed.

                  (iii) The Account Documents have been duly executed and
            endorsed to the Purchaser and the Mortgage has been duly executed by
            the Obligor and, to the extent required under local law for
            recordation or enforcement, properly acknowledged.

                  (iv) Each Mortgage has been properly recorded as required by
            law. Each such Mortgage shall constitute a valid first priority lien
            upon and secure title to the real property and improvements thereon
            described therein, which includes a single family detached dwelling,
            and such Mortgage and the Account Note secured thereby are, or shall
            be, fully enforceable in accordance with their terms, except as
            enforceability thereof may be limited by bankruptcy, insolvency,
            moratorium and other laws affecting creditors' rights generally and
            by general principles of equity (whether applied in a proceeding in
            law or at equity).

                  (v) All costs, fees, intangible, documentary and recording
            taxes and expenses incurred in making, closing and recording each
            Account have been paid.

                  (vi) No part of the Mortgaged Property purporting to secure
            any Account Note has been, or shall have been, released from the
            lien or security interest of the Mortgage securing such Account
            Note, except for Mortgaged Property securing Account Notes which
            have been prepaid in full between the Cut-Off Date and the Closing
            Date, the amounts of such prepayments from the Cut-Off Date to the
            date that is five business days prior to the Closing Date to be
            deposited into the Collection Account on or prior to the Closing
            Date any prepayments thereafter to be deposited in the Holding
            Account pursuant to Section 2.07 of the Servicing Agreement.

                  (vii) The Seller is the owner of the Mortgage Collateral and
            the Account Files free and clear of all liens, encumbrances and
            other interests. After the completion of the sale contemplated by
            this Agreement, the Purchaser will be sole owner of each Account and
            will have good title to such Account and full right and


                                      4
<PAGE>

            authority to transfer such Account and to Grant such Account to the
            Indenture Trustee.

                  (viii) The Seller acquired title to the Mortgage Collateral in
            good faith, for value and without notice of any adverse claim.
            Except to the extent permitted by the Servicing Agreement, no term
            or provision of any Account has been or will be altered, changed or
            modified in any way by the Purchaser or the Seller.

                  (ix) The Account Notes evidence obligations bearing a fixed
            rate of finance charge and fully amortizing level monthly payments
            due on the 5th or the 15th day of each month. Each Account Note has
            an original term to maturity not in excess of 30 years. No less than
            87% the Account Notes that have an Economic Balance greater than
            zero were originated from January 1995 through February 1997, with
            the exception of Account Notes which represent the financing of
            subsequent resales of repossessed houses that secured Account Notes
            originated during such period. Each Account Note bears a finance
            charge of not less than [ ]% and not more than [ ]% per annum.

                  (x) As of the Closing Date, there is no right of rescission,
            setoff, defense or counterclaim to any Account Note or Mortgage,
            including both the obligation of the Obligor to pay the unpaid
            principal or finance charge on such Account Note and the defense of
            usury; furthermore, neither the operation of any of the terms of the
            Account Note and the Mortgage nor the exercise of any right
            thereunder will render the Account Note or Mortgage unenforceable,
            in whole or in part, or subject such Account Note or Mortgage to any
            right of rescission, setoff, counterclaim or defense, including the
            defense of usury, and no such right of rescission, setoff,
            counterclaim or defense has been asserted with respect thereto.

                  (xi) As of the Closing Date, there are no mechanics' liens or
            claims for work, labor or material (and to the best of the Seller's
            knowledge, no rights are outstanding that under law could give rise
            to such lien) affecting any Mortgaged Property which are or may be a
            lien prior to, or equal with, the lien of such Mortgage.

                  (xii) Each Account Note at origination complied in all
            material respects with applicable local, state and federal laws,
            including without limitation, usury,


                                      5
<PAGE>

            equal credit opportunity, real estate settlement procedures,
            truth-in-lending and disclosure laws, and consummation of the
            transactions contemplated hereby and by the Indenture will not
            involve the violation of any such laws.

                  (xiii) As of the Closing Date, with respect to each Mortgage
            constituting a deed of trust, a trustee, duly qualified under
            applicable law to serve as such, is properly designated, serving and
            named in such Mortgage.

                  (xiv) There has been no fraud, dishonesty, misrepresentation
            or negligence on the part of the originator (which is Jim Walter
            Homes) in connection with the origination of any Account Note or in
            connection with the sale of the related Account.

                  (xv) To the best knowledge of the Seller, except Mortgaged
            Properties for which Insurance Proceeds are available, each
            Mortgaged Property is free of damage which materially and adversely
            affects the value thereof.

            B. If any of the representations and warranties with respect to any
Account set forth in Section 4(A) hereof are found to be incorrect as of the
time made in any respect or if any Account Document is defective in any material
respect which materially and adversely affects the interest of the Purchaser in
the Accounts or if any document required to be delivered to the Indenture
Trustee has not been delivered or if any documents so delivered do not relate to
an Account listed on the Schedule of Accounts, the Seller shall notify the
Purchaser immediately after obtaining knowledge thereof and shall use its best
efforts to eliminate or otherwise cure the circumstances and conditions in
respect of such omission or defect or of which such representation or warranty
was incorrect as of the time made within 90 days of such notice to the
Purchaser. If such breach or omission or defect is not or cannot be cured within
such 90- day period or, with the prior written consent of a Responsible Officer
of the Indenture Trustee if so consented to under the Indenture, such longer
period as specified in such consent, the Seller shall either (i) repurchase such
Account from the Issuer for an amount equal to 100% of the then current Economic
Balance of the affected Account (a "Defective Account") or (ii) substitute for
such affected Account one or more Qualified Substitute Accounts (in which case
the removed Account shall become a "Deleted Account"). The Seller shall promptly
reimburse the Purchaser for any reasonable expenses (including without


                                      6
<PAGE>

limitation reasonable attorney's fees) incurred by the Purchaser, in respect of
any such breach, omission or defect.

      As to any Deleted Account for which the Seller substitutes a Qualified
Substitute Account or Qualified Substitute Accounts, the Seller shall effect
such substitution by delivery to the Purchaser for such Qualified Substitute
Account or Qualified Substitute Accounts the Account Note and such other Account
Documents related thereto, with the Account Note endorsed to the order of the
Seller, without recourse, and endorsed by the Seller in blank or to the order of
the Purchaser, without recourse. Monthly Payments due with respect to Qualified
Substitute Accounts in the month of substitution will be retained by the Seller.
Available Funds will include the Monthly Payment due on any Deleted Account in
the month of substitution, and the Seller shall deposit such amount in the
Collection Account if received by it subsequent to the month of substitution.
The Seller shall be entitled to receive all amounts due subsequent to the month
of substitution in respect of such Deleted Account. The Seller shall give or
cause to be given written notice to the Purchaser, the Indenture Trustee and the
Rating Agencies that such substitution has taken place. Upon such substitution,
such Qualified Substitute Account or Qualified Substitute Accounts shall be
subject to the terms of this Agreement in all respects, and the Seller shall be
deemed to have made with respect to such Qualified Substitute Account or
Qualified Substitute Accounts, as of the date of substitution, the
representations and warranties set forth in Section 4A hereof.

      For any month in which the Seller substitutes one or more Qualified
Substitute Accounts for one or more Deleted Accounts, the Seller will determine
the amount (if any) by which the aggregate outstanding Economic Balance of all
such Qualified Substitute Accounts as of the date of substitution is less than
the aggregate outstanding Economic Balance of all such Deleted Accounts. On the
date of such substitution, the Seller will deposit from its own funds into the
Collection Account an amount equal to the amount of such shortfall, if any,
without reimbursement therefor.

      It is understood and agreed that the obligations of the Seller set forth
in this Section 4B to cure, substitute for or deposit funds in the Collection
Account in connection with an Account constitute the sole remedies available to
the Purchaser respecting a breach of the representations and warranties set
forth in Section 4A or defect or omission.


                                      7
<PAGE>

            5. Representations, Warranties and Covenants of the Seller. The
Seller hereby represents and warrants to the Pur- chaser that, as of the Closing
Date:

                  (i) The Seller has been duly incorporated and is validly
            existing as a corporation in good standing under the laws of the
            jurisdiction of its incorporation with full corporate power and
            authority to own, lease, operate and sell its properties and to
            conduct its business as presently conducted by it.

                  (ii) The Seller has the full corporate power and authority and
            legal right to own the Mortgage Collateral and the related Account
            Files and to transfer and convey the Mortgage Collateral and the
            related Account Files to the Purchaser and has the full power and
            authority and legal right to execute and deliver, engage in the
            transactions contemplated by, and perform and observe the terms and
            conditions of, this Agreement.

                  (iii) This Agreement has been duly and validly authorized,
            executed and delivered by the Seller, all requisite corporate action
            has been taken, and this Agreement constitutes the legal, valid and
            binding obligation of the Seller, enforceable in accordance with its
            terms, except as enforcement may be limited by bankruptcy,
            insolvency or similar laws affecting the enforcement of creditors'
            rights generally.

                  (iv) No consent, approval, authorization or order of, or
            filing with, any court or governmental agency or body is required
            for the consummation by the Seller of the sale contemplated by this
            Agreement except as required under the Uniform Commercial Code or in
            respect of recordings under real estate recording statutes and
            except as has been obtained and are in effect.

                  (v) Neither the sale of the Mortgage Collateral to the
            Purchaser nor the execution, delivery or performance of this
            Agreement by the Seller conflicts or will conflict with or results
            or will result in a breach of or constitutes or will constitute a
            default under (i) any term or provision of the charter or bylaws of
            the Seller, (ii) any term or provision of any agreement, contract,
            instrument or indenture of any nature whatsoever, to which the
            Seller or any of its subsidiaries is a party or is bound or (iii)
            any law, rule, regulation, order, judgment, writ, injunction or
            decree of any court or governmental authority having


                                      8
<PAGE>

            jurisdiction over the Seller or its subsidiaries, or results or will
            result in the creation or imposition of any lien, charge or
            encumbrance upon the Mortgage Collateral or any documents or
            instrument evidencing or securing the Mortgage Collateral, except as
            contemplated by the Indenture.

                  (vi) The Seller shall keep and maintain, for the period during
            which the representations contained in this Section 5 survive, all
            records pertaining to the Seller's loss on account, foreclosure and
            delinquency experience for the Mortgage Collateral and shall permit
            the Purchaser or its designee, their agents or employees access to
            such records upon reasonable notice for the purposes of auditing the
            same in order to verify the accuracy and completeness thereof.

                  (vii) Except as set forth in Exhibit A attached hereto, there
            are no actions, suits or proceedings pending or threatened against
            or affecting the Seller which if adversely determined, individually
            or in the aggregate, would materially adversely affect the Seller's
            obligations under this Agreement.

                  (viii) The Seller has duly and validly sold and assigned its
            entire right, title and interest in and to the Mortgage Collateral
            and the related Account Files to the Purchaser, free and clear of
            any lien, encumbrance or any other interests of others (including
            without limitation any claim of any creditor of the Seller or any
            affiliate of the Seller).

                  (ix) The Seller agrees to include in its financial statements
            a footnote describing the sale of the Mortgage Collateral and
            Account Files to the Purchaser and the issuance and sale of the
            Notes and indicating that the Purchaser's assets are not available
            to satisfy the claims of creditors, if any, of the Seller.

            6. Payment for the Mortgage Collateral. The Seller acknowledges
receipt of payment in full for the Mortgage Collateral and Account Files and the
Purchaser and the Seller agree that subsequent to the date hereof, no
modification or adjustment shall be made in respect of such purchase price.

            7. Indemnity. The Seller agrees to indemnify, reim- burse and hold
the Purchaser and its successors, assigns, trust- ees, employees, agents and
servants (hereinafter in this Section 8 referred to individually as
"Indemnitee," and collectively as


                                      9
<PAGE>

"Indemnities") harmless from any and all claims, demands, actions, suits,
judgments and any and all costs and expenses (including reasonable attorneys'
fees and expenses) (for the purposes of this Section 8 the foregoing are
collectively called "expenses") of whatsoever kind and nature imposed on,
asserted against or incurred by any of the Indemnities in any way relating to or
arising out of this Agreement or the enforcement of any of the terms of, or the
preservation of any rights hereunder, or in any way relating to or arising out
of the origination, ownership, purchase, repossession, sale or other disposition
of any of the Accounts, the breach of any representation or warranty herein, the
violation of the laws of any state or other governmental body or unit, or any
tort or contract claim (including without limitation the claims or off-sets of
third parties based on facts that cause a breach of a representation or warranty
herein); provided that no Indemnitee shall be indemnified pursuant to this
Section 8 for losses, damages or liabilities to the extent caused by the
negligence or misconduct of such Indemnitee. The Seller agrees that upon written
notice by any Indemnitee of the assertion of such a claim, demand, action,
judgment or suit, the Seller shall assume full responsibility for the defense
thereof. Each Indemnitee agrees to use its best efforts to promptly notify
Seller of any such assertion of which such Indemnitee has knowledge.

            8. Notices. All demands, notices and communications hereunder shall
be in writing and shall be deemed to have been duly given if personally
delivered to or mailed by registered mail, postage prepaid, or transmitted by
telex or telegraph and confirmed by a similar mailed writing, if to the
Purchaser, addressed to the Purchaser, at such address as the Purchaser may
designate in writing to the Seller; and if to the Seller, addressed to the
Seller at such address as the Seller may designate in writing to the Purchaser.

            9. Severability of Provisions. Any part, provision, representation
or warranty of this Agreement which is prohibited or which is held to be void or
unenforceable shall be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof. Any part,
provision, representation or warranty of this Agreement which is prohibited or
unenforceable or is held to be void or unenforceable in any jurisdiction shall,
as to such jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction as to any Account shall
not invalidate or render unenforceable such provision in any other jurisdiction.
To the extent permitted by applicable law, the parties hereto waive any
provision of law


                                      10
<PAGE>

which prohibits or renders void or unenforceable any provision hereof.

            10. Further Assurances. (i) The Seller agrees to execute and deliver
such instruments and take such actions as the Purchaser may, from time to time,
reasonably request in order to convey the Accounts and the Account Files to the
Purchaser and to effectuate the purpose and to carry out the terms of this
Agreement.

            (ii) The Seller and the Purchaser intend that, as a result of the
consummation of the transaction contemplated by this Agreement, the Seller will
have transferred all of its right, title and interest in the Mortgage Collateral
and the Account Files to the Purchaser and that this transaction be a true sale
and agree that their actions have been and will be consistent with this
characterization of the transaction.

            (iii) Notwithstanding subsection (ii) hereof, solely in the event
that a court of appropriate jurisdiction were to recharacterize the transaction
as a secured loan, the Seller hereby grants a security interest in and pledges,
assigns and transfers to the Purchaser as of the date hereof (a) all of the
right, title and interest of the Seller in and to the Mortgage Collateral and
the related Account Files, (b) all cash, instruments or other property owned by
the Seller and relating to the Mortgage Collateral held or required to be
deposited on the Closing Date or thereafter in the Holding Account or the
Collection Account, including all investments made with such funds and all
income from such investments and (c) all proceeds of the foregoing, including,
without limitation, all new Accounts originated in connection with the sale of
property acquired in respect of the Mortgage Collateral, all insurance proceeds
and condemnation awards. The Seller agrees to execute any financing statements
(including a UCC-1 financing statement naming the Seller as seller/debtor and
the Purchaser as purchaser/secured party) or other documentation necessary to
create, maintain or perfect this security interest in the Mortgage Collateral
and Account Files. The Seller and the Purchaser acknowledge that in the event a
court were to recharacterize the transaction as a secured loan, the Indenture
Trustee will act as agent of the Issuer pursuant to the terms of that certain
letter between the Issuer and the Indenture Trustee attached hereto as Exhibit
B.

            11. Survival. The Seller agrees that the representa- tions,
warranties and agreements made by it herein and in any certificate or other
instrument delivered pursuant hereto shall be deemed to be relied upon by the
Purchaser, notwithstanding any investigation heretofore or hereafter made by the
Purchaser or on the Purchaser's behalf, and that the representations, warranties


                                      11
<PAGE>

and agreements made by the Seller herein or in any such certificate or other
instrument shall survive the delivery of and payment for the Mortgage Collateral
and the related Account Files.

            12. Parties. This Agreement shall inure to the bene- fit of and be
binding upon the parties hereto and their respec- tive successors and assigns.

            13. Entire Agreement. This Agreement contains the entire agreement
and understanding among the parties hereto with respect to the subject matter
hereof, and supersedes all prior agreements and understandings relating to the
subject matter hereof. Neither this Agreement nor any term hereof may be
changed, waived, discharged or terminated orally, but only by an instrument in
writing signed by the party against whom enforcement of the change, waiver,
discharge or termination is sought.

            14. Separate Counterparts. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

            15. Successors and Assigns. All representatives, warranties,
covenants and agreements contained herein shall be binding upon, and inure to
the benefit of the Purchaser and the Indenture Trustee and its successors and
assigns and the Seller and its successors and assigns, all as provided herein.

            16. Headings. The headings of the various Sections herein are for
convenience of reference only and shall not define or limit any of the terms or
provisions hereof.

            17. Governing Law. This Agreement shall in all respects be governed
by, and construed in accordance with, the laws of the State of Florida,
including all matters of construc- tion, validity and performance.

            18. Liability. It is expressly understood and agreed by the parties
hereto that (a) this Agreement is executed and delivered on behalf of the
Purchaser by Wilmington Trust Company, not individually or personally but solely
as Owner Trustee under the Trust Agreement, in the exercise of the powers and
authority conferred and vested in it as the Owner Trustee, (b) each of the
representations, undertakings and agreements herein made on the part of the
Purchaser is made and intended not as personal representations, undertakings and
agreements by Wilmington Trust Company but is made and intended for the purpose
for binding only the Purchaser and (c) under no circumstances shall Wilmington
Trust Company be personally liable for the payment of any


                                      12
<PAGE>

indebtedness or expenses of the Purchaser or be liable for the breach or failure
of any obligation, representation, warranty or covenant made or undertaken by
the Purchaser under this Agreement.

            IN WITNESS WHEREOF, each party has caused this Agreement to be
signed and executed by its proper officer thereunder duly authorized, as of the
day and year first written above.

                                    SELLER:

                                    MID-STATE HOMES, INC.


                                    By:
                                       --------------------------------------
                                       Name:
                                       Title:


                                    PURCHASER:

                                    MID-STATE TRUST VI

                                    By: WILMINGTON TRUST COMPANY,
                                          not in its individual capacity
                                          but solely as Owner Trustee


                                    By:
                                       --------------------------------------
                                       Name:
                                       Title:


                                       13
<PAGE>

                                    EXHIBIT A

[Actions, suits, proceedings - See Section 5(vii)]
<PAGE>

                                    EXHIBIT B

                    [Letterhead of the Indenture Trustee]

                       _________________________, 1997

Mid-State Trust VI
c/o Wilmington Trust Company,
 as Owner Trustee
1100 North Market Street
Wilmington, DE 19890
Attention:  Corporate Trust Administration

                    Re: Indenture dated as of May 1, 1997
          Between First Union National Bank of Florida, as Trustee,
                        and Mid-State Trust VI, as Issuer
          Relating to [ ]% Asset-Backed Notes, Class A-1, [ ]% Asset
       Backed Notes, Class A-2, [ ]% Asset Backed Notes, Class A-3 and
                      [ ]% Asset Backed Notes, Class A-4

Ladies and Gentlemen:

            We are writing in connection with the issuance of your asset-backed
notes pursuant to the Indenture described above. Capitalized terms used in this
letter shall have the meanings assigned to them in the Indenture.

      This will confirm that in the event that the Purchase and Sale Agreement
is deemed to transfer to the Issuer a security interest in any portion of the
Trust Estate, we will act as the agent of the Issuer solely for purposes of
perfecting its security interest in any such portion of the Trust Estate in our
possession during the term of the Indenture, subject to the Grant made by the
Issuer in the Indenture and in acting as such agent, we will have all of the
protections given to us as Trustee under the Indenture.

                                    Very truly yours,


                                    [Indenture Trustee]



  <PAGE>

                                       FORM T-1

                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549

                                    --------------


                            STATEMENT OF ELIGIBILITY UNDER
                         THE TRUST INDENTURE ACT OF 1939 OF A
                       CORPORATION DESIGNATED TO ACT AS TRUSTEE

(Check if an Application to Determine Eligibility of a Trustee Pursuant To
Section 305(b)(2))
                                    NOT APPLICABLE

                                    --------------

                         FIRST UNION NATIONAL BANK OF FLORIDA
                 (Exact name of trustee as specified in its charter)

           NOT APPLICABLE                                    59-2216636
(Jurisdiction of incorporation or organization            (I.R.S. Employer
           Identification No.)                     if not a U.S. national bank)

                                                       LISA DERRYBERRY
     FIRST UNION FINANCIAL CENTER          FIRST UNION NATIONAL BANK OF FLORIDA
200 SOUTH BISCAYNE BOULEVARD, 14TH FLOOR     FIRST UNION FINANCIAL CENTER,
        MIAMI, FLORIDA 33131                              14TH FLOOR
                                                     MIAMI, FLORIDA 33131
                                                          (305) 789-4686
     (Address of trustee's principal         (Name, address and telephone no. of
             executive offices)                         agent for service)

                                  -----------------


                                  MID-STATE TRUST VI
                 (Exact name of obligor as specified in its charter)

                DELAWARE                                 APPLIED FOR
(State or other jurisdiction of incorporation          I.R.S. Employer 
           or organization)                            Identification No.)

                              WILMINGTON TRUST COMPANY,
                        AS OWNER TRUSTEE OF MID-STATE TRUST VI
                               1100 NORTH MARKET STREET
                              WILMINGTON, DELAWARE 19890
                      ATTENTION: CORPORATE TRUST ADMINISTRATION
                       (Address of principal executive offices)

                                   ----------------

                  $287,750,000 [  ]% ASSET-BACKED NOTES, CLASS A-1
                  $ 57,750,000 [  ]% ASSET-BACKED NOTES, CLASS A-2
                  $ 45,100,000 [  ]% ASSET-BACKED NOTES, CLASS A-3
                  $ 48,550,000 [  ]% ASSET-BACKED NOTES, CLASS A-4
                         (Title of the indenture securities)

<PAGE>


                                       GENERAL


Item 1.             General information.

                    Furnish the following information as to the trustee:

                    (a)  Name and address of each examining or supervising
                         authority to which it is subject.

                         COMPTROLLER OF THE CURRENCY, WASHINGTON, D.C.
                         FEDERAL DEPOSIT INSURANCE CORPORATION, WASHINGTON, 
                         D.C.
                         FEDERAL RESERVE BANK OF ATLANTA, ATLANTA, GEORGIA
                         THE BOARD OF GOVERNORS OF THE FEDERAL RESERVE SYSTEM

                    (b)  Whether it is authorized to exercise corporate trust
                          powers.

                                             YES

Item 2.             Affiliations with the obligor.

                    If the obligor is an affiliate of the trustee, describe
                    each such affiliation.

                                             NONE

Item 3.             Voting Securities of the trustee.

                    Furnish the following information as to each class of voting
                    securities of the trustee:

                                 As of April 29, 1997

- -------------------------------------------------------------------------------

                    Column A                               Column B

- -------------------------------------------------------------------------------

        Title of Class                                Amount Outstanding

- -------------------------------------------------------------------------------

        Common Stock(1)                              279,281,846 Shares(1)


- ----------------
(1) See Footnote on page 8.


                                         -2-

<PAGE>

Item 4.    Trusteeships under other indentures.

           If the trustee is a trustee under another indenture under which
           any other securities, or certificates of interest or
           participation in any other securities, of the obligor are
           outstanding, furnish the following information:

           (a)  Title of the securities outstanding under each such
                other indenture.

                                NONE

           (b)  A brief statement of the facts relied upon as a basis for the
                claim that no conflicting interest within the meaning of Section
                310(b)(1) of the Act arises as a result of the trusteeship under
                any such other indenture, including a statement as to how the
                indenture securities will rank as compared with the securities
                issued under such other indenture.

                           NOT APPLICABLE

Item 5.    Interlocking directorates and similar relationships with the obligor
           or underwriters.

           If the trustee or any of the directors or executive officers of the
           trustee is a director, officer, partner, employee, appointee, or
           representative of the obligor or of any underwriter for the obligor,
           identify each such person having any such connection and state the
           nature of each such connection.

                                    NONE(2)

Item 6.    Voting securities of the trustee owned by the obligor or its
           officials.

           Furnish the following information as to the voting securities of the
           trustee owned beneficially by the obligor and each director, partner
           and executive officer of the obligor:

                              As of April 29, 1997

- ----------------------------------------------------------------------------

Column A                   Column B            Column C          Column D
- ----------------------------------------------------------------------------

Name of own           Title of class      Amount owned        Percentage of
                                          beneficially        voting
                                                              securities
                                                              represented by
                                                              amount given
                                                              in Col. C

- ----------------------------------------------------------------------------

                                NONE(1),(2),(3)
- ------------
(1),(2),(3)e Footnotes on page 8.


                                      -3-


<PAGE>


Item 7.  Voting securities of the trustee owned by underwriters or their
         officials.

         Furnish the following information as to the voting securities of the
         trustee owned beneficially by each underwriter for the obligor and
         each director, partner and executive officer of each such underwriter:

                                 As of April 29, 1997

- -------------------------------------------------------------------------------
Column A                      Column B            Column C          Column D

- -------------------------------------------------------------------------------


Name of owner            Title of class      Amount owned        Percentage of
                                             beneficially        voting
                                                                 securities
                                                                 represented by
                                                                 amount given
                                                                 in Col. C
- -------------------------------------------------------------------------------

          THE AMOUNT OF VOTING SECURITIES OF THE TRUSTEE OWNED BENEFICIALLY BY
          THE UNDERWRITERS AND THEIR DIRECTORS AND EXECUTIVE OFFICERS, TAKEN AS
          A GROUP, DO NOT EXCEED 1 PERCENT OF THE OUTSTANDING VOTING SECURITIES
          OF THE TRUSTEE.(1),(2)

Item 8.   Securities of the obligor owned or held by the trustee.

          Furnish the following information as to securities of the obligor
          owned beneficially or held as collateral security for obligations in
          default by the trustee:

                                 As of April 29, 1997

- -------------------------------------------------------------------------------
Column A                    Column B            Column C           Column D
- -------------------------------------------------------------------------------

Title of class          Whether the         Amount owned       Percentage of
                        securities are      beneficially       class represented
                        voting or non-      or held as         by amount given
                        voting securities   collateral         in Col. C
                                            security for        
                                            obligations in      
                                            default

- -------------------------------------------------------------------------------

                                       NONE(3)



- ------------------

(1),(2),(3) See Footnotes on page 8.

                                         -4-


<PAGE>

Item 9.    Securities of the underwriters owned or held by the trustee.

           If the trustee owns beneficially or holds as collateral security for
           obligations in default any securities of an underwriter for the
           obligor, furnish the following information as to each class of
           securities of such underwriter any of which are so owned or held by
           the trustee:

                                 As of April 29, 1997

- -------------------------------------------------------------------------------
Column A             Column B               Column C              Column D
- ------------------------------------------------------------------------------

Title of issuer     Amount              Amount owned             Percentage 
and title of class  outstanding         beneficially or held     of class 
                                        as collateral security   represented by
                                        for obligations in       amount given
                                        default by trustee       in Col. C
- -------------------------------------------------------------------------------

          THE TRUSTEE DOES NOT OWN BENEFICIALLY OR HOLD AS COLLATERAL SECURITY
          FOR OBLIGATIONS IN DEFAULT MORE THAN 1 PERCENT OF ANY SECURITIES OF
          ANY CLASS OF AN UNDERWRITER FOR THE OBLIGOR.(2)

Item 10.  Ownership or holdings by the trustee of voting securities of certain
          affiliates or security holders of the obligor.

          If the trustee owns beneficially or holds as collateral security for
          obligations in default voting securities of a person who, to the
          knowledge of the trustee (1) owns 10 percent or more of the voting
          securities of the obligor or (2) is an affiliate, other than a
          subsidiary, of the obligor, furnish the following information as to
          the voting securities of such person:

                                 As of April 29, 1997
- -------------------------------------------------------------------------------
Column A              Column B             Column C                 Column D
- -------------------------------------------------------------------------------

Title of issuer     Amount              Amount owned             Percentage  
and title of class  outstanding         beneficially or held     of class  
                                        as collateral security   represented by
                                        for obligations in       amount given
                                        default by trustee       in Col. C
- -------------------------------------------------------------------------------

       THE AMOUNT OF VOTING SECURITIES OF SUCH A PERSON OWNED BENEFICIALLY BY
       THE TRUSTEE DOES NOT EXCEED 1 PERCENT OF THE OUTSTANDING VOTING
       SECURITIES OF SUCH PERSON.(2)

- ---------------------

2 See Footnote on page 8.


                                         -5-

<PAGE>

Item 11.   Ownership or holdings by the trustee of any securities of a person
           owning 50 percent or more of the voting securities of the obligor.

           If the trustee owns beneficially or holds as collateral security for
           obligations in default any securities of a person who, to the
           knowledge of the trustee, owns 50 percent or more of the voting
           securities of the obligor, furnish the following information as to
           each class of securities of such person any of which are so owned or
           held by the trustee:

                                 As of April 29, 1997
- -------------------------------------------------------------------------------
Column A                 Column B       Column C                   Column D
- -------------------------------------------------------------------------------

Title of issuer          Amount         Amount owned             Percentage
and title of class       outstanding    beneficially or held     of class
                                        as collateral security   represented by
                                        for obligations in       amount given
                                        default by trustee       in Col. C
- -------------------------------------------------------------------------------
                                       NONE(2)
- -------------------------------------------------------------------------------
Item 12.  Indebtedness of the obligor to the trustee.

          Except as noted in the instructions, if the obligor is indebted to the
          trustee, furnish the following information:
- -------------------------------------------------------------------------------
     Column A                     Column B                  Column C
- -------------------------------------------------------------------------------

Nature of Indebtedness        Amount Outstanding            Date Due  
- -------------------------------------------------------------------------------

                                       NONE(2)

Item 13.   Defaults by the obligor.

           (a)  State whether there is or has been a default with respect to the
                securities under this indenture.  Explain the nature of any such
                default.

                                         NONE


- -----------------------
(2) See Footnote on page 8.


                                         -6-


<PAGE>

          (b)  If the trustee is a trustee under another indenture under which
               any other securities, or certificates of interest or
               participation in any other securities, of the obligor are
               outstanding, or is trustee for more than one outstanding series
               of securities under the indenture, state whether there has been a
               default under any such indenture or series, identify the
               indenture or series affected and explain the nature of any such
               default.

                                     NONE

Item 14.   Affiliations with the underwriters.

           If any underwriter is an affiliate of the trustee, describe each such
           affiliation.

                                     NONE

Item 15.   Foreign trustee.

           Identify the order or rule pursuant to which the foreign trustee is
           authorized to act as sole trustee under indentures qualified or to be
           qualified under the Act.

                                    NOT APPLICABLE

Item 16.  List of exhibits.

          List below all exhibits filed as a part of this statement of
          eligibility.

     Exhibit
     NUMBER 
     -------

     1.    A copy of the articles of association of the trustee, as now in
           effect.

     2.    A copy of the certificate of authority of the trustee to commence
           business.

     3.    A copy of the certificate of authorization of the trustee to exercise
           corporate trust powers.

     4.    A copy of the bylaws of the trustee, as now in effect.

     5.    Not applicable.

     6.    The consent of the trustee required by Section 321(b) of the Trust
           Indenture Act of 1939.


                                         -7-

<PAGE>

     7.    A copy of the report of condition of the trustee as of the close of
           business on December 31, 1996, published pursuant to the requirements
           of the Comptroller of the Currency.

     8.    Not applicable.

     9.    Not applicable.


     In answering any item in this Statement of Eligibility which relates to 
matters peculiarly within the knowledge of the obligor or the underwriters, 
the trustee will be relying upon information to be furnished to it by the 
obligor or the underwriters, as the case may be, and the trustee disclaims 
responsibility for the accuracy and completeness of such information.

- --------------------

Footnotes:

(1)  The trustee is a wholly owned subsidiary of First Union Corporation of
     Florida, a bank holding company and wholly owned subsidiary of First Union
     Corporation, a bank holding company.  The voting securities of First Union
     Corporation are described in Item 3.

(2)  The trustee's answer is based on the undersigned's actual knowledge. 
     Further inquiry and investigation is being conducted regarding the accuracy
     of such information.  If such inquiry and investigation requires a response
     materially different from the answer given, you will be notified
     immediately and an amendment to this Statement of Eligibility and
     Qualification will be filed promptly.

(3)  The obligor is Mid-State Trust VI, a business trust established under the
     laws of Delaware in connection with the issuance of the securities under
     the indenture.



                                         -8-


<PAGE>


                                      SIGNATURE


     Pursuant to the requirements of the Trust Indenture Act of 1939, the
trustee, First Union National Bank of Florida, a national banking association
organized and existing under the laws of the United States, has duly caused this
statement of eligibility to be signed on its behalf by the undersigned,
thereunto duly authorized, all in the City of Miami and the State of Florida, on
this 29th day of April, 1997.


                                     FIRST UNION NATIONAL BANK OF FLORIDA



                                     BY:       /S/ LISA DERRYBERRY       
                                        --------------------------------- 
                                          Lisa Derryberry
                                          Vice President




                                         -9-


<PAGE>

                                                         Exhibit 1 to Form T-1







                                                              Charter No. 17695
                        FIRST UNION NATIONAL BANK OF FLORIDA
                              ARTICLES OF ASSOCIATION


         The Articles of Association of this Association shall read, in their
entirety, as follows:

         FIRST.  The title of this Association shall be "First Union National
Bank of Florida."

         SECOND.  The main office shall be in Jacksonville, Duval County,
Florida.  The general business of the Association shall be conducted at its main
office and its legally established branches.

         THIRD.  The Board of Directors of this Association shall consist of
not less than five nor more than twenty-five persons qualified under the laws of
the United States, the exact number of Directors within such minimum and maximum
limits to be fixed and determined from time to time by resolution of a majority
of the full Board of Directors or by resolution of the shareholders at any
annual or special meeting thereof.  Unless otherwise provided by the laws of the
United States, any vacancy in the Board of Directors for any reason, including
an increase in the number thereof, may be filled by action of the Board of
Directors.

         FOURTH.  The regular annual meeting of the shareholders of this
Association shall be held at its main banking house, or other convenient place
duly authorized by the Board of Directors on such day of each year as is
specified therefor in the By-laws.

         FIFTH.  The authorized amount of capital stock of this Association
shall be ONE HUNDRED MILLION DOLLARS ($100,000,000), divided into 10,000,000
shares of common stock of the par value of Ten Dollars ($10.00) each; but said
capital stock may be increased or decreased from time to time, in accordance
with the provisions of the laws of the United States.

         If the capital stock is increased by the sale of additional shares
thereof, each shareholder shall be entitled to subscribe for such additional
shares in proportion to the number of shares of said capital stock owned by him
at the time the increase is authorized by the shareholders, unless another time
subsequent to the date of the shareholders' meeting is specified in a resolution
adopted by the shareholders at the time the increase is authorized.  The Board
of Directors shall have the power to prescribe a reasonable period of time
within which the preemptive rights to subscribe to the new shares of capital
stock must be exercised.

         If the capital stock is increased by a stock dividend, each
shareholder shall be entitled to his proportionate amount of such increase in
accordance with the number of shares of capital stock owned by him at the time
the increase is authorized by the shareholders, unless


                                           

<PAGE>

another time subsequent to the date of the shareholders' meeting is specified in
a resolution adopted by the shareholders at the time the increase is authorized.
The association, at any time and from time to time, may authorize and issue debt
obligations, whether or not subordinated, without the approval of the
shareholders.

            The Board of Directors shall appoint one of its members President of
this Association, who shall be Chairman of the Board, unless the Board appoints
another director to be the Chairman.  The Board of Directors shall have the
power to appoint one or more Vice Presidents, a Cashier, or Secretary and such
other officers and employees as may be required to transact the business of this
Association; to fix the salaries to be paid to such officers and employees of
this Association, and to dismiss any of such officers or employees and appoint
others to take their place.

            At the annual organizational meeting, the Board of Directors 
shall, by resolution, determine the order of succession to powers and 
authority of the President and Chief Executive Officer in the event of 
absence of the President and Chief Executive Officer.  The person succeeding 
to such powers and authority shall be a member of the Board of Directors.

            The Board of Directors shall have the power to define the duties of
officers and employees of this Association and to require adequate bonds from
them for the faithful performance of their duties; to make all By-laws that may
be lawful for the general regulation of the business of this Association and the
management of its affairs, and generally to do and perform all acts that may be
lawful for a Board of Directors to do and perform.

            The Board of Directors shall have the power to change the 
location of the main office of this Association to any other place within the 
limits of Jacksonville, Florida, without the approval of the shareholders of 
this Association but subject to the approval of the Comptroller of the 
Currency; and shall have the power to change the location of any branch or 
branches of this Association to any other location, without the approval of 
the shareholders of this Association but subject to the approval of the 
Comptroller of Currency.L

            SEVENTH.  The corporate existence of this Association shall continue
until terminated in accordance with the laws of the United States.

            EIGHTH. The Board of Directors of this Association, or any three 
or more shareholders owning, in the aggregate, not less than ten per centum 
(10%) of the stock of this Association, may call a special meeting of 
shareholders at any time.

            Unless otherwise provided by the laws of the United States, a 
notice of the time, place, and purpose of every regular annual, and every 
special meeting of the shareholders shall be given by first-class mail, 
postage prepaid, mailed at least ten days prior to the date of such meeting 
to each shareholder of record at his address as shown upon the books of this 
Association.

                                         -2-

<PAGE>

            Subject to the provisions of the laws of the United States, these
Articles of Association may be amended at any meeting of the shareholders for
which adequate notice has been given, by the affirmative vote of the owners of a
majority of the stock of this Association, voting in person or by proxy.

            NINTH.  Each director and executive officer of this Association 
shall be indemnified by the Association against liability in any proceeding 
(including without limitation a proceeding brought by or on behalf of the 
Association itself) arising out of his status as such or his activities in 
either of the foregoing capacities, except for any liability incurred on 
account of activities which were at the time taken known or believed by such 
person to be clearly in conflict with the best interests of the Association.  
Liabilities incurred by a director or executive officer of the Association in 
defending a proceeding shall be paid by the Association in advance of the 
final disposition of such proceeding upon receipt of an undertaking by the 
director or executive officer to repay such amount if it shall be determined, 
as provided in the last paragraph of this Article Ninth, that he is not 
entitled to be indemnified by the Association against such liabilities.

            The indemnity against liability in the preceding paragraph of 
this Article Ninth, including liabilities incurred in defending a proceeding, 
shall be automatic and self-operative.

            Any director, officer or employee of this Association who serves 
at the request of the Association as a director, officer, employee or agent 
of a charitable, not-for-profit, religious, educational or hospital 
corporation, partnership, joint venture, trust or other enterprise, or a 
trade association, or as a trustee or administrator under an employee benefit 
plan, or who serves at the request of the Association as a director, officer 
or employee of a business corporation in connection with the administration 
of an estate or trust by the Association, shall have the right to be 
indemnified by the Association, subject to the provisions set forth in the 
following paragraph of this Article Ninth, against liabilities in any manner 
arising out of or attributable to such status or activities in any such 
capacity, except for any liability incurred on account of activities which 
were at the time taken known or believed by such person to be clearly in 
conflict with the best interests of the Association, or of the corporation, 
partnership, joint venture, trust, enterprise, association or plan being 
served by such person.

            In the case of all persons except the directors and executive 
officers of the Association, the determination of whether a person is 
entitled to indemnification under the preceding paragraph of this Article 
Ninth shall be made by and in the sole discretion of the Chief Executive 
Officer of the Association.  In the case of the directors and executive 
officers of the Association, the indemnity against liability in the preceding 
paragraph of this Article Ninth shall be automatic and self-operative.

            For purposes of this Article Ninth of these Articles of Association
only, the following terms shall have the meanings indicated:

          (a)  "Association" means First Union National Bank of Florida and its
               direct and indirect wholly-owned subsidiaries.


                                         -3-

<PAGE>

        (b)  "Director" means an individual who is or was a director of the 
              Association.

        (c)  "Executive officer" means an officer of the Association who by
             resolution of the Board of Directors of the Association has been
             determined to be an executive officer of the Association for
             purposes of Regulation O of the Federal Reserve Board.

        (d) "Liability" means the obligation to pay a judgment, settlement,
             penalty, fine (including an excise tax assessed with respect to an
             employee benefit plan), or reasonable expenses, including counsel
             fees and expenses, incurred with respect to a proceeding.

        (e)  "Party" includes an individual who was, is, or is threatened to be
             made a named defendant or respondent in a proceeding.

        (f)  "Proceeding" means any threatened, pending, or completed claim,
             action, suit, or proceeding, whether civil, criminal,
             administrative, or investigative and whether formal or informal.

            The Association shall have no obligation to indemnify any person 
for an amount paid in settlement of a proceeding unless the Association 
consents in writing to such settlement.

            The right to indemnification herein provided for shall apply to 
persons who are directors, officers, or employees of banks or other entities 
that are hereafter merged or otherwise combined with the Association only 
after the effective date of such merger or other combination and only as to 
their status and activities after such date.

            The right to indemnification herein provided for shall inure to the
benefit of the heirs and legal representatives of any person entitled to such
right.

            No revocation of, change in, or adoption of any resolution or 
provision in the Articles of Association or By-laws of the Association 
inconsistent with, this Article Ninth shall adversely affect the rights of 
any director, officer, or employee of the Association with respect to (i) any 
proceeding commenced or threatened prior to such revocation, change, or 
adoption, or (ii) any proceeding arising out of any act or omission occurring 
prior to such revocation, change, or adoption, in either case, without the 
written consent of such director, officer, or employee.

            The rights hereunder shall be in addition to and not exclusive of 
any other rights to which a director, officer, or employee of the Association 
may be entitled under any statute, agreement, insurance policy, or otherwise.

            The Association shall have the power to purchase and maintain 
insurance on behalf of any person who is or

                                         -4-

<PAGE>

was a director, officer, or employee of the Association, or is or was serving at
the request of the Association as a director, officer, employee, or agent of
another corporation, partnership, joint venture, trust, trade association,
employee benefit plan, or other enterprise, against any liability asserted
against such director, officer, or employee in any such capacity, or arising out
of their status as such, whether or not the Association would have the power to
indemnify such director, officer, or employee against such liability, excluding
insurance coverage for a formal order assessing civil money penalties against an
Association director or employee.

            Notwithstanding anything to the contrary provided herein, no person
shall have a right to indemnification with respect to any liability (i) incurred
in an administrative proceeding or action instituted by an appropriate bank
regulatory agency which proceeding or action results in a final order assessing
civil money penalties or requiring affirmative action by an individual or
individuals in the form of payments to the Association, (ii) to the extent such
person is entitled to receive payment therefor under any insurance policy or
from any corporation, partnership, joint venture, trust, trade association,
employee benefit plan, or other enterprise other than the Association, or (iii)
to the extent that a court of competent jurisdiction determines that such
indemnification is void or prohibited under state or federal law.


                                  -5-


<PAGE>

                                                        Exhibit 2 to Form T-1




- --------------------------------------------------------------------------------
Comptroller of the Currency
Administrator of National Banks
- --------------------------------------------------------------------------------
Washington, D.C.  20219

                            CERTIFICATE

      I, Eugene A. Ludwig, Comptroller of the Currency, do hereby certify 
that the attached document is a true and complete copy on file in this Office 
of the Charter Certificate issued February 14, 1983, Chartering "First Union 
National Bank of Florida", Jacksonville, Florida (Charter No. 17695).

                                       IN TESTIMONY WHEREOF, I have hereunto
                                       subscribed my name and caused my seal of
                                       Office of the Comptroller of the
                                       Currency to be affixed to these presents
                                       at the Treasury Department, in the City
                                       of Washington and District of Columbia,
                                       this 12th day of February, 1996.


                                       /S/ EUGENE A. LUDWIG     
                                       ---------------------------------------
                                       Comptroller of the Currency


<PAGE>

                             COMPTROLLER OF THE CURRENCY
                       TREASURY DEPARTMENT OF THE UNITED STATES
                                   WASHINGTON, D.C.


         Whereas, satisfactory evidence has been presented to the Comptroller
of the Currency that "COMMERCE NATIONAL BANK" located in NAPLES, State of
FLORIDA, has complied with all provisions of the statutes of the United States
required to be complied with before being authorized to commence the business of
banking as a National Banking Association.

         Now, therefore, I hereby certify that the above-named association is
authorized to commence the business of banking as a National Banking
Association.

                                  In testimony whereof, witness my signature
                                  and seal of office this 14th day of February,
                                  1983.


                             Charter No. 17695.  /s/ C.T. Conover
                                                 Comptroller of the Currency



<PAGE>
                                                        Exhibit 3 to Form T-1



- --------------------------------------------------------------------------------
Comptroller of the Currency
Administrator of National Banks
- --------------------------------------------------------------------------------
Washington, D.C.  20219

                         CERTIFICATION OF FIDUCIARY POWERS

I, Stephen R. Steinbrink, Acting Comptroller of the Currency, do hereby certify
the records in this Office evidence "First Union National Bank of Florida",
Jacksonville, Florida (Charter No. 17695), was granted, under the hand and seal
of the Comptroller, the right to act in all fiduciary capacities authorized
under the provisions of The Act of Congress approved September 28, 1962, 76
Stat. 668, 12 U.S.C. 92a.  I further certify the authority so granted remains in
full force and effect.

                                       IN TESTIMONY WHEREOF, I have hereunto
                                       subscribed my name and caused my seal of
                                       Office of the Comptroller of the
                                       Currency to be affixed to these presents
                                       at the Treasury Department, in the City
                                       of Washington and District of Columbia,
                                       this 3rd day of June, 1992.



                                       /S/ STEPHEN R. STEINBRINK
                                       ---------------------------------------
                                       Acting Comptroller of the Currency




<PAGE>

                                                         Exhibit 4 to Form T-1


                                      BY-LAWS OF

                         FIRST UNION NATIONAL BANK OF FLORIDA
                          AS AMENDED 12/93, 2/95 AND 12/95)

                                      ARTICLE I

                               MEETINGS OF SHAREHOLDERS
                               ------------------------

SECTIONS 1.1 ANNUAL MEETING.  The annual meeting of the shareholders for the
election of directors and for the transaction of such other business as may
properly come before the meeting shall be held on the third Tuesday of February
in each year, commencing with the year 1996, except that the Board of Directors
may, from time to time and upon passage of a resolution specifically setting
forth its' reasons, set such other date for such meeting during the month of
February as the Board of Directors may deem necessary or appropriate; provided,
however, that if an annual meeting would otherwise fall on a legal holiday, then
such annual meeting shall be held on the second business day following such
legal holiday.  The holders of a majority of the outstanding shares entitled to
vote which are represented at any meeting of the shareholders may choose persons
to act as Chairman and as Secretary of the meeting.

SECTION 1.2 SPECIAL MEETINGS.  Except as otherwise specifically provided by
statute, special meetings of the shareholders may be called for any purpose at
any time by the Board of Directors or by any three or more shareholders owning,
in the aggregate, not less than ten percent of the stock of the Association. 
Every such special meeting, unless otherwise provided by law, shall be called by
mailing, postage prepaid, not less than ten days prior to the day fixed for such
meeting, to each shareholder at his address appearing on the books of the
Association, a notice stating the purpose of the meeting.

SECTION 1.3 NOMINATIONS FOR DIRECTORS.  Nominations for election to the Board of
Directors may be made by the Board of Directors or by any stockholder of any
outstanding class of capital stock of the bank entitled to vote for the election
of directors.  Nominations, other than those made by or on behalf of the
existing management of the bank, shall be made in writing and shall be delivered
or mailed to the President of the Bank and to the Comptroller of the Currency,
Washington, D.C., not less than 14 days nor more than 50 days prior to any
meeting is given to shareholders, such nomination shall be mailed or delivered
to the President of the bank and to the Comptroller of the Currency not later
than the close of business on the seventh day following the day on which the
notice of meeting was mailed.  Such notification shall contain the following
information to the extent known to the notifying shareholder: (a) the name and
address of each proposed nominee; (b) the principal occupation of each proposed
nominee; (c) the total number of shares of capital stock of the bank that will
be voted for each proposed nominee; (d) the name and residence address of the
notifying shareholder; and (e) the number of share of capital stock of the bank
owned by the notifying shareholder.  Nominations not made in accordance herewith
may, in his discretion, be disregarded by the chairman of the meeting, and upon
his instructions, the vote tellers may disregard all votes cast for each such
nominee.


<PAGE>

    SECTION 1.4 JUDGES OF ELECTION.  The Board may at any time appoint from
among the shareholders three or more persons to serve as Judges of Election at
any meeting of shareholders; to act as judges and tellers with respect to all
votes by ballot at such meeting and to file with the Secretary of the meeting a
Certificate under their hands, certifying the result thereof.

    SECTION 1.5 PROXIES.  Shareholders may vote at any meeting of the
shareholders by proxies duly authorized in writing, but no officer or employee
of this Association shall act as proxy.  Proxies shall be valid only for one
meeting, to be specified therein, any adjournments of such meeting.  Proxies
shall be dated and shall be filed with the records of the meeting.

    SECTION 1.6 QUORUM.  A majority of the outstanding capital stock,
represented in person or by proxy, shall constitute a quorum at any meeting of
shareholders, unless otherwise provided by law; but less than a quorum may
adjourn any meeting, from time to time, and the meeting may be held, as
adjourned, without further notice.  A majority of the votes cast shall decided
every question or matter submitted to the shareholders at any meeting, unless
otherwise provided by law or by the Articles of Association.

                                      ARTICLE II

                                      DIRECTORS

    SECTION 2.1 BOARD OF DIRECTORS.  The Board of Directors (hereinafter
referred to as the "Board"), shall have power to manage and administer the
business and affairs of the Association.  Except as expressly limited by law,
all corporate powers of the Association shall be vested in and may be exercised
by said Board.

    SECTION 2.2 NUMBER.  The Board shall consist of not less than five nor more
than twenty-five directors, the exact number within such minimum and maximum
limits to be fixed and determined from time to time by resolution of a majority
of the full Board or by resolution of the shareholders at any meeting thereof;
provided, however, that a majority of the full Board of Directors may not
increase the number of directors to a number which, (1) exceeds by more than two
the number of directors last elected by shareholders where such number was
fifteen or less, and (2) to a number which exceeds by more than four the number
of directors last elected by shareholders where such number was sixteen or more,
but in no event shall the number of directors exceed twenty-five.

    SECTION 2.3 ORGANIZATION MEETING.  The Secretary of the meeting upon
receiving the certificate of the judges, of the result of any election, shall
notify the directors-elect of their election and of the time at which they are
required to meet at the Main Office of the Association for the purpose of
organizing the new Board and electing and appointing officers of the Association
for the succeeding year.  Such meeting shall be held as soon thereafter as
practicable.  If, at the time fixed for such meeting, there shall not be a
quorum present, the directors present may adjourn the meeting from time to time,
until a quorum is obtained.


                                         -2-


<PAGE>

    SECTION 2.4 REGULAR MEETINGS.  Regular meetings of the Board of Directors
shall be held at such place and time as may be designated by resolution of the
Board of Directors.  Upon adoption of such resolution, no further notice of such
meeting dates or the places or times thereof shall be required.  Upon the
failure of the Board of Directors to adopt such a resolution, regular meetings
of the Board of Directors shall be held, without notice, on the Thursday
following the third Tuesday in February, May, August and November, commencing
with the year 1996, at the main office or at such other place and time as may be
designated by the Board of Directors.  When any regular meeting of the Board
would otherwise fall on a holiday, the meeting shall be held on the next
business day unless the Board shall designate some other day.

    SECTION 2.5 SPECIAL MEETINGS.  Special meetings of the Board of Directors
may be called by the President of the Association, or at the request of three
(3) or more directors.  Each member of the Board of Directors shall be given
notice stating the time and place, by telegram, letter, or in person, of each
such special meeting. 

    SECTION 2.6 QUORUM.  A majority of the directors shall constitute a quorum
at any meeting, except when otherwise provided by law; but a less number may
adjourn any meeting, from time to time, and the meeting may be held, as
adjourned, without further notice.

    SECTION 2.7 VACANCIES.  When any vacancy occurs among the directors, the
remaining members of the Board, in accordance with the laws of the United
States, may appoint a director to fill such vacancy at any regular meeting of
the Board, or at a special meeting called for that purpose.

    SECTION 2.8 ADVISORY BOARDS.  The Board of Directors may appoint an
Advisory Board or Boards in such place or places as the Board of Directors may
determine.  Each such Advisory Board shall consist of as many persons as the
Board of Directors may determine.  The duties of each Advisory Board shall be to
consult and advise with the Board of Directors and senior offices of the bank
with regard to the best interests of the Association and to perform such other
duties as the Board of Directors may lawfully delegate.

                                     ARTICLE III

                               COMMITTEES OF THE BOARD

    SECTION 3.1.  The Board of Directors, by resolution adopted by a majority
of the number of directors fixed by these By-Laws, may designate three or more
directors to constitute an Executive committee and other committees, each of
which, to the extent authorized by law and provided in such resolution, shall
have and may exercise all of the authority of the Board of Directors and the
management of the Association.  The designation of any committee and the
delegation thereto of authority shall not operate to relieve the Board of
Directors, or any member thereof, of any responsibility or liability imposed
upon it or any member of the Board of Directors by law.  The Board of Directors
reserves to itself alone the power to act (1) dissolution, merger or
consolidation, or disposition of substantially all corporate property, (2)
designation of committees or filling vacancies on the Board of


                                         -3-


<PAGE>

Directors or on a committee of the Board (except as hereinafter provided), (3)
adoption, amendment or repeal of By-Laws, (4) amendment or repeal of any
resolution of the Board which by its terms is not so amendable or repealable,
and (5) declaration of dividends, issuance of stock, or recommendations to
stockholders of any action requiring stockholder approval.

    The Board of Directors or the Chairman of the Board of Directors of the
Association may change the membership of any committee at any time, fill
vacancies therein, discharge any committee or member thereof either with or
without cause at any time and change at any time the authority and
responsibility of any such committee.

    A majority of the members of any committee of the Board of Directors may
fix such committee's rules of procedure.  All action by any committee shall be
reported to the Board of Directors at a meeting succeeding such action, except
such actions as the Board may not require to be reported to it in the resolution
creating any such committee.  Any action by any committee shall be subject to
revision, alteration, and approval by the Board of Directors, except to the
extent otherwise provided in the resolution creating such committee; provided,
however, that no rights or acts of third parties shall be affected by any such
revision or alteration.


                                      ARTICLE IV

                                OFFICERS AND EMPLOYEES

    SECTION 4.1 OFFICERS.  The officers of this Association may be a Chairman
of the Board, one or more Vice Chairman (who shall not be required to be a
director of the Association), a Chairman of the Executive Committee of the Board
(who shall preside at meetings of the Board and of the Executive Committee of
the Board, if a Chairman of the Executive Committee of the Board shall then be
in office), a President, one or more Vice Presidents, a Secretary, and such
other officers as may be appointed by the Board of Directors.  The Chairman of
the Board and the President shall be a member of the Board of Directors.  Any
two offices or more may be held by one person, but no officer shall sign or
execute any document in more than one capacity.

    SECTION 4.2 ELECTION, TERM OF OFFICE, AND QUALIFICATION.  Each officer
shall be chosen by the Board of Directors and shall hold office until the annual
meeting of the Board of Directors held next after his election or until his
successor shall have been duly chosen and qualified, or until his death, or
until he shall resign, or shall have been disqualified, or shall have been
removed from office.

    SECTION 4.2(A) OFFICERS ACTING AS ASSISTANT SECRETARY.  Notwithstanding
Section 1 of these By-Laws, any Senior Vice President, Vice President, or
Assistant Vice President shall have, by virtue of his office, and by authority
of the By-Laws, the authority from time to time to act as an Assistant Secretary
of the Bank, and to such extent, said officers are appointed to the office of
Assistant Secretary.


                                         -4-

<PAGE>

    SECTION 4.3 CHIEF EXECUTIVE OFFICER.  The Board of Directors shall
designate one of its members to be the President of this Association, and the
officer so designated shall be an ex-officio member of all committees of the
Association except the Examining Committee, and its Chief Executive Officer
unless some other officer is so designated by the Board of Directors.

    SECTION 4.4 DUTIES OF OFFICERS.  The duties of all officers shall be
prescribed by the Board of Directors.  Nevertheless, the Board of Directors may
delegate to the Chief Executive Officer the authority to prescribe the duties of
other officers of the corporation not inconsistent with law, the charter, and
these By-Laws, and to appoint other employees, prescribe their duties, and to
dismiss them.  Notwithstanding such delegation of authority, any officer or
employee also may be dismissed at any time by the Board of Directors.

    SECTION 4.5 OTHER EMPLOYEES.  The Board of Directors may appoint from time
to time such tellers, vault custodians, bookkeepers, and other clerks, agents,
and employees as it may deem advisable for the prompt and orderly transaction of
the business of the Association, define their duties, fix the salary to be paid
them, and dismiss them.  Subject to the authority of the Board of Directors, the
Chief Executive Officer or any other officer of the Association authorized by
him, may appoint and dismiss all such tellers, vault custodians, bookkeepers and
other clerks, agents, and employees, prescribe their duties and the conditions
of their employment, and from time to time fix their compensation.

    SECTION 4.6 REMOVAL AND RESIGNATION.  Any officer or employee of the
Association may be removed either with or without cause by the Board of
Directors.  Any employee other than an officer elected by the Board of Directors
may be dismissed in accordance with the provisions of the preceding Section 4.5.
Any officer may resign at any time by giving written notice to the Board of
Directors or to the Chief Executive Officer of the Association.  Any such
resignation shall become effective upon its being accepted by the Board of
Directors, or the Chief Executive Officer. 


                                      ARTICLE V

                                   FIDUCIARY POWERS

    SECTION 5.1 CAPITAL MANAGEMENT GROUP.  There shall be an area of this
Association known as the Capital Management Group which shall be responsible for
the exercise of the fiduciary powers of this Association.  The Capital
Management Group shall consist of four service areas: Fiduciary Services, Retail
Services, Investments and Marketing.  The Fiduciary Services unit shall consist
of personal trust, employee benefits, corporate trust and operations.  The
General Office for the Fiduciary Services unit shall be located in Jacksonville,
Florida, with Regional Trust Offices located in such cities within the State of
Florida as designated by the Board of Directors.

    SECTION 5.2 TRUST OFFICERS.  There shall be a General Trust Officer of this
Association whose duties shall be to manage, supervise and direct all the
activities of the Capital Management Group.  Further, there shall be one or more
Senior Trust Officers designated to assist the General Trust Officer in the
performance of his duties.  They shall do or cause to be 


                                         -5-

<PAGE>

done all things necessary or proper in carrying out the business of the Capital
Management Group in accordance with provisions of applicable law and regulation.

    SECTION 5.3 CAPITAL MANAGEMENT/GENERAL TRUST COMMITTEE.  There shall be a
Capital Management/General Trust Committee composed of not less than four (4)
members of the Board of Directors of this Association who shall be appointed
annually or from time to time by its membership.  The Board of Directors may
also appoint advisory directors and officers to the General Trust Committee to
act in an advisory capacity, but without vote.  The General Trust Officer shall
serve as an ex-officio member of the Committee.  Each member shall serve until
his successor is appointed.  The Board of Directors or the Chairman of the Board
may change the membership of the Capital Management/General Trust Committee at
any time, fill vacancies therein, or discharge any member thereof with or
without cause at any time.  The Committee shall counsel and advise on all
matters relating to the business or affairs of the Capital Management Group and
shall adopt overall policies for the conduct of the business of the Capital
Management Group including but not limited to: general administration,
investment policies, new business development, and review for approval of major
assignments of functional responsibilities.  The Committee shall meet at least
quarterly as or called for by its Chairman or any three (3) members of the
Committee.  A quorum shall consist of three (3) members.  In carrying out its
responsibilities, the Capital Management/General Trust Committee shall review
the actions of all officers, employees and committees utilized by this
Association in connection with the activities of the Capital Management Group
and may assign the administration and performance of any fiduciary powers or
duties to any of such officers or employee or to the Investment Policy
Committee, Personal Trust Administration Committee, Account Review Committee,
Corporate and Institutional Accounts Committee, or any other committees it shall
designate.  One of the methods to be used in the review process will be the
thorough scrutiny of the Report of Examination by the Office of the Comptroller
of the Currency and the reports of the Audit Division of First Union Corporation
and First Union National Bank of Florida, as they relate to the activities of
the Capital Management Group.  These reviews shall be in addition to reviews of
such reports by the Audit Committee of the Board of Directors.  The Chairman of
the Capital Management/General Trust Committee shall be appointee by the
Chairman of the Board of Directors.  He shall cause to be recorded in
appropriate minutes all actions taken by the Committee.  The minutes shall be
signed by its Secretary and approved by its Chairman.  Further, the Committee
shall summarize all actions taken by it and shall submit a report of its
proceedings to the Board of Directors at it next regularly scheduled meeting
following a meeting of the Capital Management/General Trust Committee.  As
required by Section 9.7 of Regulation 9 of the Comptroller of the Currency, the
Board of Directors retains responsibility for the proper exercise of the
fiduciary powers of this Association.

    The Fiduciary Services unit of the Capital Management Group will maintain a
list of securities approved for investment in fiduciary accounts and will from
time to time provide the Capital Management/General Trust Committee with current
information relative to such list and also with respect to transactions in other
securities not on such list.  It is the policy of this Association that members
of the Capital Management/General Trust Committee should not buy, sell or trade
in securities which are on such approved list or in any other securities in



                                         -6-

<PAGE>

which the Fiduciary Services unit has taken, or intends to take, a position in
fiduciary accounts in any circumstances in which any such transaction could be
viewed as a possible conflict of interest or could constitute a violation of
applicable law or regulation.  Accordingly, if any such securities are owned by
any member of the Capital Management/General Trust Committee at the time of
appointment to such Committee, the Capital Management Group shall be promptly so
informed in writing.  If any member of the Capital Management/General Trust
Committee intends to buy, sell, or trade in any such securities while serving as
member of the Committee, he should first notify the Capital Management Group in
order to make certain that any proposed transaction will not constitute a
violation of this policy or of applicable law or regulation.

    SECTION 5.4 INVESTMENT POLICY COMMITTEE.  There shall be an Investment
Policy Committee composed of not less than seven (7) officers and/or employees
of this Association who shall be appointed annually or from time to time by the
Board of Directors.  Each member shall serve until his successor is appointed. 
Meetings shall be called by the Chairman or any two (2) members of the
Committee.  A quorum shall consist of five (5) members.  The Investment Policy
Committee shall exercise such fiduciary powers and perform such duties as may be
assigned to it by the Capital Management/General Trust Committee.  All actions
taken by the Investment Policy Committee shall be recorded in appropriate
minutes, signed by the Secretary thereof, approved by its Chairman and submitted
to the Capital Management/General Trust Committee at its next ensuing regular
meeting for its review and approval.

    SECTION 5.5 PERSONAL TRUST ADMINISTRATION COMMITTEE.  There shall be a
Personal Trust Administration Committee composed of not less than five (5)
officers, who shall be appointed annually or from time to time by the Board of
Directors.  Each member shall serve until his successor is appointed.  Meetings
shall be called by the Chairman or any three (3) members of the Committee.  A
quorum shall consist of three (3) members.  The Personal Trust Administration
Committee shall exercise such fiduciary powers and perform such duties as may be
assigned to it by the Capital Management/General Trust Committee.  All action
taken by the Personal Trust Administration Committee shall be recorded in
appropriate minutes signed by the Secretary thereof, approved by its Chairman,
and submitted to the Capital Management/General Trust Committee at its next
ensuing regular meeting for its review and approval.

    SECTION 5.6 ACCOUNT REVIEW COMMITTEE.  There shall be an Account Review
Committee composed of not less than four (4) officers and/or employees of this
Association, who shall be appointed annually or from time to time by the Board
of Directors.  Each member shall serve until his successor is appointed. 
Meetings shall be called by the Chairman or any two (2) members of the
Committee.  A quorum shall consist of three (3) members.  The Account Review
Committee shall exercise such fiduciary powers and perform such duties as may be
assigned to it by the Capital Management/General Trust Committee.  All actions
taken by the Account Review Committee shall be recorded in appropriate minutes,
signed by the Secretary thereof, approved by its Chairman and submitted to the
Capital Management/General Trust Committee at its next ensuing regular meeting
for its review and approval.


                                         -7-

<PAGE>

    SECTION 5.7 CORPORATE AND INSTITUTIONAL ACCOUNTS COMMITTEE.  There shall be
a Corporate and Institutional Accounts Committee composed of not less than five
(5) officers and/or employees of this Association, who shall be appointed
annually, or from time to time, by the Capital Management/General Trust
Committee and approved by the Board of Directors.  Meetings may be called by the
Chairman or any two (2) members of the Committee.  A quorum shall consist of
three (3) members.  The Corporate and Institutional Accounts Committee shall
exercise such fiduciary powers and duties as may be assigned to it by the
General Trust Committee.  All actions taken by the Corporate and Institutional
Accounts Committee shall be recorded in appropriate minutes, signed by the
Secretary thereof, approved by its Chairman and made available to the General
Trust Committee at its next ensuing regular meeting for its review and approval.

                                      ARTICLE VI

                             STOCK AND STOCK CERTIFICATES

    SECTION 6.1 TRANSFERS.  Shares of stock shall be transferable on the books
of the Association, and a transfer book shall be kept in which all transfers of
stock shall be recorded.  Every person becoming a shareholder by such transfer
shall, in proportion to his shares, succeed to all rights and liabilities of the
prior holder of such shares.

    SECTION 6.2 STOCK CERTIFICATES.  Certificates of stock shall bear the
signature of the Chairman, the Vice Chairman, the President, or a Vice President
(which may be engraved, printed, or impressed), and shall be signed manually or
by facsimile process by the Secretary, Assistant Secretary, Cashier, Assistant
Cashier, or any other officer appointed by the Board of Directors for that
purpose, to be known as an Authorized Officer, and the seal of the Association
shall be engraved thereon.  Each certificate shall recite on its face that the
stock represented thereby is transferable only upon the books of the Association
properly endorsed.

                                     ARTICLE VII

                                    CORPORATE SEAL

    SECTION 7.1.  The President, the Cashier, the Secretary, or any Assistant
Cashier, or Assistant Secretary, or other officer thereunto designated by the
Board of Directors shall have authority to affix the corporate seal to any
document requiring such seal, and to attest the same.  Such seal shall be
substantially in the following form.

                                    ARTICLE VIII
                                          
                              MISCELLANEOUS PROVISIONS

    SECTION 8.1 FISCAL YEAR.  The fiscal year of the Association shall be the
calendar year.

    SECTION 8.2 EXECUTION OF INSTRUMENTS.  All agreements, indentures,
mortgages, deeds, conveyances, transfers, certificates, declarations, receipts,
discharges, releases, satisfactions, settlements, petitions, schedules,
accounts, affidavits, bonds, undertakings, proxies, and other 



                                         -8-

<PAGE>

instruments or documents may be signed, executed, acknowledged, verified,
delivered or accepted in behalf of the Association by the Chairman of the Board,
or the President, or any Vice Chairman of the Board, any Vice President or
Assistant Vice President, or the Secretary or Assistant Secretary, Cashier, or
Assistant Cashier, or, if in connection with the exercise of fiduciary powers of
the Association, by any of said officers or by any Trust Officer or Assistant
Trust Officer; provided, however, that where required, any such instrument shall
be attested by one of said officers other than the officer executing such
instrument.  Any such instruments may also be executed, acknowledged, verified,
delivered, or accepted in behalf of the Association in such other manner and by
such other officers as the Board of Directors may from time to time direct.  The
provisions of this Section 8.2 are supplementary to any other provision of these
By-laws.

    SECTION 8.3 RECORDS.  The Articles of Association, the By-laws, and the
proceedings of all meetings of the shareholders, the Board of Directors,
standing committees of the Board, shall be recorded in appropriate minutes books
provided for the purpose.  The minutes of each meeting shall be signed by the
Secretary, Cashier, or other officer appointed to act at Secretary of the
meeting.

                                      ARTICLE IX

                                       BY-LAWS

    SECTION 9.1 INSPECTION.  A copy of the By-laws, with all amendments
thereto, shall at all times be kept in a convenient place at the Head Office of
the Association, and shall be open for inspection to all shareholders, during
banking hours.

    SECTION 9.2 AMENDMENTS.  The By-laws may be amended, altered or repealed,
at any regular or special meeting of the Board of Directors, by a vote of a
majority of the whole number of Directors.



                                         -9-


<PAGE>




                                      EXHIBIT A


                         First Union National Bank of Florida
                                      Article X
                                  Emergency By-laws

    In the event of an emergency declared by the President of the United States
or the person performing his functions, the officers and employees of this
Association will continue to conduct the affairs of the Association under such
guidelines from the directors or the Executive Committee as may be available
except as to matters which by statute require specific approval of the Board of
Directors and subject to conformance with any applicable governmental directives
during the emergency.


                          OFFICERS PRO TEMPORE AND DISASTER

    Section 1. The surviving members of the Board of Directors or the Executive
Committee shall have the power, in the absence or disability of any officer, or
upon the refusal of any officer to act, to delegate and prescribe such officer's
powers and duties to any other officer, or to any director, for the time being.

    Section 2. In the event of a state of disaster of sufficient severity to
prevent the conduct and management of the affairs and business of this
Association by its directors and officers as contemplated by these By-laws, any
two or more available members of the then incumbent Executive Committee shall
constitute a quorum of that Committee for the full conduct and management of the
affairs and business of the Association in accordance with the provisions of
Article II of these By-laws; and in addition, such Committee shall be empowered
to exercise all of the powers reserved to the General Trust Committee under
Section 5.3 of Article V hereof.  In the event of the unavailability, at such
time, of a minimum of two members of the then incumbent Executive Committee, any
three available directors shall constitute the Executive Committee for the full
conduct and management of the affairs and business of the Association in
accordance with the foregoing provisions of this section.  This By-law shall be
subject to implementation by resolutions of the Board of Directors passed from
time to time for that purpose, and any provisions of these By-laws (other than
this section) and any resolutions which are contrary to the provisions of this
section or to the provisions of any such implementary resolutions shall be
suspended until it shall be determined by an interim Executive Committee acting
under this section that it shall be to the advantage of this Association to
resume the conduct and management of its affairs and business under all of the
other provisions of these By-laws.

                                  Officer Succession


    BE IT RESOLVED, that if consequent upon war or warlike damage or disaster,
the Chief Executive Officer of this Association cannot be located by the then
acting Head Officer or is unable to assume or to continue normal executive
duties, then the authority and duties of



                                         -10-

<PAGE>

the Chief Executive Officer shall, without further action of the Board of
Directors, be automatically assumed by one of the following persons in the order
designated:

Chairman
President
Division Head/Area Administrator - Within this officer class, officers shall
take seniority on the basis of length of service in such office or, in the event
of equality, length of service as an officer of the Association.

    Any one of the above persons who in accordance with this resolution assumes
the authority and duties of the Chief Executive Officer shall continue to serve
until he resigns or until five-sixths of the other officers who are attached to
the then acting Head Office decide in writing he is unable to perform said
duties or until the elected Chief Executive Officer of this Association, or a
person higher on the above list, shall become available to perform the duties of
Chief Executive Officer of the Association.

    BE IT FURTHER RESOLVED, that anyone dealing with this Association may
accept a certification by any three officers that a specified individual is
acting as Chief Executive Officer in accordance with this resolution; and that
anyone accepting such certification may continue to consider it in force until
notified in writing of a change, said notice of change to carry the signatures
of three officers of the Association.

                                 Alternate Locations

    The offices of the Association at which its business shall be conducted
shall be the main office thereof in each city which is designated as a City
Office (and branches, if any), and any other legally authorized location which
may be leased or acquired by this Association to carry on its business.  During
an emergency resulting in any authorized place of business of this Association
being unable to function, the business ordinarily conducted at such location
shall be relocated elsewhere in suitable quarters, in addition to or in lieu of
the locations heretofore mentioned, as may be designated by the Board of
Directors or by the Executive Committee or by such persons as are then, in
accordance with resolutions adopted from time to time by the Board of Directors
dealing with the exercise of authority in the time of such emergency, conducting
the affairs of this Association.  Any temporarily relocated place of business of
this Association shall be returned to its legally authorized location as soon as
practicable and such temporary place of business shall then be discontinued.

                                 Acting Head Offices


    BE IT RESOLVED, that in case of and provided because of war or warlike
damage or disaster, the General Office of this Association, located in
Jacksonville, Florida, is unable temporarily to continue its functions, the
Orlando office, located in Orlando, Florida, shall automatically and without
further action of this Board of Directors, become the "Acting Head Office of
this Association";


                                         -11-


<PAGE>


    BE IT FURTHER RESOLVED, that if by reason of said war or warlike damage 
or disaster, both the General Office of this Association and the said Orlando 
office of this Association are unable to carry on their functions, then and 
in such case, the Pompano Beach Office of this Association, located in 
Pompano Beach, Florida, shall, without further action of this Board of 
Directors, become the "Acting Head Office of this Association"; and if 
neither the Orlando Office nor the Pompano Beach Office can carry on their 
functions, then the Tampa Office of this Association, located in Tampa 
Florida, shall, without further action of this Board of Directors, become the 
"Acting Head Office of this Association"; and if neither the Orlando office, 
the Pompano Beach Office, nor the Tampa, Office can carry on their functions, 
then the Vero Beach Operations Office of this Association, located in Vero 
Beach, Florida, shall, without further action of this Board of Directors, 
become the "Acting Head Office of this Association". The Head Office shall 
resume its functions at its legally authorized location as soon as 
practicable.


                                 -12-



<PAGE>

                                                         Exhibit 6 to Form T-1



     First Union National Bank of Florida, pursuant to the requirements of
Section 321(b) of the Trust Indenture Act of 1939, as amended (the "Act") in
connection with the proposed issuance by Mid-State Trust VI of its Asset Backed
Notes hereby consents that reports of examinations by federal, state,
territorial or district authorities may be furnished by such authorities to the
Securities and Exchange Commission upon request therefor, as contemplated by
Section 321(b) of the Act.

     Dated:  April 29, 1997.


                                  FIRST UNION NATIONAL BANK OF FLORIDA



                                  BY:       /S/ LISA DERRYBERRY       
                                     --------------------------------- 
                                       Lisa Derryberry
                                       Vice President






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