VANDERBILT MANUFACTURED HOUSING SERIES 1997-B
8-K, 1997-06-11
ASSET-BACKED SECURITIES
Previous: GABLES REALTY LIMITED PARTNERSHIP, 10-12G, 1997-06-11
Next: NATIONWIDE VARIABLE ACCOUNT 9, N-4 EL, 1997-06-11



                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the
                       Securities Exchange Act of 1934


                    Date of Report (Date of earliest Event
                           Reported): May 28, 1997


          VANDERBILT  MORTGAGE  AND FINANCE,  INC.  (as  seller and
          servicer under the Pooling and Servicing Agreement, dated
          as of April  26, 1997, providing for the  issuance of the
          Vanderbilt  Mortgage  and   Finance,  Inc.,  Manufactured
          Housing    Contract    Senior/Subordinate    Pass-Through
          Certificates, Series 1997B). 

                             CLAYTON HOMES, INC.
                       VANDERBILT MORTGAGE AND FINANCE, INC.               
       --------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


  Clayton Homes, Inc. - Del.
  Vanderbilt - Tennessee                333-14033          62-0997810
- ----------------------------          -------------       ------------
   
(State or Other Jurisdiction          (Commission        (I.R.S. Employer
     of Incorporation)                File Number)       Identification No.)


4726 Airport Highway
Louisville, Tennessee                                  37777     
- ----------------------                                 ----------
(Address of Principal                                  (Zip Code)
 Executive Offices)


  Registrant's telephone number, including area code (423) 970-7200   
                                                     -----------------
                                                                           
- ---------------------------------------------------------------------------
(Former Address:
                                                                           
- ---------------------------------------------------------------------------
                                                   


Item 5.  Other Events
         ------------

     On May 28,  1997, Vanderbilt Mortgage and Finance,  Inc. (the "Company")
entered into  a Pooling and  Servicing Agreement dated  as of April  26, 1997
(the "Pooling and Servicing Agreement"), by and among, the Company, as seller
and  servicer, Clayton  Homes, Inc.,  as  provider of  the limited  guarantee
("CHI"),  and The  Chase Manhattan  Bank, as  trustee (the  "Trustee").   The
Pooling and Servicing Agreement is annexed hereto as Exhibit 1.


Item 7.  Financial Statements, Pro Forma Financial
         -----------------------------------------
         Information and Exhibits.
         ------------------------

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     1.   The Pooling and Servicing Agreement, dated as of April 26, 1997, by
          and  among, the  Company, CHI  and the  Trustee, providing  for the
          issuance of the Certificates.



                                  SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrants have duly caused this report to be  signed on their behalf by the
undersigned hereunto duly authorized.

VANDERBILT MORTGAGE AND FINANCE, INC.



By: /s/ David R. Jordan              
    ---------------------------------
    Name: David R. Jordan
    Title: Vice President/ Controller

CLAYTON HOMES, INC.


By: /s/ David R. Jordan             
    --------------------------------
    Name: David R. Jordan
    Title: Assistant Secretary
    

Dated:  June 11, 1997


                                Exhibit Index
                               -------------


Exhibit                                                                Page
- -------                                                                ----

1.   Pooling and Servicing Agreement                                     5








                    VANDERBILT MORTGAGE AND FINANCE, INC.,
                           AS SELLER AND SERVICER,

                             CLAYTON HOMES, INC.,
                     AS PROVIDER OF THE LIMITED GUARANTEE

                                     and


                     THE CHASE MANHATTAN BANK, AS TRUSTEE



                       POOLING AND SERVICING AGREEMENT
                          Dated as of April 26, 1997


                        Manufactured Housing Contract
                 Senior/Subordinate Pass-Through Certificates
                                 Series 1997B

                              TABLE OF CONTENTS

                                                                         Page

                                  ARTICLE I

                                 DEFINITIONS

     Section 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . I-1
     Section 1.02.  Determination of Scheduled Payments . . . . . . . .  I-40

                                  ARTICLE II

                     CONVEYANCE OF CONTRACTS; TRUST FUND;
                       PERFECTION OF SECURITY INTEREST;
                             CUSTODY OF CONTRACTS

     Section 2.01.  Conveyance of Contracts and Other
                     Rights . . . . . . . . . . . . . . . . . . . . . .  II-1
     Section 2.02.  Filing; Name Change or Relocation . . . . . . . . .  II-2
     Section 2.03.  Acceptance by Trustee . . . . . . . . . . . . . . .  II-4
     Section 2.04.  (Reserved)  . . . . . . . . . . . . . . . . . . . .  II-4
     Section 2.05.  REMIC Election; Designation of Regular
                     and Residual Interests; Tax Year . . . . . . . . .  II-4
     Section 2.06.  Designation of Startup Day  . . . . . . . . . . . .  II-4
     Section 2.07.  REMIC Certificate Maturity Date . . . . . . . . . .  II-4

                                 ARTICLE III

                        REPRESENTATIONS AND WARRANTIES

     Section 3.01.  Representations and Warranties 
                     Regarding the Company  . . . . . . . . . . . . . . III-1
     Section 3.02.  Representations and Warranties 
                     Regarding Each Contract  . . . . . . . . . . . . . III-2
     Section 3.03.  Representations and Warranties 
                     Regarding the Contracts in the 
                     Aggregate  . . . . . . . . . . . . . . . . . . . . III-5
     Section 3.04.  Representations and Warranties 
                     Regarding the Contract Files . . . . . . . . . . . III-7
     Section 3.05.  Repurchases of Contracts or 
                     Substitution of Contracts for 
                     Breach of Representations and 
                     Warranties . . . . . . . . . . . . . . . . . . . . III-7

                                  ARTICLE IV

                               THE CERTIFICATES

     Section 4.01.  The Certificates  . . . . . . . . . . . . . . . . .  IV-1
     Section 4.02.  Registration of Transfer and Exchange 
                     of Certificates  . . . . . . . . . . . . . . . . .  IV-2


     Section 4.03.  Mutilated, Destroyed, Lost or Stolen
                     Certificate  . . . . . . . . . . . . . . . . . . .  IV-6
     Section 4.04.  Persons Deemed Owners . . . . . . . . . . . . . . .  IV-7
     Section 4.05.  Appointment of Paying Agent . . . . . . . . . . . .  IV-7
     Section 4.06.  Access to List of Certificateholders'
                     Names and Addresses  . . . . . . . . . . . . . . .  IV-7
     Section 4.07.  Authenticating Agents . . . . . . . . . . . . . . .  IV-8
     Section 4.08.  Class R Certificate . . . . . . . . . . . . . . . .  IV-8

                                  ARTICLE V

                  ADMINISTRATION AND SERVICING OF CONTRACTS

     Section 5.01.  Responsibility for Contract
                     Administration and Servicing . . . . . . . . . . . . V-1
     Section 5.02.  Standard of Care  . . . . . . . . . . . . . . . . . . V-1
     Section 5.03.  Records . . . . . . . . . . . . . . . . . . . . . . . V-1
     Section 5.04.  Inspection  . . . . . . . . . . . . . . . . . . . . . V-2
     Section 5.05.  Establishment of and Deposits in
                     Certificate Accounts . . . . . . . . . . . . . . . . V-2
     Section 5.06.  Payment of Taxes  . . . . . . . . . . . . . . . . . . V-3
     Section 5.07.  Enforcement . . . . . . . . . . . . . . . . . . . . . V-4
     Section 5.08.  Transfer of Certificate Accounts  . . . . . . . . . . V-4
     Section 5.09.  Maintenance of Hazard Insurance
                     Policies . . . . . . . . . . . . . . . . . . . . . . V-4
     Section 5.10.  Fidelity Bond and Errors and Omissions
                     Insurance  . . . . . . . . . . . . . . . . . . . . . V-6
     Section 5.11.  Collections under Hazard Insurance
                     Policies; Consent to Transfers of
                     Manufactured Homes; Assumption 
                     Agreements . . . . . . . . . . . . . . . . . . . . . V-6
     Section 5.12.  Realization upon Defaulted Contracts  . . . . . . . . V-7
     Section 5.13.  Costs and Expenses  . . . . . . . . . . . . . . . . . V-8
     Section 5.14.  Trustee to Cooperate  . . . . . . . . . . . . . . . . V-9
     Section 5.15.  Servicing and Other Compensation  . . . . . . . . . . V-9
     Section 5.16.  Custody of Contracts  . . . . . . . . . . . . . . . . V-9
     Section 5.17.  REMIC Compliance  . . . . . . . . . . . . . . . . .  V-11
     Section 5.18.  Establishment of and Deposits in
                     Distribution Accounts  . . . . . . . . . . . . . .  V-14

                                  ARTICLE VI

               PAYMENTS TO THE CERTIFICATEHOLDERS; WITHDRAWALS
                          FROM CERTIFICATE ACCOUNTS

     Section 6.01.  Monthly Payments  . . . . . . . . . . . . . . . . .  VI-1
     Section 6.02.  Permitted Withdrawals from the
                     Certificate Accounts . . . . . . . . . . . . . . . VI-10
     Section 6.03.  (Reserved)  . . . . . . . . . . . . . . . . . . . . VI-12
     Section 6.04.  Monthly Advances by the Servicer  . . . . . . . . . VI-12
     Section 6.05.  Limited Guarantee . . . . . . . . . . . . . . . . . VI-12
     Section 6.06.  Alternate Credit Enhancement  . . . . . . . . . . . VI-13
     Section 6.07.  Calculation of the Class I A-1
                     Remittance Rate, the Class II A-1 
                     Remittance Rate, the Class II B-1 
                     Remittance Rate, the Class II B-2 
                     Remittance Rate and the Class II B-3
                     Remittance Rate  . . . . . . . . . . . . . . . . . VI-13

                                 ARTICLE VII

                                   REPORTS

     Section 7.01.  Monthly Reports . . . . . . . . . . . . . . . . . . VII-1
     Section 7.02.  Certificate of Servicing Officer  . . . . . . . . . VII-4
     Section 7.03.  Other Data  . . . . . . . . . . . . . . . . . . . . VII-5
     Section 7.04.  Annual Statement as to Compliance . . . . . . . . . VII-5
     Section 7.05.  Annual Independent Public Accountants'
                     Servicing Report . . . . . . . . . . . . . . . . . VII-5
     Section 7.06.  Statements to Certificateholders  . . . . . . . . . VII-5

                                 ARTICLE VIII

                  INDEMNITIES; THE COMPANY AND THE SERVICER

     Section 8.01.  Liabilities to Obligors . . . . . . . . . . . . .  VIII-1
     Section 8.02.  Tax Indemnification . . . . . . . . . . . . . . .  VIII-1
     Section 8.03.  Servicer's Indemnities  . . . . . . . . . . . . .  VIII-1
     Section 8.04.  Operation of Indemnities  . . . . . . . . . . . .  VIII-2
     Section 8.05.  Merger or Consolidation of the 
                     Company or the Servicer  . . . . . . . . . . . .  VIII-2
     Section 8.06.  Limitation on Liability of the 
                     Servicer and Others  . . . . . . . . . . . . . .  VIII-2
     Section 8.07.  Assignment by Servicer  . . . . . . . . . . . . .  VIII-3
     Section 8.08.  Successor to the Servicer . . . . . . . . . . . .  VIII-3

                                  ARTICLE IX

                                   DEFAULT

     Section 9.01.  Events of Default . . . . . . . . . . . . . . . . .  IX-1
     Section 9.02.  Waiver of Defaults  . . . . . . . . . . . . . . . .  IX-2
     Section 9.03.  Trustee to Act; Appointment of
                     Successor  . . . . . . . . . . . . . . . . . . . .  IX-2
     Section 9.04.  Notification to Certificateholders  . . . . . . . .  IX-2
     Section 9.05.  Effect of Transfer  . . . . . . . . . . . . . . . .  IX-3
     Section 9.06.  Transfer of the Accounts  . . . . . . . . . . . . .  IX-3

                                  ARTICLE X

                            CONCERNING THE TRUSTEE

     Section 10.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . X-1
     Section 10.02.  Certain Matters Affecting the Trustee  . . . . . . . X-2
     Section 10.03.  Trustee Not Liable for Certificates or
                      Contracts . . . . . . . . . . . . . . . . . . . . . X-3
     Section 10.04.  Trustee May Own Certificates . . . . . . . . . . . . X-4
     Section 10.05.  Servicer to Pay Fees and Expenses of
                      Trustee . . . . . . . . . . . . . . . . . . . . . . X-4
     Section 10.06.  Eligibility Requirements for Trustee . . . . . . . . X-4
     Section 10.07.  Resignation and Removal of the Trustee . . . . . . . X-5
     Section 10.08.  Successor Trustee  . . . . . . . . . . . . . . . . . X-6
     Section 10.09.  Merger or Consolidation of Trustee . . . . . . . . . X-6
     Section 10.10.  Appointment of Co-Trustee or Separate
                      Trustee . . . . . . . . . . . . . . . . . . . . . . X-6
     Section 10.11.  Appointment of Office or Agency  . . . . . . . . . . X-8
     Section 10.12.  Trustee May Enforce Claims Without
                      Possession of Certificates  . . . . . . . . . . . . X-8
     Section 10.13.  Suits for Enforcement  . . . . . . . . . . . . . . . X-8

                                  ARTICLE XI

                                 TERMINATION

     Section 11.01.  Termination  . . . . . . . . . . . . . . . . . . .  XI-1

                                 ARTICLE XII

                           MISCELLANEOUS PROVISIONS

     Section 12.01.  Severability of Provisions . . . . . . . . . . . . XII-1
     Section 12.02.  Limitation on Rights of
                      Certificateholders  . . . . . . . . . . . . . . . XII-1
     Section 12.03.  Acts of Certificateholders . . . . . . . . . . . . XII-2
     Section 12.04.  Calculations . . . . . . . . . . . . . . . . . . . XII-2
     Section 12.05.  Amendment  . . . . . . . . . . . . . . . . . . . . XII-3
     Section 12.06.  Recordation of Agreement . . . . . . . . . . . . . XII-4
     Section 12.07.  Contribution of Assets . . . . . . . . . . . . . . XII-5
     Section 12.08.  Duration of Agreement  . . . . . . . . . . . . . . XII-5
     Section 12.09.  Governing Law  . . . . . . . . . . . . . . . . . . XII-5
     Section 12.10.  Notices  . . . . . . . . . . . . . . . . . . . . . XII-5
     Section 12.11.  Merger and Integration of Documents  . . . . . . . XII-5
     Section 12.12.  Headings . . . . . . . . . . . . . . . . . . . . . XII-5
     Section 12.13.  Counterparts . . . . . . . . . . . . . . . . . . . XII-6


TESTIMONIUM

EXHIBIT A-1  - Contract Schedule
EXHIBIT A-2  - Contents of Contract File
EXHIBIT B-1  - Form of Face of Class I A Certificate
EXHIBIT B-2  - Form of Face of Class II A Certificate
EXHIBIT C-1  - Form of Face of Class I B Certificate
EXHIBIT C-2  - Form of Face of Class II B Certificate
EXHIBIT D    - Form of Face of Class R Certificate
EXHIBIT E    - Form of Reverse of Certificates
EXHIBIT F    - Form of Certificate Regarding
               Substitution of Eligible
               Substitute Contracts
EXHIBIT G    - Form of Certificate of Servicing
               Officer Regarding Monthly Report
EXHIBIT H    - Form of Transfer Affidavit
EXHIBIT I    - Form of Investment Letter
EXHIBIT J    - List of Sellers and Originators of Acquired Contracts
EXHIBIT K    - Form of Power of Attorney



     AGREEMENT, dated  as of  April 26, 1997,  among Vanderbilt  Mortgage and
Finance, Inc.,  a corporation  organized and existing  under the laws  of the
State of  Tennessee, as Seller  and Servicer (the "Company"),  Clayton Homes,
Inc.,  a corporation organized  and existing under  the laws of  the State of
Delaware,  as  provider of  the  Limited  Guarantee  ("CHI"), and  The  Chase
Manhattan  Bank,  a New  York  banking  corporation,  not in  its  individual
capacity but solely as Trustee (the "Trustee").

     WHEREAS, in the regular course  of its business, the Company originates,
purchases and services  manufactured housing installment sales  contracts and
installment loan agreements, which contracts provide for installment payments
by or on behalf  of the owner of the  manufactured home and grant a  security
interest in the related manufactured home (and in addition, in certain cases,
mortgages or deeds  of trust on  the real estate  on which such  manufactured
home is located);

     WHEREAS, the Company  and the Trustee  wish to set  forth the terms  and
conditions pursuant to  which the "Trust Fund," as  hereinafter defined, will
acquire the "Contracts," as hereinafter  defined, and the Company will manage
and service the Contracts;

     NOW,  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements hereinafter set forth,  the Company, CHI and the  Trustee agree as
provided herein:


                                  ARTICLE I

                                 DEFINITIONS

     Section  1.01. Definitions.   Whenever used  herein, unless  the context
otherwise requires, the following words  and phrases shall have the following
meanings:

     ACCELERATED PRINCIPAL  PAYMENT:   As to any  Remittance Date,  an amount
equal to  the lesser of  (x) the amount,  if any, by  which (i) the  Required
Overcollateralization  Amount exceeds  (ii) the  actual Overcollateralization
Amount on such  Remittance Date and (y)  the sum of (i) the Group  II Monthly
Excess Spread,  if any, and  (ii) any portion of  the Group I  Monthly Excess
Spread, if any, remaining after  the distribution on such Remittance  Date of
the amounts specified in  clauses A(i) through (ix)  or clauses B(i)  through
(ix), as applicable, of Section 6.01(a).

     ACQUIRED  CONTRACTS:    2,895 Contracts  having  an  aggregate principal
balance   as  of   the  Cut-off   Date   of  approximately   $101,882,890.70,
respectively, which Vanderbilt  purchased from the sellers listed  on Exhibit
J,  all of  which  Contracts were  originated by  the  Originators listed  in
Exhibit J hereto.

     ACTUARIAL  CONTRACT:  Any Contract pursuant to  which the portion of any
scheduled payment allocable to interest is  calculated on the basis that each
monthly payment is applied on its Due Date, regardless of when it is actually
made.

     AFFILIATE:  As  to any specified Person, any other Person controlling or
controlled by or  under common control with  such specified Person.   For the
purposes  of this  definition,  "controls,"  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"  or
"controlled" have meanings correlative to the foregoing.

     AGGREGATE  NET FUNDS CAP  CARRYOVER AMOUNT:  As  to any Remittance Date,
the sum  of the Class II A-1 Net Funds Cap Carryover Amount, the Class II B-1
Net Funds  Cap Carryover  Amount, the Class  II B-2  Net Funds  Cap Carryover
Amount  and  the  Class  II B-3  Net  Funds  Cap  Carryover  Amount for  such
Remittance Date.

     AGGREGATE NET LIQUIDATION LOSSES:  With respect to the time of reference
thereto, the aggregate of the amounts by which (i) the outstanding  principal
balance of each  Contract that, during such  time of reference, had  become a
Liquidated Contract, plus accrued and unpaid interest thereon to the Due Date
for such  Contract  in  the  Due  Period in  which  such  Contract  became  a
Liquidated Contract,  exceeds  (ii) the  Net  Liquidation Proceeds  for  such
Contract.

     AGREEMENT:   This  Pooling and  Servicing Agreement  and all  amendments
hereof and supplements hereto.

     AMORTIZATION SCHEDULE:   With respect to any  Contract, the amortization
schedule for such Contract at the time of reference thereto after adjustments
for previous Partial Prepayments but without giving effect to any adjustments
by reason  of the  bankruptcy of  the Obligor  or any  similar proceeding  or
moratorium or any waiver, extension or grace period.

     ANNUAL PERCENTAGE RATE OR APR:  As to any Contract and any time, the per
annum rate of interest then being borne by such Contract, as set forth on the
face thereof.

     APPLICANTS:  As defined in Section 4.06.

     APPRAISED VALUE:  With  respect to any  Manufactured Home, the value  of
such  Manufactured Home  as  determined  by a  professional  appraiser or  an
employee of the Servicer who, as part of such employment, regularly appraises
manufactured housing units.

     AUTHENTICATING AGENT:   An  authenticating agent  appointed pursuant  to
Section 4.07.

     AVAILABLE DISTRIBUTION  AMOUNT:  As  to any Remittance Date,  either the
Group I Available Distribution Amount  or the Group II Available Distribution
Amount, as applicable, for such Remittance Date.

     AVAILABLE FUNDS SHORTFALL:  Either the Group I Available Funds Shortfall
or the Group II Available Funds Shortfall, as the case may be.

     AVERAGE  SIXTY-DAY DELINQUENCY  RATIO:   As to  any Remittance  Date and
Group, the  arithmetic average of  the Sixty-Day Delinquency Ratios  for such
Remittance  Date and  the two  preceding  Remittance Dates.   The  "Sixty-Day
Delinquency Ratio" for  a Remittance Date  and each  Group is the  percentage
derived  from the fraction,  the numerator of  which is the  aggregate of the
outstanding principal balances (as of the end of the preceding Due Period) of
all Contracts in  such Group (including Contracts in such Group in respect of
which the related Manufactured Home has been repossessed but not yet disposed
of) as to which a scheduled monthly payment thereon (without giving effect to
any  adjustments thereto by  reason of a bankruptcy  or similar proceeding of
the  Obligor or  any extension or  modification granted  to such  Obligor) is
delinquent 60  days or more as of  the end of the related  Due Period and the
denominator of which is the Pool  Scheduled Principal Balance for such  Group
for such Remittance Date.

     AVERAGE THIRTY-DAY  DELINQUENCY RATIO:   As to  any Remittance  Date and
Group, the arithmetic  average of the Thirty-Day Delinquency  Ratios for such
Remittance  Date and  the two  preceding Remittance  Dates.   The "Thirty-Day
Delinquency Ratio" for  a Remittance  Date and each  Group is the  percentage
derived  from the fraction,  the numerator of  which is the  aggregate of the
outstanding principal balances (as of the end of the preceding Due Period) of
all Contracts in  such Group (including Contracts in such Group in respect of
which the related Manufactured Home has been repossessed but not yet disposed
of) as to which a scheduled monthly payment thereon (without giving effect to
any adjustments  thereto by reason of  a bankruptcy or similar  proceeding of
the Obligor or  any extension  or modification  granted to  such Obligor)  is
delinquent 30  days or more as of  the end of the related  Due Period and the
denominator of which  is the Pool Scheduled Principal  Balance for such Group
for such Remittance Date.

     BI-WEEKLY CONTRACT:  Any Contract  pursuant to which the scheduled level
payment of interest and principal is due every 14 days.

     BOOK-ENTRY CERTIFICATE:  Any Group  I or Group II Certificate registered
in the name of the Depository or its  nominee ownership of which is reflected
on the books of  the Depository or  on the books of  a Person maintaining  an
account  with such  Depository (directly  or  as an  indirect participant  in
accordance with the rules of such Depository).

     BUSINESS DAY:  Any  day other than (i)  a Saturday or Sunday, or  (ii) a
day on which banking institutions in the State of  New York are authorized or
obligated by law or executive order to be closed.

     CALL  OPTION DATE:    The date  on which  the sum  of  the Group  I Pool
Scheduled Principal Balance and the Group II Pool Scheduled Principal Balance
has declined to  10% or  less of  the Combined Total  Original Contract  Pool
Principal Balance.

     CAPITALIZED INTEREST ACCOUNTS:  The Group I Capitalized Interest Account
and the Group II Capitalized Interest Account.

     CERTIFICATE:     A   Certificate  for   Manufactured  Housing   Contract
Pass-Through  Certificates,   Series  1997B,   executed,  countersigned   and
delivered by the Trustee substantially in the form of Exhibits B-1, B-2, C-1,
C-2 or D and E.

     CERTIFICATE  ACCOUNT:   Either the  Group I  Certificate Account  or the
Group II Certificate Account, as the context requires.

     CERTIFICATEHOLDER or HOLDER:  The Person in  whose name a Certificate is
registered in the Certificate Register,  except that, solely for the purposes
of giving any consent, waiver, request or demand pursuant to this  Agreement,
any Group I or  Group II Certificate registered in  the name of the  Company,
the Servicer  or any Person known to a  Responsible Officer of the Trustee to
be an Affiliate  of the Servicer and any  Group I or Group  II Certificate to
the extent that,  to the knowledge of  a Responsible Officer of  the Trustee,
the Servicer or any Affiliate of the  Servicer is the Certificate Owner shall
be deemed  not to be  outstanding and the  Percentage Interest or  Fractional
Interest, as  the case  may be,  evidenced thereby  shall not  be taken  into
account  in determining whether the  requisite amount of Percentage Interests
or Fractional Interests necessary to effect any such consent, waiver, request
or demand has been obtained, unless, in the case of the  Senior Certificates,
all such Certificates of both Groups are held by such Persons or, in the case
of the Subordinate Certificates, all such Certificates of both Groups and all
Senior Certificates  of  both  Groups  are  held by  such  Persons,  or  such
Certificates have been fully paid.

     CERTIFICATE GROUP:  The Group comprising the Group I Certificates or the
Group II Certificates, as the context requires.

     CERTIFICATE OWNER:   With respect to a Group  I or Group II Certificate,
the Person who is the beneficial owner of a Book-Entry Certificate.

     CERTIFICATE REGISTER:  The register maintained pursuant to Section 4.02.

     CERTIFICATE REGISTRAR:  The Trustee,  or the agent appointed pursuant to
Section 4.02(a).

     CLASS:     Pertaining  to  Class   I  A-1  Certificates,  Class   I  A-2
Certificates, Class I A-3 Certificates, Class I A-4 Certificates, Class I A-5
Certificates, Class I A-6 Certificates, Class I B-1 Certificates, Class I B-2
Certificates, Class II A-1 Certificates,  Class II B-1 Certificates, Class II
B-2 Certificates, Class  II B-3 Certificates and/or the  Class R Certificate,
as the case may be.

     CLASS I A CERTIFICATE:  Any one of the Class I A-1 Certificates, Class I
A-2 Certificates, Class I A-3 Certificates, Class I A-4 Certificates, Class I
A-5 Certificates and/or Class I A-6 Certificates.

     CLASS I A  DISTRIBUTION AMOUNT:  As  to any Remittance Date, the  sum of
the Class I A-1 Distribution Amount, the Class I A-2 Distribution Amount, the
Class I  A-3 Distribution Amount,  the Class  I A-4 Distribution  Amount, the
Class I A-5 Distribution Amount and the Class I A-6 Distribution Amount.

     CLASS I A PERCENTAGE:  As to any Remittance Date, the percentage derived
from the fraction (which shall not be  greater than 1) whose numerator is the
Class I A  Principal Balance  immediately prior to  such Remittance Date  and
whose denominator is the Group I Pool Scheduled Principal Balance immediately
prior to such Remittance Date.

     CLASS I A PRINCIPAL BALANCE:  As  to any Remittance Date, the sum of the
Class I  A-1, Class I A-2, Class I A-3, Class I  A-4, Class I A-5 and Class I
A-6  Principal  Balances  (before  giving  effect  to  distributions  on  the
Certificates on such Remittance Date).

     CLASS I A-1 CERTIFICATE:  Any one of the Certificates designated Class I
A-1, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS I  A-1  DISTRIBUTION AMOUNT:    As  to any  Remittance  Date,  the
aggregate  amount  distributed  on  the  Class I  A-1  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I A-1 INTEREST FORMULA DISTRIBUTION  AMOUNT:  As to any Remittance
Date,  an amount equal to the sum of  (a) interest accrued during the related
Interest  Period  at the  Class  I A-1  Remittance Rate  on  the Class  I A-1
Principal  Balance as of  such Remittance Date  (before giving effect  to the
distribution on such Remittance Date) and (b) any Class I A-1 Unpaid Interest
Shortfall.

     CLASS I  A-1 INTEREST SHORTFALL:  As to  any Remittance Date, any amount
by which  the amount  distributed on  the Class  I A-1  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I A-1 Interest Formula Distribution Amount".

     CLASS I  A-1 PRINCIPAL BALANCE:  At  any time, the Original  Class I A-1
Principal Balance  minus the sum of all amounts previously distributed on the
Class I A-1 Certificates  since the Closing Date pursuant to clauses A(ii)(a)
and B(ii)(a) of  Section 6.01(a) and, in respect of principal  on the Class I
A-1 Certificates, pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I A-1 REMITTANCE RATE:  With respect to the first Remittance Date,
5.777% per annum,  and, for any subsequent Remittance Date, the lesser of (a)
the sum of (i)  LIBOR as of the second LIBOR Business Day  prior to the first
day  of the related Interest Period and  (ii) .09% (9 basis points) per annum
and (b) the  Group I Weighted  Average Net Contract Rate  for such Remittance
Date.

     CLASS I A-1 UNPAID INTEREST SHORTFALL:   As to any Remittance Date,  the
amount, if any, by which the aggregate of the Class I A-1 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-1 Certificates on prior Remittance Dates in respect of  such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-1 Remittance Rate on the amount thereof
from  such prior  Remittance  Date  to such  current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b) were  actually  distributed  on  the Class  I  A-1  Certificates  on  any
particular Remittance Date,  the distribution of interest on  the Class I A-1
Certificates on  such Remittance Date shall be allocated first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-1 Interest Formula Distribution Amount" and then to any Class I A-
1 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I A-2 CERTIFICATE:  Any one of the Certificates designated Class I
A-2, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS  I A-2  DISTRIBUTION  AMOUNT:   As  to  any Remittance  Date,  the
aggregate  amount  distributed  on  the  Class I  A-2  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I A-2 INTEREST FORMULA DISTRIBUTION  AMOUNT:  As to any Remittance
Date, an amount equal to the  sum of (a) interest accrued during  the related
Interest Period  at  the Class  I A-2  Remittance  Rate on  the Class  I  A-2
Principal Balance  as of such  Remittance Date (before  giving effect to  the
distribution on such Remittance Date) and (b) any Class I A-2 Unpaid Interest
Shortfall.

     CLASS I A-2 INTEREST SHORTFALL:   As to any Remittance Date, any  amount
by which  the amount  distributed on  the Class  I A-2  Certificates on  such
Remittance Date is less than the amount 

computed pursuant to  clause (a) of the  definition of "Class I  A-2 Interest
Formula Distribution Amount".

     CLASS I A-2 PRINCIPAL BALANCE:   At any time,  the Original Class I  A-2
Principal Balance minus  the sum of all amounts previously distributed on the
Class I A-2 Certificates since the  Closing Date pursuant to clauses A(ii)(b)
and  B(ii)(b) of Section 6.01(a) and, in respect  of principal on the Class I
A-2 Certificates, pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I A-2  REMITTANCE RATE:  As to any Remittance  Date, the lesser of
(i) 6.775% per annum and  (ii) the Group I Weighted Average Net Contract Rate
for such Remittance Date.

     CLASS I A-2 UNPAID  INTEREST SHORTFALL:  As to any  Remittance Date, the
amount, if any, by which the aggregate of the Class I A-2 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-2 Certificates on prior Remittance  Dates in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-2 Remittance Rate on the amount thereof
from  such  prior  Remittance Date  to  such current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b) were  actually  distributed  on  the  Class I  A-2  Certificates  on  any
particular Remittance Date,  the distribution of interest on the  Class I A-2
Certificates on such Remittance Date shall be allocated  first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-2 Interest Formula Distribution Amount" and then to any Class I A-
2 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I A-3 CERTIFICATE:  Any one of the Certificates designated Class I
A-3, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS  I  A-3  DISTRIBUTION AMOUNT:    As  to any  Remittance  Date, the
aggregate  amount  distributed  on  the  Class I  A-3  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS  I A-3 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an  amount equal to the sum of  (a) interest accrued during the related
Interest  Period at  the  Class I  A-3 Remittance  Rate  on the  Class  I A-3
Principal Balance as  of such Remittance  Date (before  giving effect to  the
distribution on such Remittance Date) and (b) any Class I A-3 Unpaid Interest
Shortfall.

     CLASS I A-3 INTEREST  SHORTFALL:  As to any Remittance  Date, any amount
by which  the amount  distributed on  the Class  I A-3  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I A-3 Interest Formula Distribution Amount".

     CLASS  I A-3 PRINCIPAL BALANCE:   At any time,  the Original Class I A-3
Principal Balance minus the sum of all amounts previously  distributed on the
Class I A-3 Certificates since the Closing Date pursuant to clauses  A(ii)(c)
and B(ii)(c) of Section  6.01(a) and, in respect of principal  on the Class I
A-3 Certificates, pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I A-3 REMITTANCE RATE:   As to any Remittance Date, the  lesser of
(i)  6.975% per annum and (ii) the Group I Weighted Average Net Contract Rate
for such Remittance Date.

     CLASS I  A-3 UNPAID INTEREST SHORTFALL:  As  to any Remittance Date, the
amount, if any, by which the aggregate of the Class I A-3 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-3  Certificates on prior Remittance Dates in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-3 Remittance Rate on the amount thereof
from  such prior  Remittance  Date  to such  current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b)  were actually  distributed  on  the  Class I  A-3  Certificates  on  any
particular Remittance Date, the  distribution of interest on the  Class I A-3
Certificates on such  Remittance Date shall be allocated first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-3 Interest Formula Distribution Amount" and then to any Class I A-
3 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I A-4 CERTIFICATE:  Any one of the Certificates designated Class I
A-4, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS  I  A-4 DISTRIBUTION  AMOUNT:   As  to  any  Remittance Date,  the
aggregate  amount  distributed  on  the  Class I  A-4  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I A-4 INTEREST FORMULA DISTRIBUTION AMOUNT:   As to any Remittance
Date, an amount equal  to the sum of (a) interest  accrued during the related
Interest Period  at the  Class  I A-4  Remittance Rate  on  the Class  I  A-4
Principal  Balance as  of such Remittance  Date (before giving  effect to the
distribution on such Remittance Date) and (b) any Class I A-4 Unpaid Interest
Shortfall.

     CLASS I  A-4 INTEREST SHORTFALL:  As to  any Remittance Date, any amount
by which  the amount  distributed on  the Class  I A-4  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I A-4 Interest Formula Distribution Amount".

     CLASS I A-4  PRINCIPAL BALANCE:  At  any time, the Original  Class I A-4
Principal Balance minus the  sum of all amounts previously distributed on the
Class I A-4 Certificates since the  Closing Date pursuant to clauses A(ii)(d)
and B(ii)(d) of Section 6.01(a)  and, in respect of principal on  the Class I
A-4 Certificates, pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I A-4  REMITTANCE RATE:  As to any Remittance  Date, the lesser of
(i) 7.19%  per annum and (ii) the Group  I Weighted Average Net Contract Rate
for such Remittance Date.

     CLASS I A-4 UNPAID  INTEREST SHORTFALL:  As to any  Remittance Date, the
amount, if any, by which the aggregate of the Class I A-4 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-4 Certificates on prior Remittance  Dates in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-4 Remittance Rate on the amount thereof
from  such  prior Remittance  Date  to such  current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b)  were  actually  distributed  on  the Class  I  A-4  Certificates  on any
particular Remittance Date,  the distribution of interest on the  Class I A-4
Certificates on such Remittance Date shall be  allocated first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-4 Interest Formula Distribution Amount" and then to any Class I A-
4 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I A-5 CERTIFICATE:  Any one of the Certificates designated Class I
A-5, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS  I  A-5 DISTRIBUTION  AMOUNT:    As to  any  Remittance Date,  the
aggregate  amount  distributed  on  the  Class I  A-5  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I A-5 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any  Remittance
Date, an amount equal to the sum  of (a) interest accrued during the  related
Interest  Period at  the  Class I  A-5 Remittance  Rate  on the  Class I  A-5
Principal Balance  as of such  Remittance Date  (before giving effect  to the
distribution on such Remittance Date) and (b) any Class I A-5 Unpaid Interest
Shortfall.

     CLASS I A-5 INTEREST  SHORTFALL:  As to any Remittance  Date, any amount
by which  the amount  distributed on  the Class  I A-5  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I A-5 Interest Formula Distribution Amount".

     CLASS I A-5 PRINCIPAL  BALANCE:  At any time,  the Original Class I  A-5
Principal Balance minus the sum of all amounts 
previously distributed on the Class I A-5 Certificates since the Closing Date
pursuant to clauses A(ii)(e) and B(ii)(e) of Section 6.01(a) and,  in respect
of principal on  the Class I A-5  Certificates, pursuant to clauses  C(x) and
D(x) of Section 6.01(a).

     CLASS I A-5 REMITTANCE  RATE:  As to any Remittance Date,  the lesser of
(i) 7.40% per annum  and (ii) the Group I Weighted  Average Net Contract Rate
for such Remittance Date.

     CLASS I  A-5 UNPAID INTEREST SHORTFALL:  As  to any Remittance Date, the
amount, if any, by which the aggregate of the Class I A-5 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-5 Certificates on prior Remittance Dates  in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-5 Remittance Rate on the amount thereof
from  such prior  Remittance  Date  to such  current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b) were  actually  distributed  on  the Class  I  A-5  Certificates  on  any
particular Remittance Date,  the distribution of interest on  the Class I A-5
Certificates on  such Remittance Date shall be allocated first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-5 Interest Formula Distribution Amount" and then to any Class I A-
5 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I A-6 CERTIFICATE:  Any one of the Certificates designated Class I
A-6, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits B-1 and E hereto.

     CLASS  I A-6  DISTRIBUTION  AMOUNT:   As  to  any Remittance  Date,  the
aggregate  amount  distributed  on  the  Class I  A-6  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I A-6 INTEREST FORMULA DISTRIBUTION  AMOUNT:  As to any Remittance
Date, an amount equal  to the sum of (a) interest  accrued during the related
Interest Period  at the  Class  I A-6  Remittance Rate  on  the Class  I  A-6
Principal Balance  as of such  Remittance Date (before  giving effect to  the
distribution on such Remittance Date) and (b) any Class I A-6 Unpaid Interest
Shortfall.

     CLASS I  A-6 INTEREST SHORTFALL:  As to  any Remittance Date, any amount
by which  the amount  distributed on  the Class  I A-6  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I A-6 Interest Formula Distribution Amount".

     CLASS I A-6 PRINCIPAL BALANCE:   At any time,  the Original Class I  A-6
Principal Balance minus the sum of all amounts previously distributed  on the
Class I A-6 Certificates since the Closing Date pursuant to clauses A(iv) and
B(iv) of Section 6.01(a) 

and, in respect  of principal on  the Class I  A-6 Certificates, pursuant  to
clauses C(x) and D(x) of Section 6.01(a).

     CLASS I A-6 REMITTANCE RATE:  As  to any Remittance Date, the lesser  of
(i) 7.6%  per annum and (ii)  the Group I Weighted Average  Net Contract Rate
for such Remittance Date.

     CLASS I A-6 UNPAID INTEREST SHORTFALL:   As to any Remittance Date,  the
amount, if any, by which the aggregate of the Class I A-6 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I A-6 Certificates on  prior Remittance Dates in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I A-6 Remittance Rate on the amount thereof
from  such  prior  Remittance Date  to  such current  Remittance  Date.   For
purposes of determining whether amounts distributable pursuant to such clause
(b) were  actually  distributed  on  the  Class I  A-6  Certificates  on  any
particular Remittance Date,  the distribution of interest on the  Class I A-6
Certificates on such Remittance Date shall be allocated  first to the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I A-6 Interest Formula Distribution Amount" and then to any Class I A-
6 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS I B CERTIFICATE:   Any one of the Class I  B-1 Certificates and/or
Class I B-2 Certificates, as the case may be.

     CLASS I B PERCENTAGE:  As to any Remittance Date, 100% minus the Class I
A Percentage for such Remittance Date.

     CLASS I B PRINCIPAL  BALANCE:  As to any Remittance Date, the sum of the
Class I  B-1 and  Class I  B-2 Principal  Balances (before  giving effect  to
distributions on the Certificates on such Remittance Date).

     CLASS  I  B PRINCIPAL  DISTRIBUTION  TEST:    The  Class I  B  Principal
Distribution Test is  met in respect  of a Remittance  Date if the  following
conditions are satisfied:

     (i)  such Remittance Date is on or after the June 2002 Remittance Date;

     (ii)  the Class I B  Percentage for such Remittance Date is equal  to at
     least 16.625%;

     (iii)  the Average Sixty-Day Delinquency Ratio for the Group I Contracts
     as of such Remittance Date does not exceed 5%;

     (iv)  the Average Thirty-Day Delinquency Ratio for the Group I Contracts
     as of such Remittance Date does not exceed 7%;

     (v)   the Cumulative Realized  Losses for the  Group I Contracts  do not
     exceed  (x) 7% of  the Group  I Total  Original Contract  Pool Principal
     Balance, as of  the June  2002 Remittance  Date, (y) 8% of  the Group  I
     Total  Original Contract  Pool Principal  Balance  as of  the June  2003
     Remittance Date, and (z) 9% of the Group I Total Original  Contract Pool
     Principal Balance as of the June 2004 Remittance Date and thereafter; 

     (vi)   the Current Realized Loss  Ratio for the Group  I Contracts as of
     such Remittance Date does not exceed 2.75%; and 

     (vii)  the Class I B-2 Principal Balance is not less than $3,883,661.

     CLASS I B-1 CERTIFICATE:  Any one of the Certificates designated Class I
B-1, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits C-1 and E hereto.

     CLASS  I B-1  DISTRIBUTION  AMOUNT:   As  to  any  Remittance Date,  the
aggregate  amount  distributed  on  the  Class I  B-1  Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS I  B-1 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an amount equal to  the sum of (a) interest accrued during  the related
Interest  Period at  the Class  I  B-1 Remittance  Rate  on the  Class I  B-1
Principal  Balance as of  such Remittance Date  (before giving  effect to the
distribution on such Remittance Date) and (b) any Class I B-1 Unpaid Interest
Shortfall.

     CLASS I B-1 INTEREST SHORTFALL:   As to any Remittance Date, any  amount
by which  the amount  distributed on  the Class  I B-1  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I B-1 Interest Formula Distribution Amount".

     CLASS  I B-1 PRINCIPAL BALANCE:   At any time,  the Original Class I B-1
Principal Balance minus the sum of  (i) all amounts previously distributed on
the Class  I B-1 Certificates pursuant to clauses  A(vi) and B(vi) of Section
6.01(a)  and,  in respect  of  principal on  the  Class  I B-1  Certificates,
pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I B-1  REMITTANCE RATE: As to  any Remittance Date, the  lesser of
(i)  7.525% per annum and (ii) the Group I Weighted Average Net Contract Rate
for such Remittance Date.

     CLASS I B-1 UNPAID INTEREST SHORTFALL:   As to any Remittance Date,  the
amount, if any, by which the aggregate of the Class I B-1 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I B-1  Certificates on prior Remittance Dates in respect of such
Interest 
Shortfalls, plus accrued  interest (to the extent payment  thereof is legally
permissible) at the  Class I B-1 Remittance  Rate on the amount  thereof from
such prior Remittance Date to such current  Remittance Date.  For purposes of
determining whether  amounts distributable pursuant  to such clause  (b) were
actually  distributed on  the  Class  I B-1  Certificates  on any  particular
Remittance Date, the distribution of interest on the Class I B-1 Certificates
on such  Remittance Date  shall be  allocated first  to the monthly  interest
requirement calculated pursuant  to clause (a) of the definition  of "Class I
B-1 Interest Formula Distribution Amount" and then  to any Class I B-1 Unpaid
Interest Shortfall pursuant to such clause (b).

     CLASS I B-2 CERTIFICATE:  Any one of the Certificates designated Class I
B-2, executed and countersigned as provided herein, substantially in the form
set forth in Exhibits C-1 and E hereto.

     CLASS  I B-2  DISTRIBUTION  AMOUNT:   As  to  any Remittance  Date,  the
aggregate  amount  distributed  on  the  Class I  B-2  Certificates  on  such
Remittance Date pursuant to Section 6.01 (excluding the amount of the Group I
Guarantee Payment, if any, with respect to such Remittance Date).

     CLASS I B-2 FORMULA DISTRIBUTION AMOUNT:  As to any Remittance  Date, an
amount equal to the sum of (a) the Class I B-2  Interest Formula Distribution
Amount for such Remittance  Date and (b) the greater  of (x) the Class I  B-2
Principal Liquidation Loss  Amount for such Remittance Date and (y) an amount
equal to the amount, if any, of principal that would be distributable on  the
Class  I  B-2  Certificates  on  such Remittance  Date  pursuant  to  clauses
(A)(viii)  or (B)(viii),  as  the case  may  be, of  Section 6.01(a)  hereof,
assuming that the  Group I Available Distribution Amount  for such Remittance
Date remaining  after distribution of  the amounts  specified in  (x) clauses
A(i),  A(iii), A(v) and A(vii) in the  aggregate or (y) clauses B(i), B(iii),
B(v)  and B(vii) in  the aggregate, as  the case  may be, of  Section 6.01(a)
hereof is at least equal to the Group I Formula Principal Distribution Amount
for such Remittance Date.

     CLASS I B-2  INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an amount equal to the  sum of (a) interest accrued during the  related
Interest  Period  at the  Class I  B-2  Remittance Rate  on  the Class  I B-2
Principal Balance  as of such  Remittance Date (before  giving effect  to the
distribution on such Remittance Date) and (b) any Class I B-2 Unpaid Interest
Shortfall.

     CLASS I  B-2 INTEREST SHORTFALL:  As to  any Remittance Date, any amount
by which  the amount  distributed on  the Class  I B-2  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class I B-2 Interest Formula Distribution Amount".

     CLASS I B-2  PRINCIPAL BALANCE:  At  any time, the Original Class  I B-2
Principal Balance minus the sum of (i) all amounts previously distributed  on
the  Class I  B-2 Certificates  pursuant to  clauses  A(viii) and  B(viii) of
Section 6.01(a) and, in respect of principal on the Class I B-2 Certificates,
pursuant to clauses C(x) and D(x) of Section 6.01(a).

     CLASS I B-2  PRINCIPAL LIQUIDATION LOSS  AMOUNT:  As  to any  Remittance
Date the  amount, if any, by which the sum of the Class I A Principal Balance
and the  Class I  B Principal Balance  for such  Remittance Date  exceeds the
Group I  Pool Scheduled Principal Balance  for such Remittance Date,  in each
case, after giving effect to all distributions on the Certificates on account
of  principal on  such Remittance  Date (exclusive  of the  related Guarantee
Payment, if any).

     CLASS I B-2 REMITTANCE RATE:   As to any Remittance Date,  the lesser of
(i) 8.155% per annum and (ii) the Group I Weighted Average Net Contract  Rate
for such Remittance Date.

     CLASS I B-2 UNPAID  INTEREST SHORTFALL:  As to any  Remittance Date, the
amount, if any, by which the aggregate of the Class I B-2 Interest Shortfalls
for prior Remittance  Dates exceeds the aggregate of  the amounts distributed
on the Class I  B-2 Certificates on prior Remittance Dates in respect of such
Interest Shortfalls, plus accrued interest  (to the extent payment thereof is
legally permissible) at the Class I B-2 Remittance Rate on the amount thereof
from  such prior  Remittance  Date  to such  current  Remittance Date.    For
purposes of determining whether amounts distributable pursuant to such clause
(b)  were  actually distributed  on  the  Class  I  B-2 Certificates  on  any
particular Remittance Date, the distribution  of interest on the Class I  B-2
Certificates on such Remittance Date shall be allocated first to  the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class I B-2 Interest Formula Distribution Amount" and then to any Class I B-
2 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS II A CERTIFICATE:  Any one of the Class II A-1 Certificates.

     CLASS II A DISTRIBUTION AMOUNT:  As to any Remittance Date, the Class II
A-1 Distribution Amount.

     CLASS II  A  PERCENTAGE:   As  to any  Remittance Date,  the  percentage
derived from the fraction (which shall not be greater than 1) whose numerator
is the Class II A Principal Balance immediately prior to such Remittance Date
and  whose denominator  is  the  Group II  Pool  Scheduled Principal  Balance
immediately prior to such Remittance Date.

     CLASS II A PRINCIPAL  BALANCE:  As to any Remittance  Date, the Class II
A-1   Principal  Balance  (before  giving  effect  to  distributions  on  the
Certificates on such Remittance Date).

     CLASS II A-1 CERTIFICATE:  Any one of the Certificates  designated Class
II A-1, executed  and countersigned as provided herein,  substantially in the
form set forth in Exhibits B-2 and E hereto.

     CLASS  II  A-1 DISTRIBUTION  AMOUNT:   As  to any  Remittance  Date, the
aggregate  amount  distributed on  the  Class  II  A-1 Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS II A-1 FORMULA RATE:  As  to any Remittance Date, a per annum rate
equal to  the sum of  (a) LIBOR for such  Remittance Date and  (b)(i) if such
Remittance Date  occurs on or prior to the Call  Option Date, 0.23% (23 basis
points) per  annum or  (ii) if  such Remittance  Date occurs  after the  Call
Option Date, 0.46% (46 basis points) per annum.

     CLASS II A-1 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date,  an amount equal to the sum of  (a) interest accrued during the related
Interest Period  at the  Class II  A-1 Remittance  Rate on the  Class II  A-1
Principal  Balance as of  such Remittance Date  (before giving effect  to the
distribution  on such  Remittance  Date)  and (b)  any  Class II  A-1  Unpaid
Interest Shortfall.

     CLASS II A-1 INTEREST SHORTFALL:  As to any Remittance Date,  any amount
by which the  amount distributed  on the  Class II A-1  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class II A-1 Interest Formula Distribution Amount".

     CLASS II A-1 NET FUNDS CAP CARRYOVER AMOUNT:  As to any Remittance Date,
the sum of  (A) if the Remittance Rate  for the Class II  A-1 Certificates on
such Remittance  Date is based upon the Net Funds Cap, the amount, if any, by
which (i) the  lesser of (a) the product of (x) the Weighted Average Lifetime
Cap for such Remittance Date and (y) the Class II A-1 Principal Balance as of
such Remittance Date and  (b) the amount of interest that  would otherwise be
distributable on the Class II  A-1 Certificates on such Remittance Date  were
such  Remittance Rate calculated  at the Class  II A-1 Formula  Rate for such
Remittance Date exceeds (ii) the  amount of interest payable on  the Class II
A-1 Certificates at  the Net Funds Cap  for such Remittance Date  and (B) the
Class II A-1 Net Funds Cap  Carryover Amounts, together with accrued interest
thereon  (at the Class II A-1 Formula  Rate for such Remittance Date) for all
previous  Remittance Dates  to the  extent  not previously  paid pursuant  to
clause C(xi) or D(xi) of Section 6.01(a).

     CLASS II A-1 PRINCIPAL BALANCE:  At any time, the Original  Class II A-1
Principal Balance minus the sum of  all amounts previously distributed on the
Class II A-1 Certificates since the 
Closing Date  pursuant to clauses C(ii) and D(ii)  of Section 6.01(a) and, in
respect of principal  on the Class II  A-1 Certificates, pursuant  to clauses
A(ix), B(ix), C(ix) and D(ix) of Section 6.01(a).

     CLASS II  A-1 REMITTANCE RATE:   With  respect to  the first  Remittance
Date, 5.918% per  annum, and, for any subsequent  Remittance Date, the lesser
of (a) Class II  A-1 Formula Rate  for such Remittance Date  and (b) the  Net
Funds Cap for such Remittance Date.

     CLASS II A-1 UNPAID INTEREST SHORTFALL:  As to any Remittance  Date, the
amount,  if  any,  by  which the  aggregate  of  the  Class  II A-1  Interest
Shortfalls for  prior Remittance Dates  exceeds the aggregate of  the amounts
distributed on  the Class  II A-1 Certificates  on prior Remittance  Dates in
respect of  such Interest  Shortfalls, plus accrued  interest (to  the extent
payment thereof is legally  permissible) at the Class II A-1  Remittance Rate
on  the amount  thereof  from such  prior  Remittance  Date to  such  current
Remittance Date.  For  purposes of determining whether  amounts distributable
pursuant to  such clause (b)  were actually distributed  on the Class  II A-1
Certificates  on any particular Remittance Date, the distribution of interest
on the Class II  A-1 Certificates on such Remittance Date  shall be allocated
first to the  monthly interest requirement calculated pursuant  to clause (a)
of the definition of "Class II A-1 Interest Formula Distribution  Amount" and
then to any  Class II A-1 Unpaid  Interest Shortfall pursuant to  such clause
(b).

     CLASS II B CERTIFICATE:  Any one of the Class II B-1 Certificates, Class
II B-2 Certificates and/or Class II B-3 Certificates, as the case may be.

     CLASS II B PERCENTAGE:  As to any Remittance Date,  100% minus the Class
II A Percentage for such Remittance Date.

     CLASS II B PRINCIPAL BALANCE:  As to any Remittance Date, the sum of the
Class II B-1, Class II B-2 and Class II B-3 Principal Balances (before giving
effect to distributions on the Certificates on such Remittance Date).

     CLASS  II B  PRINCIPAL  DISTRIBUTION TEST:   The  Class  II B  Principal
Distribution  Test is met  in respect of  a Remittance Date  if the following
conditions are satisfied:

     (i)  such Remittance Date is on or after the June 2002 Remittance Date;

     (ii)  the Class II B Percentage for such Remittance Date is  equal to at
     least 50%; 

     (iii)    the  Average  Sixty-Day  Delinquency Ratio  for  the  Group  II
     Contracts as of such Remittance Date does not exceed 5%;

     (iv)    the  Average  Thirty-Day  Delinquency Ratio  for  the  Group  II
     Contracts as of such Remittance Date does not exceed 7%;

     (v)  the  Cumulative Realized Losses for  the Group II Contracts  do not
     exceed  (x) 7% of  the Group II  Total Original  Contract Pool Principal
     Balance,  as of the  June 2002 Remittance  Date, (y) 8% of  the Group II
     Total  Original Contract  Pool Principal  Balance  as of  the June  2003
     Remittance Date, and (z) 9% of the Group II Total Original Contract Pool
     Principal Balance as of the June 2004 Remittance Date and thereafter; 

     (vi)  the Current Realized Loss  Ratio for the Group II Contracts  as of
     such Remittance Date does not exceed 2.75%; and 

     (vii)   the sum of the Class II B-2  Principal Balance, the Class II B-3
     Principal  Balance and the Overcollateralization Amount is not less than
     $2,137,802.

     CLASS  II B-1 CERTIFICATE:  Any one of the Certificates designated Class
II B-1, executed  and countersigned as provided herein,  substantially in the
form set forth in Exhibits C-2 and E hereto.

     CLASS  II B-1  DISTRIBUTION  AMOUNT:   As  to any  Remittance Date,  the
aggregate  amount  distributed on  the  Class  II  B-1 Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS II B-1 FORMULA RATE:  As  to any Remittance Date, a per annum rate
equal to  the sum of  (a) LIBOR for such  Remittance Date and  (b)(i) if such
Remittance Date  occurs on or prior to  the Call Option Date,  .40% (40 basis
points) per  annum or  (ii) if  such Remittance  Date occurs  after the  Call
Option Date, .80% (80 basis points) per annum.

     CLASS II B-1 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an amount equal to the sum  of (a) interest accrued during the  related
Interest  Period at  the Class  II B-1  Remittance Rate on  the Class  II B-1
Principal  Balance as  of such Remittance  Date (before giving  effect to the
distribution  on  such  Remittance Date)  and  (b)  any Class  II  B-1 Unpaid
Interest Shortfall.

     CLASS II B-1 INTEREST SHORTFALL:  As to any Remittance Date,  any amount
by which the  amount distributed  on the  Class II B-1  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class II B-1 Interest Formula Distribution Amount".

     CLASS II B-1 NET FUNDS CAP CARRYOVER AMOUNT:  As to any Remittance Date,
the sum of  (A) if the Remittance Rate  for the Class II  B-1 Certificates on
such Remittance  Date is based upon the Net Funds Cap, the amount, if any, by
which (i) the lesser of 
(a) the product of (x) the Weighted Average Lifetime  Cap for such Remittance
Date and (y) the  Class II B-1 Principal  Balance as of such Remittance  Date
and (b)  the amount of interest that would  otherwise be distributable on the
Class II B-1 Certificates on such  Remittance Date were such Remittance  Rate
calculated at the  Class II B-1 Formula Rate for such Remittance Date exceeds
(ii) the amount  of interest payable on the Class  II B-1 Certificates at the
Net Funds Cap for such Remittance Date and (B) the Class II B-1 Net Funds Cap
Carryover Amounts, together with accrued interest thereon (at the Class II B-
1 Formula Rate for such Remittance Date) for all previous Remittance Dates to
the extent not previously  paid pursuant to clause C(xi) or  D(xi) of Section
6.01(a).

     CLASS II B-1 PRINCIPAL BALANCE:  At  any time, the Original Class II B-1
Principal  Balance minus the sum of (i) all amounts previously distributed on
the Class II B-1 Certificates pursuant to clauses C(iv) and D(iv)  of Section
6.01(a)  and, in  respect  of principal  on the  Class  II B-1  Certificates,
pursuant to clauses A(ix), B(ix), C(ix) and D(ix) of Section 6.01(a).

     CLASS II  B-1 REMITTANCE  RATE:  With  respect to  the first  Remittance
Date, 6.088% per annum, and,  for any subsequent Remittance Date,  the lesser
of (a)  Class II B-1  Formula Rate for such  Remittance Date and  (b) the Net
Funds Cap for such Remittance Date.

     CLASS II B-1 UNPAID INTEREST SHORTFALL:  As to any Remittance  Date, the
amount,  if  any,  by  which the  aggregate  of  the  Class  II B-1  Interest
Shortfalls for  prior Remittance Dates  exceeds the aggregate of  the amounts
distributed on  the Class II  B-1 Certificates  on prior Remittance  Dates in
respect of  such Interest  Shortfalls, plus accrued  interest (to  the extent
payment  thereof is legally permissible) at  the Class II B-1 Remittance Rate
on  the  amount  thereof from  such  prior Remittance  Date  to  such current
Remittance Date.  For  purposes of determining whether  amounts distributable
pursuant to  such clause (b)  were actually distributed  on the Class  II B-1
Certificates  on any particular Remittance Date, the distribution of interest
on the Class II  B-1 Certificates on such Remittance Date  shall be allocated
first to the  monthly interest requirement calculated pursuant  to clause (a)
of  the definition of "Class II B-1 Interest Formula Distribution Amount" and
then to any  Class II B-1 Unpaid  Interest Shortfall pursuant to  such clause
(b).

     CLASS II B-2 CERTIFICATE:  Any one of the  Certificates designated Class
II B-2, executed  and countersigned as provided herein,  substantially in the
form set forth in Exhibits C-2 and E hereto.

     CLASS  II B-2  DISTRIBUTION  AMOUNT:   As to  any  Remittance Date,  the
aggregate  amount  distributed on  the  Class  II  B-2 Certificates  on  such
Remittance Date pursuant to Section 6.01.

     CLASS II  B-2 FORMULA RATE:  As to any Remittance Date, a per annum rate
equal to  the sum of (a)  LIBOR for such  Remittance Date and (b)(i)  if such
Remittance Date  occurs on or prior  to the Call Option Date,  .90% (90 basis
points) per annum  if such Remittance Date occurs after the Call Option Date,
1.40% (140 basis points) per annum.

     CLASS II B-2 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an amount equal  to the sum of (a) interest accrued  during the related
Interest Period  at the  Class II  B-2 Remittance  Rate on  the Class  II B-2
Principal Balance  as of  such Remittance Date  (before giving effect  to the
distribution  on such  Remittance  Date)  and (b)  any  Class  II B-2  Unpaid
Interest Shortfall.

     CLASS II B-2 INTEREST SHORTFALL:  As to any Remittance Date,  any amount
by which the  amount distributed  on the  Class II B-2  Certificates on  such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class II B-2 Interest Formula Distribution Amount".

     CLASS II B-2 NET FUNDS CAP CARRYOVER AMOUNT:  As to any Remittance Date,
the sum of (A)  if the Remittance Rate  for the Class II B-2  Certificates on
such Remittance Date is based upon the Net Funds Cap, the amount,  if any, by
which (i) the  lesser of (a) the product of (x) the Weighted Average Lifetime
Cap for such Remittance Date and (y) the Class II B-2 Principal Balance as of
such Remittance Date and  (b) the amount of interest that  would otherwise be
distributable on the  Class II B-2 Certificates on  such Remittance Date were
such  Remittance Rate calculated  at the Class  II B-2 Formula  Rate for such
Remittance  Date exceeds (ii) the amount of interest  payable on the Class II
B-2 Certificates at  the Net Funds Cap  for such Remittance Date  and (B) the
Class II B-2 Net Funds Cap Carryover Amounts,  together with accrued interest
thereon (at the Class  II B-2 Formula Rate for such  Remittance Date) for all
previous  Remittance Dates  to the  extent  not previously  paid pursuant  to
clause C(xi) or D(xi) of Section 6.01(a).

     CLASS  II B-2 PRINCIPAL BALANCE:  At any time, the Original Class II B-2
Principal Balance minus the sum of (i) all amounts  previously distributed on
the Class II B-2 Certificates pursuant to  clauses C(vi) and D(vi) of Section
6.01(a) and,  in respect  of  principal on  the  Class II  B-2  Certificates,
pursuant to clauses A(ix), B(ix), C(ix) and D(ix) of Section 6.01(a).

     CLASS  II B-2 REMITTANCE  RATE:   With respect  to the  first Remittance
Date, ______%  per annum, and for any  subsequent Remittance Date, the lesser
of (a) Class II  B-2 Formula Rate  for such Remittance Date  and (b) the  Net
Funds Cap for such Remittance Date.

     CLASS II B-2 UNPAID INTEREST SHORTFALL:   As to any Remittance Date, the
amount, if  any,  by  which  the  aggregate of  the  Class  II  B-2  Interest
Shortfalls for prior Remittance Dates exceeds the 
aggregate of the amounts distributed on the Class I B-2 Certificates on prior
Remittance Dates  in  respect  of  such  Interest  Shortfalls,  plus  accrued
interest (to the extent payment thereof is legally  permissible) at the Class
II B-2 Remittance  Rate on the amount thereof from such prior Remittance Date
to such current Remittance Date.  For purposes of determining whether amounts
distributable pursuant  to such clause  (b) were actually distributed  on the
Class II B-2 Certificates on any particular Remittance Date, the distribution
of interest on the Class II B-2 Certificates on such Remittance Date shall be
allocated first to  the monthly interest  requirement calculated pursuant  to
clause (a) of  the definition of "Class II  B-2 Interest Formula Distribution
Amount" and then  to any Class II  B-2 Unpaid Interest Shortfall  pursuant to
such clause (b).

     CLASS II B-3 CERTIFICATE:  Any one of  the Certificates designated Class
II B-3, executed  and countersigned as provided herein,  substantially in the
form set forth in Exhibits C-2 and E hereto.

     CLASS  II B-3  DISTRIBUTION  AMOUNT:   As to  any  Remittance Date,  the
aggregate  amount  distributed on  the  Class  II  B-3 Certificates  on  such
Remittance  Date pursuant to Section 6.01  (excluding the amount of the Group
II Guarantee Payment, if any, with respect to such Remittance Date).

     CLASS II B-3 FORMULA DISTRIBUTION AMOUNT:  As to any Remittance Date, an
amount equal to the sum of (a) the Class II B-3 Interest Formula Distribution
Amount for  such Remittance Date and (b) the greater  of (x) the Class II B-3
Principal Liquidation Loss Amount for such Remittance Date and (y)  an amount
equal to the amount, if any, of  principal that would be distributable on the
Class  II  B-3 Certificates  on  such  Remittance  Date pursuant  to  clauses
(C)(viii)  or (D)(viii),  as  the case  may be,  of  Section 6.01(a)  hereof,
assuming that the Group II  Available Distribution Amount for such Remittance
Date remaining  after distribution of  the amounts  specified in  (x) clauses
C(i), C(iii), C(v)  and C(vii) in the aggregate  or (y) clauses D(i), D(iii),
D(v) and  D(vii) in the  aggregate, as  the case may  be, of Section  6.01(a)
hereof  is at  least equal  to the  Group II  Formula  Principal Distribution
Amount for such Remittance Date.

     CLASS II B-3 FORMULA  RATE:  As to any Remittance Date, a per annum rate
equal to the  sum of (a) LIBOR  for such Remittance  Date and (b)(i) if  such
Remittance  Date occurs on or prior to the Call Option Date, 1.15% (115 basis
points) per  annum or  (ii) if  such Remittance  Date occurs  after the  Call
Option Date, 1.65% (165 basis points) per annum.

     CLASS II B-3 INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Remittance
Date, an amount  equal to the sum of (a) interest  accrued during the related
Interest Period  at the  Class II  B-3 Remittance  Rate on  the Class II  B-3
Principal Balance as of such Remittance 
Date (before  giving effect to the distribution  on such Remittance Date) and
(b) any Class II B-3 Unpaid Interest Shortfall.

     CLASS II B-3 INTEREST SHORTFALL:  As  to any Remittance Date, any amount
by  which the  amount distributed on  the Class  II B-3 Certificates  on such
Remittance Date is  less than the amount  computed pursuant to clause  (a) of
the definition of "Class II B-3 Interest Formula Distribution Amount".

     CLASS II B-3 NET FUNDS CAP CARRYOVER AMOUNT:  As to any Remittance Date,
the sum of (A) if  the Remittance Rate for the  Class II B-3 Certificates  on
such Remittance Date is  based upon the Net Funds Cap, the amount, if any, by
which (i) the lesser of (a) the product of (x) the Weighted  Average Lifetime
Cap for such Remittance Date and (y) the Class II B-3 Principal Balance as of
such Remittance Date and (b) the  amount of interest that would otherwise  be
distributable on the  Class II B-3 Certificates on such  Remittance Date were
such Remittance Rate  calculated at the  Class II B-3  Formula Rate for  such
Remittance  Date exceeds (ii) the amount of  interest payable on the Class II
B-3 Certificates at  the Net Funds Cap  for such Remittance Date  and (B) the
Class II  B-3 Net Funds Cap Carryover Amounts, together with accrued interest
thereon  (at the Class II B-3 Formula Rate  for such Remittance Date) for all
previous  Remittance Dates  to the  extent  not previously  paid pursuant  to
clause C(xi) or D(xi) of Section 6.01(a).

     CLASS II B-3 PRINCIPAL BALANCE:  At any time, the Original Class II  B-3
Principal Balance minus  the sum of (i) all amounts previously distributed on
the Class  II B-3  Certificates pursuant  to clauses  C(viii) and  D(viii) of
Section  6.01(a)  and,  in   respect  of  principal  on  the  Class   II  B-3
Certificates, pursuant  to clauses A(ix),  B(ix), C(ix) and D(ix)  of Section
6.01(a).

     CLASS II B-3 PRINCIPAL  LIQUIDATION LOSS AMOUNT:   As to any  Remittance
Date the amount, if any, by which the sum of the Class II A Principal Balance
and  the Class II  B Principal Balance  for such Remittance  Date exceeds the
Group II  Pool Scheduled Principal Balance for  such Remittance Date, in each
case, after giving effect to all distributions on the Certificates on account
of  principal on  such Remittance  Date (exclusive  of the  related Guarantee
Payment, if any).

     CLASS II  B-3 REMITTANCE RATE:   With  respect to  the first  Remittance
Date, 6.838% per annum, and for any subsequent Remittance Date, the lesser of
(a) Class II B-3 Formula Rate for such Remittance Date and (b) the Net  Funds
Cap for such Remittance Date.

     CLASS II B-3  UNPAID INTEREST SHORTFALL:  As to any Remittance Date, the
amount,  if  any, by  which  the  aggregate  of  the Class  II  B-3  Interest
Shortfalls for  prior Remittance Dates  exceeds the aggregate of  the amounts
distributed on  the Class  II B-3 Certificates  on prior Remittance  Dates in
respect of such Interest 
Shortfalls, plus accrued  interest (to the extent payment  thereof is legally
permissible) at  the Class II B-3 Remittance Rate  on the amount thereof from
such prior Remittance Date to such current  Remittance Date.  For purposes of
determining whether  amounts distributable pursuant  to such clause  (b) were
actually  distributed on  the Class  II  B-3 Certificates  on any  particular
Remittance  Date,  the   distribution  of  interest  on  the   Class  II  B-3
Certificates on such Remittance Date shall be allocated first to  the monthly
interest requirement calculated  pursuant to clause (a) of  the definition of
"Class II B-3 Interest Formula Distribution Amount"  and then to any Class II
B-3 Unpaid Interest Shortfall pursuant to such clause (b).

     CLASS  R CERTIFICATE:   The  Certificate executed  and  countersigned as
provided  herein, substantially  in the form  set forth  in Exhibits D  and E
hereto.

     CLASS R DISTRIBUTION  AMOUNT:  As to any Remittance  Date, the aggregate
amount distributed on the Class R Certificate pursuant to Section 6.01.

     CLOSING DATE:  May 28, 1997.

     CODE:  The Internal Revenue Code of 1986, as amended.

     COMBINED TOTAL ORIGINAL CONTRACT POOL PRINCIPAL BALANCE:  The sum of the
Group I Total Original Contract Pool Principal Balance and the Group II Total
Original Contract Pool Principal Balance.

     COMPANY:     Vanderbilt  Mortgage   and  Finance,   Inc.,  a   Tennessee
corporation,  or  its successor  in  interest  or  any successor  under  this
Agreement appointed as herein provided.

     COMPUTER  TAPE:   The  computer  tape  generated  by the  Company  which
provides information relating to the  Contracts, and includes the master file
and the history file.

     CONTRACT FILE:   As to each Contract,  (a) the original of  the Contract
(except for fewer than 15 Contracts, in  which case the related Contract File
shall  contain  a  photocopy  of   the  original  Contract  together  with  a
certificate from  the  Obligor  under  such  Contract  certifying  that  such
photocopy is a true copy of the  original Contract), and, in the case of each
Bi-weekly Contract,  the original of  the bi-weekly rider for  such Contract,
and,  in the case of each Escalating Principal Payment Contract, the original
of  the graduated  payment rider  for such  Contract; (b) the  original title
document for the related Manufactured Home of the type issued to lienholders,
unless the laws of the jurisdiction in which the related Manufactured Home is
located do not  provide for  the issuance  of such title  documents for  such
Manufactured  Home; (c)  evidence of one  or more  of the following  types of
perfection of the security interest  in the related Manufactured Home granted
by such Contract, as appropriate:  (1) notation of such security interest 
on the title document, (2) a financing statement  meeting the requirements of
the  UCC, with  evidence of  recording in  the appropriate  offices indicated
thereon, or (3) such other evidence of perfection of a security interest in a
manufactured  housing unit  as is  customary  in such  jurisdiction; (d)  the
assignment of the  Contract (which may be in a blanket  form that also covers
other Contracts or contracts) from the Originator to the Company; and (e) any
extension,  modification or  waiver agreement(s).   In  addition, as  to each
Land-and-Home  Contract,  the  related Mortgage  with  evidence  of recording
thereon.

     CONTRACT  POOL:   The  pool of  Contracts  held in  the Trust  Fund with
respect to each Group.

     CONTRACT RATE ADJUSTMENT DATE:  As to  each Group II Contract, a date on
which the related APR may adjust, as provided in such Contract.

     CONTRACT SCHEDULE:  The list  (as such list may be amended  from time to
time) identifying each Contract constituting part of the corpus  of the Trust
Fund as of the Cut-off Date, and which (a) identifies each Contract by Group,
contract number  and name and address of the Obligor and (b) sets forth as to
each Contract (i)  the unpaid  principal balance as  of the related  Transfer
Date determined  by giving effect to  payments received prior to  the related
Transfer Date,  (ii)  the amount  of  each  scheduled payment  due  from  the
Obligor, and (iii) the APR.

     CONTRACTS:   The  manufactured housing  installment  sale contracts  and
installment   loan  agreements  described   in  the  Contract   Schedule  and
constituting part of the corpus of the Trust Fund, which Contracts  are to be
sold and assigned by the Company to the Trustee and  which are the subject of
this  Agreement.   The  Contracts include,  without  limitation, all  related
security interests  and any and all rights to  receive payments which are due
pursuant thereto from and  after the Cut-off Date, but exclude  any rights to
receive payments which are due pursuant thereto prior to the Cut-off Date.

     CORPORATE TRUST OFFICE:  The principal office of the Trustee at which at
any particular time its corporate  business in connection with this Agreement
shall  be  administered,  which  office  at the  date  of  execution  of this
Agreement is located at 450 West 33rd Street, 15th  Floor, New York, New York
10001.

     CUT-OFF DATE:  April 26, 1997.

     DEFICIENCY  EVENT:  The  Remittance Date, if  any, on which  the Group I
Pool Scheduled Principal Balance becomes equal to or less than the sum of the
Class I A-1 Principal Balance, the Class I A-2 Principal Balance, the Class I
A-3 Principal Balance, the Class I A-4 Principal Balance and  the Class I A-5
Principal Balance.

     DEPOSITORY:    The  initial Depository  shall  be  The  Depository Trust
Company, the nominee of  which is CEDE & CO., as the registered Holder of (i)
one  Class  I A-1  Certificate  evidencing $47,400,000  in  initial aggregate
principal balance  of the  Class I  A-1 Certificates,  (ii) one  Class I  A-2
Certificate  evidencing $40,900,000 in initial aggregate principal balance of
the  Class I A-2  Certificates, (iii) one Class  I A-3 Certificate evidencing
$29,200,000  in  initial aggregate  principal  balance  of  the Class  I  A-3
Certificates,  (iv) one  Class I  A-4  Certificate evidencing  $16,400,000 in
initial aggregate principal  balance of the Class I A-4 Certificates, (v) one
Class I A-5 Certificate evidencing $26,299,000 in initial aggregate principal
balance  of the Class  I A-5 Certificates,  (vi) one Class  I A-6 Certificate
evidencing $15,535,000 in initial aggregate  principal balance of the Class I
A-6 Certificates, (vii) one Class I B-1 Certificate evidencing $10,681,000 in
initial aggregate principal  balance of the Class I  B-1 Certificates, (viii)
one  Class  I  B-2 Certificate  evidencing  $7,768,000  in initial  aggregate
principal  balance  of Class  I  B-2  Certificates,  (ix)  one Class  II  A-1
Certificate  evidencing $80,700,000 in initial aggregate principal balance of
Class  II A-1  Certificates,  (x)  one Class  II  B-1 Certificate  evidencing
$13,095,000  in  initial   aggregate  principal  balance  of   Class  II  B-1
Certificates, (xi)  one  Class II  B-2 Certificate  evidencing $5,612,000  in
initial aggregate  principal balance of  Class II B-2 Certificates  and (xii)
one  Class II  B-3  Certificate evidencing  $7,483,000  in initial  aggregate
principal balance of Class II B-3 Certificates.  The Depository shall  at all
times  be a  "clearing corporation"  as  defined in  Section 8-102(3)  of the
Uniform Commercial Code of the State of New York.

     DEPOSITORY  PARTICIPANT:   A  broker,  dealer, bank  or  other financial
institution or other Person for whom  from time to time a Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

     DETERMINATION DATE:   The  fifth Business Day  prior to  each Remittance
Date.

     DISTRIBUTION ACCOUNT:   The custodial  account or  accounts created  and
maintained with respect to each Certificate Group pursuant to Section 5.18.

     DUE DATE:  The day of the month (or in the case of a Bi-weekly Contract,
each day  in the  month) on  which each  scheduled payment  of principal  and
interest is due on a Contract, exclusive of any days of grace.

     DUE PERIOD:   With  respect to  the  first Remittance  Date, the  period
commencing on April 26, 1997 and ending on May 25, 1997.  With respect to any
Remittance Date after the first Remittance Date, the period commencing on the
26th day of the second month preceding the month of such  Remittance Date and
ending on the  25th day of the  month preceding the month of  such Remittance
Date.

     ELECTRONIC  LEDGER:   The  electronic  master  record of  the  Company's
manufactured  housing  installment  sales   contracts  and  installment  loan
agreements  clearly identifying each Contract  that is part  of the corpus of
the Trust Fund.

     ELIGIBLE  ACCOUNT:   An  account that  is either  (i) maintained  with a
depository  institution the  commercial paper  or  short-term unsecured  debt
obligations of which is rated P-1 by Moody's, (ii) a trust account maintained
with  the  Trustee in  its  corporate  trust  department or  (iii)  otherwise
acceptable  to the Rating  Agency, as evidenced  by a letter  from the Rating
Agency, without a reduction or withdrawal of the rating of the Certificates.

     ELIGIBLE INVESTMENTS:  One or more of the following:

          (a)  direct obligations of, or guaranteed as to the full and timely
     payment of principal and interest by, the United States or any agency or
     instrumentality  thereof when  such obligations are  backed by  the full
     faith and credit of the United States;

          (b)  repurchase agreements on  obligations specified in clause  (a)
     maturing  not more than one month from  the date of acquisition thereof,
     provided  that the long-term unsecured obligations of the party agreeing
     to repurchase  such  obligations are  at the  time rated  by the  Rating
     Agency  in the  two highest  rating category  available from  the Rating
     Agency; and provided further that the short-term debt obligations of the
     party agreeing to repurchase shall be at the time rated P-1 by Moody's;

          (c)  federal funds, certificates of  deposit, time deposits, demand
     deposits  and bankers'  acceptances, each  of  which shall  not have  an
     original maturity of more than 90 days, of any depository institution or
     trust company  incorporated under the laws  of the United  States or any
     state;  provided  that  the short-term  obligations  of  such depository
     institution or  trust company  shall be  at the  time rated  P-1 by  the
     Rating Agency;

          (d)  commercial  paper (having original maturities of not more than
     270 days) of any corporation incorporated  under the laws of the  United
     States or any  state thereof; provided that such  commercial paper shall
     be at the time rated P-1 by the Rating Agency;

          (e)  any money market fund rated Aaa by Moody's; and

          (f)  other obligations  or securities  that are  acceptable to  the
     Rating Agency as an Eligible Investment hereunder and will not result in
     a reduction in or withdrawal of the then 
     current  rating or ratings of the Certificates, as evidenced by a letter
     to such effect from the Rating Agency;

provided, however, that no instrument shall be an Eligible Investment if such
instrument evidences a  right to receive only interest  payments with respect
to the obligations underlying such instrument.

     ELIGIBLE SUBSTITUTE  CONTRACT:   As to any  Replaced Contract  for which
such  Eligible Substitute Contract  is being substituted  pursuant to Section
3.05(b), a Contract  that (a) as of  the date of its  substitution, satisfies
all  of the  representations  and warranties  (which,  except when  expressly
stated to be as  of origination, shall be  deemed to be determined as  of the
date  of its substitution rather  than as of the Cut-off  Date or the Closing
Date) in  Section 3.02  and does  not cause  any of  the representations  and
warranties in Section 3.03,  after giving effect to such substitution,  to be
incorrect,  (b) after giving effect to  the scheduled payment or payments due
in the month  of such substitution, has a Scheduled Principal Balance that is
not greater than  the Scheduled Principal Balance of  such Replaced Contract,
(c)  has an APR that is at least  equal to the APR of such Replaced Contract,
(d) has a remaining term to scheduled  maturity that is not greater than  the
remaining  term to scheduled  maturity of the Replaced  Contract, (e) has not
been delinquent for more than 31 days  as to any scheduled payment due within
twelve months of the date of  its substitution, (f) if the Replaced  Contract
is a Group I Contract, has a fixed APR, and (g) if the Replaced Contract is a
Group II Contract, (1) has a  Lifetime Cap no lower  than (and not more  than
two percentage points higher than) the Lifetime  Cap of the Replaced Contract
and a  Minimum APR  no lower  than (and  not more  than one  percentage point
higher than) the Minimum APR of the Replaced Contract, (2) has the same index
and Periodic Cap as that of the Replaced Contract and a Gross Margin not less
than that  of the  Replaced Contract  and, if  Group II  Contracts having  an
aggregate outstanding principal balance equaling  1% or more of the aggregate
principal balance  of the  Group II  Contracts as  of the  Cut-off Date  have
become Replaced  Contracts, not more  than two percentage points  higher than
that of  the Replaced Contract,  (3) has Contract Rate Adjustment  Dates that
are no less  frequent than the Contract Rate Adjustment Dates of the Replaced
Contract and (4) will not permit conversion  of the related adjustable APR to
a fixed APR.   Notwithstanding the foregoing, in  the event that on any  date
more than  one Eligible Substitute  Contract is substituted  for one  or more
Replaced  Contracts, the  requirement  set  forth in  clause  (b) above  with
respect to Scheduled Principal Balance  may be satisfied if the  aggregate of
the Scheduled Principal Balances of such Eligible Substitute Contracts is not
greater  than the  aggregate  of  the Scheduled  Principal  Balances of  such
Replaced  Contracts; the  requirement  set  forth in  clause  (c) above  with
respect to APR may be satisfied if the weighted average APR of such  Eligible
Substitute Contracts is  at least equal to  the weighted average APR  of such
Replaced  Contracts  (provided that  the  APR  of  each  Eligible  Substitute
Contract to be 
substituted for a Group  I Contract shall be equal to or greater than the Net
Contract Rate); the requirement set forth in clause (d) above with respect to
remaining term to scheduled maturity may be satisfied if the weighted average
remaining term to scheduled maturity of such Eligible Substitute Contracts is
not greater than the weighted average remaining term to scheduled maturity of
such  Replaced Contracts; provided that no Eligible Substitute Contract shall
have a scheduled maturity date later than August 2027.

     ESCALATING PRINCIPAL PAYMENT CONTRACT:   Contracts which provide for  an
annual increase in monthly payments over the first five years of the term  of
the Contract,  and  at year  six, the  Contract is  fully  amortized for  the
remainder of the term of the Contract,  based on the balance of the  Contract
at year  six, providing for level  payments for the remainder of  the term of
the Contract.

     EVENT OF  DEFAULT:   Any one  of the  events described  in Section  9.01
hereof.

     EXCESS  OVERCOLLATERALIZATION AMOUNT:   As to  any Remittance  Date, the
amount, if any,  by which (x) the actual Overcollateralization Amount on such
Remittance Date  (after taking into  account all other distributions  on such
Remittance  Date  pursuant  to  Section  6.01(a)) exceeds  (y)  the  Required
Overcollateralization Amount for such Remittance Date.

     EXTENSION FEE:  Any extension fee paid by the Obligor on a Contract.

     FIDELITY  BOND:   A  fidelity  bond to  be  maintained  by the  Servicer
pursuant to Section 5.10.

     FIRST REMITTANCE DATE:  June 7, 1997.

     FLOATING RATE CERTIFICATES:  The Class I A-1 and Group II Certificates.

     FORMULA PRINCIPAL  DISTRIBUTION AMOUNT:   As to any Remittance  Date and
each Group, an  amount equal  to the  sum of  (a) all  scheduled payments  of
principal  due on  each Outstanding  Contract in  such  Group during  the Due
Period immediately preceding the month  in which such Remittance Date occurs,
(b) all Partial Prepayments received with  respect to Contracts in such Group
during such Due Period, (c) the Scheduled Principal  Balance of each Contract
in such Group  for which a Principal  Prepayment in Full was  received during
such Due Period, (d) the Scheduled Principal Balance of each Contract in such
Group that  became a  Liquidated Contract  during such  Due  Period, (e)  the
Scheduled Principal Balance of each Contract in such Group that was purchased
during  such  Due Period  pursuant  to Section  3.05 and  (f)  any previously
undistributed shortfalls  in the distribution  of the amounts in  clauses (a)
through (e) in respect of such Group in respect of prior Remittance 
Dates  (other  than any  such shortfall  with  respect to  which  a Guarantee
Payment has been  made to the Class I B-2 Certificateholders  (in the case of
the Group I Certificates) or the Class II B-3 Certificateholders (in the case
of the Group II Certificates)).

     FRACTIONAL INTEREST:  As to any Certificate of any Class, the product of
(a) the Percentage  Interest evidenced by such Certificate  multiplied by (b)
the amount derived from  dividing the Principal Balance of such  Class by the
sum  of the  Class I A-1  Principal Balance,  Class I A-2  Principal Balance,
Class  I A-3 Principal  Balance, Class I  A-4 Principal Balance,  Class I A-5
Principal  Balance, Class  I A-6  Principal  Balance, Class  I B-1  Principal
Balance,  the  Class I  B-2 Principal  Balance,  the Class  II  A-1 Principal
Balance,  the Class  II B-1  Principal Balance,  the Class  II B-2  Principal
Balance and the Class II B-3 Principal Balance.

     GROSS  MARGIN:  With respect  to each Group  II Contract, the percentage
set forth in the related Contract to be added to the related index for use in
determining such Contract's APR on each date of adjustment thereof.

     GROUP:  Either Group I or Group II, as the context requires.

     GROUP I:  With respect to the Contracts, the Group I Contracts, and with
respect to the Certificates, the Group I Certificates.  When the words "Group
I" immediately precede  another defined term herein, the  application of such
term  will  be  limited  to  the  Group  I  Contracts  and/or  the   Group  I
Certificates.

     GROUP I AVAILABLE DISTRIBUTION AMOUNT:   As to any Remittance Date,  (a)
the sum of (i) the amount on deposit in the Group I Certificate Account as of
the end of the Due Period  ending immediately prior to such Remittance  Date,
and (ii) the Monthly Advance with respect  to Group I made in respect of such
Remittance Date reduced by (b) the sum of (i) scheduled payments of principal
and interest for Group I Contracts due after such Due Period and (ii) amounts
permitted  to  be withdrawn  by the  Servicer  from the  Group  I Certificate
Account pursuant to clauses (i) through  (v), inclusive, and (vii) of Section
6.02.

     GROUP  I AVAILABLE  FUNDS SHORTFALL:   As  to any  Remittance Date,  the
amount, if any,  by which the Group  I Available Distribution Amount  is less
than the amount  required to be  distributed on the  Group I Certificates  on
such Remittance Date pursuant to clauses A(i) through (viii) or clauses  B(i)
through (viii), as applicable, of Section 6.01(a).

     GROUP I  AVAILABLE INTEREST DISTRIBUTION  AMOUNT:  As to  any Remittance
Date, (a)  the sum of  (i) the amount on  deposit in the  Group I Certificate
Account relating to  interest payments on the Group I Contracts as of the end
of the Due Period ending immediately prior  to such Remittance Date, and (ii)
the Monthly  Advance  with  respect  to interest  payments  on  the  Group  I
Contracts made  in respect of such Remittance Date  reduced by (b) the sum of
(i) scheduled payments of  interest for Group I Contracts due  after such Due
Period AND (II)  AMOUNTS PERMITTED TO BE  WITHDRAWN BY THE SERVICER  FROM THE
GROUP I CERTIFICATE  ACCOUNT PURSUANT TO CLAUSES (I)  THROUGH (V), INCLUSIVE,
AND (VII) OF SECTION 6.02.

     GROUP  I CAPITALIZED  INTEREST  ACCOUNT:   The  account established  and
maintained pursuant to Section 5.19.

     GROUP  II CAPITALIZED  INTEREST  ACCOUNT:   The account  established and
maintained pursuant to Section 5.19.

     GROUP I CERTIFICATE:   Any one of the Class I A-1  Certificates, Class I
A-2 Certificates, Class I A-3 Certificates, Class I A-4 Certificates, Class I
A-5 Certificates, Class I A-6 Certificates, Class I B-1 Certificates or Class
I B-2 Certificates.

     GROUP I CERTIFICATE ACCOUNT:   The custodial account or accounts created
and  maintained  pursuant  to  Section  5.05  with  respect to  the  Group  I
Contracts.

     GROUP I CONTRACT:   Each Contract sold to the Trust which bears interest
at a fixed rate.

     GROUP I  CUMULATIVE REALIZED LOSSES:   As  to any  Remittance Date,  the
Aggregate Net Liquidation Losses  for Group I  Contracts for the period  from
the Cut-off Date through the end of the related Due Period.

     GROUP  I CURRENT REALIZED  LOSS RATIO:   As to any  Remittance Date, the
annualized percentage  derived from the  fraction, the numerator of  which is
the sum of the Aggregate Net Liquidation Losses for Group I Contracts for the
three  preceding Due Periods and  the denominator of  which is the arithmetic
average of the  Group I Pool Scheduled Principal Balances for such Remittance
Date and the preceding two Remittance Dates.

     GROUP  I INTEREST  FORMULA DISTRIBUTION  AMOUNT:   As to  any Remittance
Date, an  amount  equal to  the  sum of  the  Class I  A-1  Interest  Formula
Distribution Amount, Class I A-2  Interest Formula Distribution Amount, Class
I  A-3 Interest  formula Distribution  Amount, Class  I A-4  Interest Formula
Distribution Amount, Class I A-5 Interest Formula Distribution  Amount, Class
I  A-6 Interest  Formula Distribution  Amount, Class  I B-1  Interest Formula
Distribution Amount and Class I B-2 Interest Formula Distribution  Amount.

     GROUP  I INTEREST  FORMULA DISTRIBUTION  AMOUNT:   As to  any Remittance
Date,  an  amount equal  to the  sum  of the  Class II  A-1  Interest Formula
Distribution Amount, Class II B-1 Interest Formula 
Distribution Amount, Class  II B-2 Interest  Formula Distribution Amount  and
Class II B-3 Interest Formula Distribution Amount.

     GROUP I MONTHLY SERVICING FEE:  With  respect to any Remittance Date, an
amount equal to  one-twelfth of 1.25% of the Group I Pool Scheduled Principal
Balance for such Remittance Date.

     GROUP  I REMAINING  AMOUNT AVAILABLE:   As  to any Remittance  Date, the
Group  I  Available Distribution  Amount  less  the  sum  of the  Class  I  A
Distribution Amount and the Class I B-1 Distribution Amount.

     GROUP I  WEIGHTED AVERAGE NET CONTRACT RATE:   As to any Remittance Date
and the  Group I Contracts,  the per  annum rate  equal to  (i) the  weighted
average of  the Annual Percentage  Rates borne by  the Group I  Contracts and
applicable  to  scheduled payments  due  in  the  Due Period  preceding  such
Remittance Date less (ii) 1.25%.

     GROUP II:   With respect to the  Contracts, the Group II  Contracts, and
with respect to the Certificates, the Group  II Certificates.  When the words
"Group  II" immediately precede another defined  term herein, the application
of such term  will be limited to  the Group II Contracts and/or  the Group II
Certificates.

     GROUP II  AVAILABLE DISTRIBUTION AMOUNT:  As to any Remittance Date, (a)
the sum of (i) the  amount on deposit in the Group II  Certificate Account as
of  the end  of the Due  Period ending  immediately prior to  such Remittance
Date, and (ii) the Monthly  Advance with respect to Group II made  in respect
of such Remittance Date  reduced by (b) the sum of  (i) scheduled payments of
principal and interest for Group II  Contracts due after such Due Period  and
(ii) amounts  permitted to  be withdrawn by  the Servicer  from the  Group II
Certificate Account pursuant to clauses (i) through (v), inclusive, and (vii)
of Section 6.02.

     GROUP II  AVAILABLE FUNDS  SHORTFALL:  As  to any  Remittance Date,  the
amount, if any, by which the  Group II Available Distribution Amount is  less
than the amount  required to be distributed  on the Group II  Certificates on
such Remittance Date pursuant to clauses  C(i) through (viii) or clauses D(i)
through (viii), as applicable, of Section 6.01(a).

     GROUP II AVAILABLE INTEREST DISTRIBUTION  AMOUNT:  As to  any Remittance
Date, (a)  the sum of  (i) the amount on deposit in the  Group II Certificate
Account relating to interest payments on the Group II Contracts as of the end
of the Due Period ending immediately prior  to such Remittance Date, and (ii)
the Monthly  Advance  with  respect  to interest  payments  on  the  Group II
Contracts made  in respect of such Remittance Date  reduced by (b) the sum of
(i) scheduled payments of  interest for Group II Contracts due after such Due
Period and (ii)  amounts permitted to be  withdrawn by the servicer  from the
Group II Certificate Account pursuant to clauses (i)  through (v), inclusive,
and (vii) of Section 6.02.

     GROUP II CERTIFICATE:   Any one of the Class II  A-1 Certificates, Class
II B-1 Certificates, Class II B-2 Certificates or Class II B-3 Certificates.

     GROUP II CERTIFICATE ACCOUNT:  The custodial account or accounts created
and maintained  pursuant  to  Section  5.05 with  respect  to  the  Group  II
Contracts.

     GROUP II CONTRACT:  Each Contract sold to the Trust which bears interest
at a variable rate.

     GROUP II  CUMULATIVE REALIZED LOSSES:   As to  any Remittance Date,  the
Aggregate Net Liquidation Losses for Group  II Contracts for the period  from
the Cut-off Date through the end of the related Due Period.

     GROUP II CURRENT  REALIZED LOSS RATIO:   As to any Remittance  Date, the
annualized percentage  derived from the  fraction, the numerator of  which is
the sum of  the Aggregate Net Liquidation  Losses for Group II  Contracts for
the  three  preceding  Due Periods  and  the  denominator  of  which  is  the
arithmetic average of the Group II Pool Scheduled Principal Balances for such
Remittance Date and the preceding two Remittance Dates.

     GROUP II MONTHLY SERVICING FEE:  With respect to any Remittance Date, an
amount equal to one-twelfth of 1.25% of the Group II Pool Scheduled Principal
Balance for such Remittance Date.

     GROUP II  REMAINING AMOUNT AVAILABLE:   As to  any Remittance  Date, the
Group  II  Available Distribution  Amount  less the  sum  of the  Class  II A
Distribution Amount, the Class II B-1 Distribution Amount and the Class II B-
2 Distribution Amount.

     GROUP II WEIGHTED  AVERAGE CONTRACT RATE:  As to any Remittance Date and
the Group II Contracts,  the per annum rate equal to the  weighted average of
the Annual Percentage Rates borne by the Group II Contracts and applicable to
scheduled payments due in the Due Period preceding such Remittance Date.

     GUARANTEE  PAYMENT:    As  to  any  Remittance  Date  and  the  Group  I
Certificates, the  amount,  if any,  by which  (a) the  Class  I B-2  Formula
Distribution  Amount  for  such  Remittance  Date exceeds  (b)  the  Group  I
Remaining Amount  Available.   As to  any Remittance  Date and  the Group  II
Certificates, the  amount, if  any, by  which (a)  the Class  II B-3  Formula
Distribution  Amount  for such  Remittance  Date  exceeds  (b) the  Group  II
Remaining Amount Available.

     GUARANTEE REIMBURSEMENT  AMOUNT:  As  to each Certificate Group  and any
Remittance Date, an amount  equal to the lesser of (a)  the related Available
Distribution Amount  for such Remittance  Date less the portion  thereof that
represents the sum of the amounts (i) distributed on the related Certificates
(other  than   the   Class   R  Certificate)   on   such   Remittance   Date,
(ii) distributed in respect of the Available Funds Shortfall, if any, of  the
other  Certificate  Group on  such  Remittance  Date  and (iii) paid  to  the
Servicer in respect of the Monthly Servicing  Fee pursuant to clause A(xi) or
B(xi) (in  the case  of Group  I Guarantee  Payments) or  pursuant to  clause
C(xii) or  D(xii)  (in the  case  of Group  II  Guarantee Payments)  on  such
Remittance  Date  and  (b)  the  aggregate amount  of  outstanding  Guarantee
Payments relating  to such Certificate  Group that remain unreimbursed  as of
such Remittance Date.

     HAZARD INSURANCE POLICY:   With respect to each Contract, the  policy of
fire and extended coverage insurance (and federal flood 
insurance,  if   applicable)  required  to  be  maintained  for  the  related
Manufactured Home, as  provided in  Section 5.09, and  which, as provided  in
Section 5.09, may be a blanket insurance policy maintained by the Servicer in
accordance with the terms and conditions of Section 5.09.

     INDEX:  As to any  Group II Contract, the published rate upon  which the
related Remittance Rate is calculated.

     INITIAL  PRINCIPAL AMOUNT:    With  respect to  the  Group I  Contracts,
$194,183,000.  With respect to the Group II Contracts, $106,890,000.

     INITIAL REQUIRED OVERCOLLATERALIZATION AMOUNT:  $4,542,830. 

     INTEREST PERIOD:  With respect to the Class I A-1 Certificates  and each
Class of Group II Certificates and any Remittance Date, the period commencing
on  the preceding  Remittance Date (or  in the  case of the  first Remittance
Date, the Closing Date) through the day preceding such Remittance Date.  With
respect to each  Class of Group I  Certificates (other than  the Class I  A-1
Certificates) and any Remittance Date, the  period from the first day of  the
calendar month preceding the  month of such Remittance Date through  the last
day of  such calendar  month on  the basis  of a  360-day year  consisting of
twelve 30-day months.

     LAND-AND-HOME CONTRACT:  A Contract that is secured in part, or intended
to be secured in part, by the lien of a Mortgage.  

     LATE PAYMENT FEES:  Any late payment  fees paid by Obligors on Contracts
after all sums received have been allocated first to regular installments due
or overdue and all such installments are then paid in full.

     LIBOR:   As to any date, the rate  for United States dollar deposits for
one month  which appear on  the Telerate Screen  LIBOR Page 3750 as  of 11:00
A.M., London time.  If such rate does not appear on such  page (or such other
page as  may replace  that page  on that service,  or if  such service  is no
longer offered, such  other service for displaying LIBOR  or comparable rates
as  may be  reasonably selected  by the  Seller after  consultation with  the
Trustee), the rate will be  the Reference Bank Rate.   If no such  quotations
can  be obtained and no Reference Bank Rate is available, LIBOR will be LIBOR
applicable to the preceding Remittance Date.

     LIBOR BUSINESS DAY:  Any  day other than (i) a  Saturday or a Sunday  or
(ii)  a day on which banking institutions in  the State of New York or in the
city of London, England are required or authorized by law to be closed.

     LIFETIME CAP:  With respect to a Group II Contract,  the maximum APR, if
any, that may be borne by  such Contract over its term, as set  forth as such
therein; provided, however, that solely 
for  the purposes  of calculating the  Weighted Average  Lifetime Cap  on any
given date, each Group II Contract as to which a maximum APR has not been set
forth in such  Contract shall be deemed to  have a Lifetime Cap  equal to its
APR on such date.

     LIMITED GUARANTEE:  The obligation of CHI to make  Guarantee Payments as
set forth in Section 6.05.

     LIQUIDATED CONTRACT:   Any defaulted  Contract as to which  the Servicer
has determined  that  all amounts  which it  expects to  recover  from or  on
account of  such Contract  have been recovered;  provided that  any defaulted
Contract in respect of  which the related Manufactured Home and,  in the case
of Land-and-Home  Contracts, Mortgaged Property  have been realized  upon and
disposed of and the proceeds of such disposition have been received  shall be
deemed to be a Liquidated Contract.

     LIQUIDATION EXPENSES:   All reasonable out-of-pocket expenses (exclusive
of overhead expenses)  which are incurred by the  Servicer in connection with
the liquidation of any defaulted Contract,  on or prior to the date on  which
the related  Manufactured Home and,  in the case of  Land-and-Home Contracts,
Mortgaged Property are disposed of, including, without limitation, legal fees
and expenses,  any unreimbursed amount  expended by the Servicer  pursuant to
Section  5.06 or 5.09  (to the extent  such amount is  reimbursable under the
terms of Section 5.06 or  5.09, as the case may be) respecting  such Contract
and  any  unreimbursed  expenditures  for  property  taxes  or  for  property
restoration or preservation that are related to such liquidation.

     LIQUIDATION PROCEEDS:   Cash  (including insurance  proceeds other  than
those applied to the restoration of the related Manufactured Home or released
to the  related Obligor in accordance with the normal servicing procedures of
the Servicer)  received  in  connection  with the  liquidation  of  defaulted
Contracts, whether through repossession or otherwise.

     LOAN-TO-VALUE RATIO:    The fraction,  expressed  as a  percentage,  the
numerator of which  is the original principal balance of the related Contract
and  the  denominator  of  which  is   the  Original  Value  of  the  related
Manufactured  Home (including  for this  purpose  the Original  Value of  any
Mortgaged Property not constituting a part of the Manufactured Home).

     MANUFACTURED  HOME:   A unit  of  manufactured housing  which meets  the
requirements  of  Section 25(e)(10)  of  the Code,  including  all accessions
thereto, securing the indebtedness of the Obligor under the related Contract.

     MINIMUM  APR:  With respect to a Group  II Contract, the minimum APR, if
any, that may be borne by  such Contract over its term, as set  forth as such
therein.

     MONTHLY ADVANCE:   As to any Remittance  Date and the Contracts  of each
Group,  the aggregate  of all  scheduled payments  of principal  and interest
which were  due during  the related  Due Period  on any  such Contracts  that
remained Outstanding at  the end of  such Due Period  and were not  collected
during  such Due Period,  exclusive of any  such scheduled  payment which the
Servicer has determined  would be a  Nonrecoverable Advance if an  advance in
respect of such scheduled payment were made.

     MONTHLY ADVANCE REIMBURSEMENT AMOUNT:   Any amount received or deemed to
be received by the Servicer pursuant to Section 6.04(c) in reimbursement of a
Monthly Advance made out of its own funds.

     MONTHLY EXCESS  SPREAD:   As to  Group I  and any  Remittance Date,  the
portion, if any, of the Group I Available Distribution Amount remaining after
the distribution on such Remittance Date  of the amounts specified in clauses
A(i) through (viii) or clauses B(i) through (viii), as applicable, of Section
6.01(a).  As to Group II and any Remittance Date, the portion, if any, of the
Group  II  Available Distribution  Amount  (other  than any  portion  thereof
representing the  Overcollateralization Reduction  Amount, if  any, for  such
Remittance Date) remaining after the  distribution on such Remittance Date of
the amounts specified in clauses C(i) through  (viii) or clauses D(i) through
(viii), as applicable, of Section 6.01(a).

     MONTHLY REPORT:  The monthly report described in Section 7.01.

     MONTHLY SERVICING FEE:   With respect to each Group of Contracts and any
Remittance  Date,  an  amount  equal to  one-twelfth  of  1.25%  of  the Pool
Scheduled Principal Balance for such Group for such Remittance Date.

     MOODY'S:  Moody's Investors Service, Inc. or its successor in interest.

     MORTGAGE:  The mortgage or deed of trust creating a lien on an estate in
fee simple interest in the real property securing a Contract.

     MORTGAGED PROPERTY:  The property subject to a Mortgage.

     NET CONTRACT RATE:   With respect to the Group I  Contracts, 11.015% and
with respect to the Group II Contracts, 10.318%.

     NET FUNDS CAP:  As to any Remittance Date, the per annum rate equal to a
fraction, expressed as a percentage, (A) whose numerator equals the amount by
which (i) the sum of (a) the aggregate amount of interest due on the Group II
Contracts on the related Due Date and (b) the Overcollateralization Reduction
Amount, if any, for such Remittance Date exceeds (ii) the product of (a) one-
twelfth  of the Group II Pool Scheduled Principal Balance on the first day of
the Due Period immediately preceding the month in which such Due 
Period occurs and (b)(x) if the Company is the Servicer, 0.50%, or (y) if the
Company is  no longer the  Servicer, 1.75%, and (B) whose  denominator equals
the  product  of  (i) the  aggregate   Principal  Balance  of  the  Group  II
Certificates  and (ii) the  actual number  of  days elapsed  in the  Interest
Period divided by 360.

     NET  LIQUIDATION PROCEEDS:   As to any  Liquidated Contract, Liquidation
Proceeds net  of the  sum of  (i) Liquidation  Expenses and  (ii) any  amount
required to be paid  to the Obligor or  any other Person with an  interest in
the Manufactured Home or any related Mortgaged Property that is senior to the
interest of the Trust Fund.

     NONRECOVERABLE  ADVANCE:   Any  advance  made  or  proposed to  be  made
pursuant  to Section  6.04, which the  Servicer believes,  in its  good faith
judgment,  is not,  or  if made  would  not be,  ultimately  recoverable from
Liquidation Proceeds or otherwise.  In  determining whether an advance is  or
will be nonrecoverable, the Servicer need not take into account that it might
receive  any  amounts in  a deficiency  judgment.   The determination  by the
Servicer  that any advance is, or  if made would constitute, a Nonrecoverable
Advance,  shall be  evidenced by  an  Officer's Certificate  of the  Servicer
delivered to the Trustee and stating the reasons for such determination.

     OBLIGOR:    Each Person  who is  indebted  under a  Contract or  who has
acquired a Manufactured Home subject to a Contract.

     OFFICER'S CERTIFICATE:   A certificate  signed by the President,  a Vice
President, the Treasurer, the Secretary or one of the Assistant Treasurers or
Assistant Secretaries or any other duly  authorized officer of the Company or
the Servicer, as  appropriate, and delivered  to the  Trustee as required  by
this Agreement.

     OPINION  OF  COUNSEL:   A written  opinion  of counsel,  who may  be the
counsel for  the Company or the  Servicer and who shall be  acceptable to the
Trustee.

     ORIGINAL CLASS I A-1 PRINCIPAL BALANCE:  $47,400,000. 

     ORIGINAL CLASS I A-2 PRINCIPAL BALANCE:  $40,900,000.

     ORIGINAL CLASS I A-3 PRINCIPAL BALANCE:  $29,200,000.

     ORIGINAL CLASS I A-4 PRINCIPAL BALANCE:  $16,400,000.

     ORIGINAL CLASS I A-5 PRINCIPAL BALANCE:  $26,299,000.

     ORIGINAL CLASS I A-6 PRINCIPAL BALANCE:  $15,535,000.

     ORIGINAL CLASS I B-1 PRINCIPAL BALANCE:  $10,681,000.

     ORIGINAL CLASS I B-2 PRINCIPAL BALANCE:  $7,768,000.

     ORIGINAL CLASS II A-1 PRINCIPAL BALANCE:  $80,700,000.

     ORIGINAL CLASS II B-1 PRINCIPAL BALANCE:  $13,095,000.

     ORIGINAL CLASS II B-2 PRINCIPAL BALANCE:  $5,612,000.

     ORIGINAL CLASS II B-3 PRINCIPAL BALANCE:  $7,483,000.

     ORIGINAL VALUE:  With  respect to any Manufactured Home that  was new at
the time  the related Contract  was originated, the  sum of the  down payment
(including the value  of any trade-in unit), the  original amount financed on
the related  Contract, which may include  sales and other  taxes and premiums
for related  insurance, and,  in the  case of  a Land-and-Home Contract,  the
value  of the land securing  the Contract as  estimated by the  dealer.  With
respect  to  any Manufactured  Home that  was  used at  the time  the related
Contract was originated, the total delivered sales price of such Manufactured
Home (including, for this purpose,  any Mortgaged Property not constituting a
part of the Manufactured Home), plus sales and other taxes and, to the extent
financed under such Contract, premiums for related insurance.

     ORIGINATOR:   Any  of the  originators of  Acquired Contracts  listed in
Exhibit J hereto.

     OUTSTANDING:  With respect  to any Contract as to the  time of reference
thereto,  a Contract  that  has not  been  fully prepaid,  has  not become  a
Liquidated  Contract, and  has not  been purchased  pursuant to  Section 3.05
prior to such time of reference.

     OUTSTANDING AMOUNT ADVANCED:   As to any Remittance Date and each Group,
the aggregate of all Monthly Advances remitted by the Servicer out of its own
funds pursuant to Section 6.04 with respect to such Group, less the aggregate
of all related Monthly Advance  Reimbursement Amounts actually received prior
to such Remittance Date.

     OVERCOLLATERALIZATION  AMOUNT:   As to  any  Remittance Date,  an amount
equal to the difference between the Group II Pool Scheduled Principal Balance
as of  the end  of the  immediately preceding  Due Period  and the  aggregate
Principal Balance of the Group II Certificates on such Remittance Date (after
taking into  account all other  distributions to be  made on such  Remittance
Date pursuant to Section 6.01(a)).

     OVERCOLLATERALIZATION REDUCTION AMOUNT:   As to any Remittance  Date, an
amount  equal to  the  least of  (i) that portion  of the  Group II Available
Distribution Amount  for such Remittance  Date that, absent the  existence of
any  Excess Overcollateralization Amount, would  be distributed in payment of
the Group  II Formula Principal  Distribution Amount on such  Remittance Date
pursuant to paragraph C. or D., as applicable, of Section 6.01(a), (ii) the 
Excess Overcollateralization  Amount, if  any, on  such  Remittance Date  and
(iii) the Group II Formula Principal  Distribution Amount for such Remittance
Date.

     OWNERSHIP INTEREST:  As defined in Section 4.08(b).

     PARTIAL PREPAYMENT:   Any  Principal Prepayment  other than  a Principal
Prepayment in Full.

     PAYING AGENT:  Any paying agent appointed pursuant to Section 4.05.

     PERCENTAGE INTEREST:  As to any Certificate of any Class, the percentage
interest  evidenced thereby  in  distributions  required to  be  made on  the
Certificates  of such  Class, such  percentage  interest being  equal to  the
percentage obtained by  dividing the denomination of such  Certificate by the
aggregate of the denominations of all of the outstanding Certificates of such
Class  (or, in  the case  of  the Class  R  Certificate, being  equal to  the
percentage specified on the face of such Class R Certificate).

     PERIODIC  CAP:  With  respect to a  Group II Contract,  the provision in
each Group  II Contract  that limits permissible  increases and  decreases in
such Contract's APR  on any date on  which such APR  adjusts pursuant to  the
terms of such Contract.

     PERMITTED TRANSFEREE:  As defined in Section 4.08(b).

     PERSON:    Any  individual,  corporation,  partnership,  joint  venture,
association,  joint-stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

     PLAN ASSETS:  As defined in Section 4.02(b).

     POOL  FACTOR:    As of  any  Remittance  Date and  as  to  any Class  of
Certificates, the percentage  obtained by dividing the Class  I A-1 Principal
Balance, the  Class  I  A-2 Principal  Balance,  the Class  I  A-3  Principal
Balance,  the  Class I  A-4  Principal  Balance, the  Class  I A-5  Principal
Balance,  the Class  I  A-6  Principal Balance,  the  Class  I B-1  Principal
Balance,  the  Class I  B-2  Principal Balance,  the Class  II  A-1 Principal
Balance,  the Class  II  B-1 Principal  Balance, the  Class II  B-2 Principal
Balance or  the Class  II B-3 Principal  Balance, as  the case may  be (after
giving effect to the distribution  on such Remittance Date), by  the Original
Class I A-1 Principal  Balance, the Original Class  I A-2 Principal  Balance,
the  Original  Class I  A-3  Principal  Balance,  the  Original Class  I  A-4
Principal Balance, the  Original Class I A-5 Principal  Balance, the Original
Class I A-6  Principal Balance, the  Original Class I B-1  Principal Balance,
the Original  Class  I  B-2 Principal  Balance,  the Original  Class  II  A-1
Principal Balance, the Original Class  II B-1 Principal Balance, the Original
Class II B-2 Principal Balance or 
the Original  Class II  B-3 Principal Balance,  respectively, carried  out to
seven decimal places.

     POOL SCHEDULED PRINCIPAL BALANCE:   As to any  Remittance Date and  with
respect to any Group, the Total  Original Contract Pool Principal Balance for
such Group less  the aggregate of the Formula  Principal Distribution Amounts
for such  Group  (exclusive of  the  amounts in  clause  (f) of  the  related
definition   of  "Formula  Principal  Distribution  Amount")  for  all  prior
Remittance Dates.

     PRINCIPAL BALANCE:  The  Class I A-1 Principal Balance, the  Class I A-2
Principal  Balance, the  Class  I A-3  Principal  Balance,  the Class  I  A-4
Principal  Balance,  the  Class I  A-5  Principal Balance,  the  Class  I A-6
Principal  Balance, the  Class  I  B-1 Principal  Balance,  the Class  I  B-2
Principal  Balance, the  Class II  A-1 Principal  Balance, the  Class  II B-1
Principal  Balance, the Class  II B-2 Principal  Balance or the  Class II B-3
Principal Balance, as applicable.

     PRINCIPAL PREPAYMENT:  (i)   Subject to clause (ii)  of this definition,
with respect  to any  Due Date  for a Contract,  any payment  or any  portion
thereof or other recovery on such  Contract (other than a Liquidated Contract
or a  Contract repurchased pursuant to Section 3.05)  received on or prior to
such Due Date (but after the immediately preceding Due Date) that exceeds the
amount necessary to bring such Contract current as  of such Due Date and that
the Obligor has notified or confirmed with the Servicer are to be treated  as
a  prepayment  of  principal;  (ii)  notwithstanding  the  provisions  of the
preceding clause (i), if any payment or any portion thereof or other recovery
on  a Contract (other  than a Liquidated  Contract or  a Contract repurchased
pursuant  to Section  3.05) is  sufficient to  pay the  outstanding principal
balance of  such Contract, all accrued and unpaid interest  at the APR to the
payment  date and,  at the  option  of the  Servicer,  all other  outstanding
amounts owing on such Contract, the portion  of the payments or recoveries on
such Contract during such Due Period that is equal to the Scheduled Principal
Balance of such Contract after giving effect to the scheduled payment on such
Contract due in such Due Period; and (iii) any cash deposit made with respect
to a Contract pursuant to Section 3.05.

     PRINCIPAL PREPAYMENT IN  FULL:   Any Principal  Prepayment specified  in
clause (ii) of the definition of the term "Principal Prepayment".

     RATING AGENCY:  Moody's or its successor in interest. 

     RECORD DATE:  With respect to the initial Remittance Date and  the Group
I  and  Group  II  Certificates, the  Closing  Date.    With  respect to  any
Remittance Date thereafter, the close of business of the last Business Day of
the month preceding the month of the related Remittance Date.

     REFERENCE  BANK  RATE:   As  to any  Interest  Period as  follows:   the
arithmetic mean (rounded upwards, if  necessary, to the nearest one sixteenth
of a percent) of the offered rates for United States dollar deposits for  one
month which are offered by the Reference Banks as of 11:00 A.M., London time,
on the  second LIBOR Business  Day prior  to the first  day of such  Interest
Period to  prime banks in  the London  interbank market for  a period  of one
month in amounts approximately equal  to the related Class Principal Balance;
provided that at least two such Reference Banks provide such rate.   If fewer
than two offered rates appear, the Reference Bank Rate will be the arithmetic
mean of  the  rates quoted  by one  or more  major  banks in  New York  City,
selected by the Seller after consultation with the Trustee, as of 11:00 A.M.,
New  York City  time, on  such  date for  loans  in U.S.  Dollars to  leading
European Banks for  a period of one  month in amounts approximately  equal to
the outstanding related Class  Principal Balance.  If no  such quotations can
be  obtained,  the Reference  Bank  Rate  shall be  the  Reference Bank  Rate
applicable to the preceding Interest Period.

     REFERENCE  BANKS:   Three  major banks  that are  engaged in  the London
interbank market, selected by the Seller after consultation with the Trustee.

     REMIC:  A real  estate mortgage investment conduit within the meaning of
Section 860D(a) of the Code.

     REMIC CERTIFICATE MATURITY DATE:  The "latest possible maturity date" of
the Regular Certificates as that term is defined in Section 2.07.

     REMIC PROVISIONS:  Provisions of the  federal income tax law relating to
real  estate  mortgage  investment conduits,  which  appear  at Section  860A
through  860G  of  Subchapter M  of  Chapter  1  of  the  Code,  and  related
provisions, and regulations  promulgated thereunder, as the foregoing  may be
in effect from time to time.

     REMITTANCE DATE:  The 7th day of any month, or if such 7th  day is not a
Business Day, the first Business Day immediately following the 7th day of the
month, commencing with June 7, 1997.

     REMITTANCE RATE:   As to  each Class  of Certificates, the  Class I  A-1
Remittance Rate, the  Class I A-2 Remittance Rate, the Class I A-3 Remittance
Rate,  the Class I A-4 Remittance Rate, the  Class I A-5 Remittance Rate, the
Class I A-6 Remittance Rate, the Class I B-1 Remittance Rate, the Class I B-2
Remittance  Rate,  the  Class  II  A-1  Remittance  Rate,  the  Class  II B-1
Remittance Rate,  the  Class II  B-2  Remittance Rate  or  the Class  II  B-3
Remittance Rate, as applicable.

     REO ACCOUNT:  As defined in Section 5.17.

     REPLACED CONTRACT:  As defined in Section 3.05(b).

     REPOSSESSION PROFITS:  As to any Remittance Date, the excess, if any, of
Net Liquidation Proceeds in respect of each Contract that became a Liquidated
Contract during the related Due Period  over the sum of the unpaid  principal
balance of such Contract plus accrued and unpaid interest at the  related APR
on the unpaid principal  balance thereof from the Due Date  to which interest
was last paid by the Obligor  to the Due Date for such Contract  in the month
in which such Contract became a Liquidated Contract.

     REPURCHASE  OBLIGATION:   The obligation  of the  Company, set  forth in
Section 3.05, to repurchase the related Contracts as to which there exists an
uncured breach of a  representation or warranty contained in Section  3.02 or
3.03.

     REPURCHASE  PRICE:    With  respect  to  any  Contract  required  to  be
repurchased  hereunder, an  amount  equal to  the remaining  principal amount
outstanding on such Contract as of  the beginning of the Due Period in  which
such repurchase occurs plus accrued  interest from the Due Date with  respect
to  which the Obligor last made  the entire payment then  due to the Due Date
(or the latest-occurring  Due Date, in the  case of a Bi-weekly  Contract) in
the Due Period in which such Contract is repurchased.

     REQUIRED OVERCOLLATERALIZATION AMOUNT:  As to any  Remittance Date prior
to the date on which the Class II B Principal Distribution Test is satisfied,
the Initial Required Overcollateralization Amount.  As to any Remittance Date
on and after the date on which the Class II B Principal  Distribution Test is
satisfied,  the  lesser  of (i)  the  Initial  Required Overcollateralization
Amount  and (ii)  the greater  of (a)  8.5%  of the  Group II  Pool Principal
Balance  as of  such Remittance  Date and  (b) 0.75%  of the  Group II  Total
Original Contract Pool Principal Balance.

     RESPONSIBLE OFFICER:  When used with respect to the Trustee, any officer
with direct responsibility  for the administration of this  Agreement and any
other officer  of the  Trustee customarily  performing  functions similar  to
those  performed by any  of the above  designated officers and  also to whom,
with respect to a particular matter, such  matter is referred because of such
officer's knowledge of and familiarity with the particular subject.

     RULE 144A:   Rule 144A of  the Securities and Exchange  Commission under
the Securities Act of 1933, as amended.

     SCHEDULED PRINCIPAL BALANCE:  As to any Contract and any Remittance Date
or the Cut-off  Date, the principal  balance of such  Contract as of the  Due
Date (or, in the case of a Bi-weekly Contract, the latest occurring Due Date)
in the Due Period next preceding such Remittance  Date or the Cut-off Date as
specified in  the Amortization  Schedule at the  time relating  thereto after
giving effect to the payment of principal due on such Due Date and 
irrespective  of any delinquency in payment by,  or extension granted to, the
related Obligor.

     SENIOR CERTIFICATE:  With respect to Group I, any one of the Class I A-1
Certificates, Class I A-2 Certificates, Class I A-3 Certificates, Class I A-4
Certificates or Class I A-5 Certificates, and,  with respect to Group II, any
one of the Class II A-1 Certificates.

     SERVICER:   The Company or  its successor in  interest or  any successor
under this Agreement as provided by Section 8.08.

     SERVICING FILE:   All documents, records, and other  items maintained by
the Servicer with respect to a Contract and not included in the corresponding
Contract  File,  including   the  credit  application,  credit   reports  and
verifications,  appraisals,  tax  and  insurance  records,  payment  records,
insurance claim records, correspondence, and all historical computerized data
files.

     SERVICING  OFFICER:    Any  officer  of the  Servicer  involved  in,  or
responsible for, the administration and servicing of the Contracts whose name
appears on a list of servicing officers furnished on the Closing  Date to the
Trustee by the Servicer, as such list may from time to time be amended.

     SUBORDINATE CERTIFICATE:  With respect to Group  I, any one of the Class
I  A-6 Certificates, Class  I B-1 Certificates  or Class  I B-2 Certificates,
and, with  respect to Group  II, any  one of the  Class II B-1  Certificates,
Class II B-2 Certificates or Class II B-3 Certificates.

     TELERATE SCREEN LIBOR PAGE 3750:  The display designated as page 3750 on
the Telerate  Service (or such other  page as may  replace page 3750  on that
service for the purpose of displaying London interbank offered rates of major
banks).

     TOTAL ORIGINAL  CONTRACT POOL PRINCIPAL  BALANCE:  As of  any Remittance
Date and with  respect to any Group,  the aggregate principal balance  of the
Contracts in such Group as of the Cut-off Date.

     TRANSFER:  As defined in Section 4.08(b).

     TRANSFER AFFIDAVIT:  As defined in Section 4.08(b).

     TRANSFER DATE:  With respect to each Contract, the Closing Date.

     TRANSFEREE:  As defined in Section 4.08(b).

     TRUSTEE:  The  Chase Manhattan Bank, or its successors or assigns or any
successor under this Agreement.

     TRUSTEE'S FEES:  The fees, expenses and disbursements of the Trustee set
forth in Section 10.05.

     TRUST FUND:  The corpus  of the trust created by this Agreement,  to the
extent  described herein,  consisting of  the  Contracts (including,  without
limitation, the security  interest created thereby), including all  rights to
receive payments on  the Contracts that have  not been received prior  to the
Cut-off Date (including  any such payments that were due prior to the Cut-off
Date  but were not received  by the Company prior to  the Cut-off Date); such
assets as shall from  time to time be identified as  deposited in the Certif-
icate Accounts; all Manufactured  Homes and any related Mortgaged  Properties
that secured Contracts  not purchased pursuant to Section 3.05  and that have
been acquired in realizing upon such Contracts; the Mortgages; the Repurchase
Obligation; the  proceeds of the  Hazard Insurance Policies; and  the Limited
Guarantees   for  the  benefit   of  the  Class   I B-2  and  Class   II  B-3
Certificateholders.

     UCC:    The  Uniform  Commercial  Code as  in  effect  in  the  relevant
jurisdiction  or, in  the case  of  Louisiana, the  comparable provisions  of
Louisiana law.

     UNDERWRITERS:    Prudential  Securities Incorporated  and  Credit Suisse
First Boston Corporation.

     WEIGHTED AVERAGE LIFETIME CAP:   As to any Remittance Date,  a per annum
rate equal to  the product  of (i) the average  of the Lifetime  Caps of  the
Group II Contracts  that were Outstanding Contracts  on the first day  of the
related  Interest  Period,  weighted by  the  respective  Scheduled Principal
Balances  of such  Contracts on the  first day  of such Interest  Period, and
(ii) a fraction  whose numerator is the actual number  of days elapsed in the
related Interest Period and whose denominator is 360.

     Section 1.02.   Determination of Scheduled Payments.  Scheduled payments
due  on  any Contract  shall  be  determined  without  giving effect  to  any
adjustments required by  reason of the bankruptcy  of the related Obligor  or
any  similar proceeding  or  moratorium  or any  waiver,  extension or  grace
period.

                              (End of Article I)

                                  ARTICLE II

                     CONVEYANCE OF CONTRACTS; TRUST FUND;
                       PERFECTION OF SECURITY INTEREST;
                             CUSTODY OF CONTRACTS

     Section 2.01.  Conveyance of Contracts and Other Rights.  (a)    T  h  e
Company, concurrently  with the  execution and  delivery hereof,  does hereby
transfer, sell, assign, set  over and otherwise convey to the  Trustee or, in
the  case of  any Contracts  from Alaska,  California, Delaware,  District of
Columbia,  Florida, Georgia, Maine,  Maryland, Minnesota,  Missouri, Montana,
Nevada, Texas, Utah  or Washington, a separate trustee,  without recourse (i)
all of the right, title and interest  of the Company in and to the  Contracts
(including, without limitation,  the security interests created  thereby) and
any related  Mortgages, including  all interest  and principal payments  that
have not been received prior to the Cut-off Date (including any such payments
that were due prior to the Cut-off Date but were not received by the  Company
prior to the Cut-off Date), (ii) all of the rights under any Hazard Insurance
Policy relating to a Manufactured Home securing a Contract for the benefit of
the creditor  of such Contract, (iii) all documents contained in the Contract
Files, (iv) the Certificate Accounts and all funds and other assets deposited
therein  and  all  instruments,  securities  (including  without  limitation,
Eligible Investments) or other property in which the Certificate Accounts may
be invested  in whole  or  in part  from time  to time  and (v) all  proceeds
derived from any of the foregoing.

     As of the related Transfer Date, the  ownership of each Contract and the
contents of the  related Contract File and  Servicing File are vested  in the
Trustee  or separate  trustee,  as the  case may  be.   The contents  of each
Contract File  and Servicing  File are  and shall  be  held in  trust by  the
Servicer for the benefit of the Trustee  or the separate trustee as the owner
thereof and the Servicer's  possession of the contents of each Servicing File
so retained is  for the sole purpose  of servicing the related  Contract, and
such  retention and possession  by the  Servicer is  in a  custodial capacity
only.    Neither  the  Company  nor  the  Servicer  shall  take   any  action
inconsistent with the Trustee's  or such separate trustee's, as  the case may
be,  ownership of  the Contracts,  and  the Company  and  the Servicer  shall
promptly indicate to all inquiring parties that the Contracts have been sold,
transferred, assigned, set over and conveyed to  the Trustee or such separate
trustee, as the case  may be, and shall not  claim any ownership interest  in
the Contracts.

     (b)  Although the  parties intend that  the conveyance of  the Company's
right, title and interest  in and to the items of  property listed in Section
2.01(a) pursuant to this Agreement  shall constitute a purchase and sale  and
not a loan,  if such conveyance  is deemed to be  a loan, the  parties intend
that  the  rights  and obligations  of  the  parties to  such  loan  shall be
established pursuant to the terms of this Agreement.  The parties also intend
and agree that  the Company shall be  deemed to have granted to  the Trustee,
and the Company  does hereby grant to the Trustee, a perfected first priority
security interest in all  of the right, title and  interest in, to and  under
the items  of property  listed in  Section 2.01(a),  and that this  Agreement
shall constitute  a security agreement  under applicable  law.  If  the trust
created by this Agreement terminates prior to the  satisfaction of the claims
of any Person in any Certificates, the security interest created hereby shall
continue in full force and effect and  the Trustee shall be deemed to be  the
collateral agent for the benefit of such Person.

     The Company acknowledges and agrees that the conveyance of the Contracts
for  the consideration stated in this  Agreement is a transfer for sufficient
value and consideration and that the transfer is not an avoidable  conveyance
under any applicable state or federal fraudulent conveyance laws.

     Section 2.02.  Filing;  Name Change or Relocation.  (a)   On or prior to
the Transfer Date, the  Servicer shall cause to be filed in the office of the
Secretary  of State of  Tennessee, UCC-1 financing  statements describing the
Contracts being transferred on  such Transfer Date and naming  the Company as
"Seller"  and the  Trustee (or  a  separate trustee)  as  "Purchaser".   Each
financing statement  shall bear  a statement on  the face  thereof indicating
that the parties  intend the financing statement  to evidence a true  sale of
the Contracts, but  that if the transaction is recharacterized as a loan from
the described Purchaser  to the described Seller, the  financing statement is
to perfect the described Purchaser's security interest in the Contracts.  The
Servicer shall  cause to be  filed all necessary continuation  statements for
each  of the foregoing  UCC-1 financing statements.   From time  to time, the
Servicer shall  take and  cause to  be taken  such actions  and execute  such
documents as  are necessary  to perfect  and protect  the Certificateholders'
interests  in the Contracts and their proceeds and the Manufactured Homes and
any related Mortgaged  Property against all other Persons, including, without
limitation,  the filing  of  financing  statements,  amendments  thereto  and
continuation statements, the execution of transfer instruments and the making
of notations on  or taking possession of  all records or documents  of title;
provided, however, that the Company, so long as it is the Servicer, shall not
be  required to cause notations to be  made on any document of title relating
to any  Manufactured Home or  to execute any transfer  instrument (including,
without limitation, any UCC-3 assignments) relating to any  Manufactured Home
(other than a notation or a transfer instrument necessary to show the Company
as  the  lienholder or  legal  title holder)  or  to file  documents  in real
property records with respect  to a Manufactured Home or  related Contract or
any related Mortgaged Property, absent notice from the Trustee or the Company
or actual  knowledge that such  Manufactured Home (other than  a Manufactured
Home  securing  a  Land-and-Home Contract)  has  become  real  property under
applicable state law; provided that the preceding proviso shall  not have any
effect on 
the  representation  and  warranty  in  Section  3.02(k)  and  the  Company's
obligations in respect  thereof in Section 3.05; provided,  further, that the
Servicer (if  the  Company is  not the  Servicer) shall  not  be required  to
protect the Trustee from any liens, claims, charges or other  encumbrances on
the  Contracts, their  proceeds  or  the Manufactured  Homes  created by  the
Company or  conveyances of  the Contracts or  their proceeds by  the Company.
Nothing  in  the   preceding  sentence  shall  be  construed   to  limit  the
indemnification  obligations  of  the Servicer  set  forth  in Section  10.05
hereof.  The  Company agrees to take  whatever action is necessary  to enable
the Servicer to file  financing statements and  otherwise act to perfect  and
protect  the Certificateholders' interests in the Contracts, the Manufactured
Homes and any  related Mortgage  or Mortgaged Property.   In particular,  the
Company shall deliver to the Trustee on or before the Closing Date a power of
attorney  substantially in  the form  as  Exhibit K  hereto, authorizing  the
Trustee to,  among other  things, record  assignments  of Mortgages  securing
Land-and-Home Secured Contracts.   Assuming that the Company  and the Trustee
perform such actions  as are required at  the direction of the  Servicer, the
Servicer will maintain  a perfected first priority security  interest in each
Manufactured Home and any  related Mortgaged Property so long as  the related
Contract  is the  property  of the  Trust Fund;  provided, however,  that the
Company,  so  long as  it is  the Servicer,  shall not  be required  to cause
notations to be  made on any document  of title relating to  any Manufactured
Home, to execute any transfer instrument (including, without limitation,  any
UCC-3 assignments) relating  to any Manufactured Home (other  than a notation
or a transfer instrument necessary to show the Company as lienholder or legal
title holder) or to file documents in real property records with respect to a
Manufactured  Home or  related  Contract or  any related  Mortgaged Property,
absent notice from the Trustee, or the Company or actual knowledge  that such
Manufactured Home (other  than a Manufactured  Home securing a  Land-and-Home
Contract) has become real property under applicable state law.

     (b)  During the term of this Agreement, the Company shall not change its
name, identity  or structure or  relocate its chief executive  office without
first giving notice  to the Trustee.   If any change  in the Company's  name,
identity or structure  or the relocation of its chief  executive office would
make  any financing or  continuation statement or notice  of lien filed under
this   Agreement  seriously  misleading  within  the  meaning  of  applicable
provisions of the UCC or  any title statute, the Company, no later  than five
days after the effective date of  such change, shall file such amendments  as
may be required to preserve  and protect the Certificateholders' interests in
the Contracts and proceeds thereof and in the Manufactured Homes.

     (c)  The  Company  hereby  represents  and  warrants  that  its  current
principal executive office is located in the  State of Tennessee.  During the
term of this Agreement, the Company will 
maintain its principal  executive office in one  of the States of  the United
States.

     (d)  The Servicer agrees  to pay all reasonable costs  and disbursements
in  connection with  the perfection  and  the maintenance  of perfection,  as
against  all  third parties,  of  the  Certificateholders' right,  title  and
interest in and to the Contracts (including, without limitation, the security
interest  in  the  Manufactured  Homes  granted  thereby)  and  any   related
Mortgages.

     Section 2.03.   Acceptance by Trustee.  The  Trustee hereby acknowledges
conveyance of  the Contracts and  any related Mortgages  to the Trustee  or a
separate trustee, as the case may be, and declares that the Trustee, directly
or through  a custodian  (which  shall be  the Servicer  pursuant to  Section
5.16), holds  and will  hold such  Contract Files  in trust for  the use  and
benefit of  all present  and future Certificateholders.   The  Trustee hereby
certifies that  although it has not undertaken  any independent investigation
or review  of  any Contract,  any Contract  File or  any  Servicing File,  no
Responsible Officer of the Trustee has notice or knowledge of (a) any adverse
claim,  lien or encumbrance  with respect to  any Contract, (b)  any Contract
being overdue or dishonored, (c) any evidence  on the face of any Contract of
any  security interest therein adverse to the  Trustee's interest, or (d) any
defense against or claim  against any Contract by the Obligor or by any other
party.

     Section 2.04.  (Reserved).  

     Section  2.05.   REMIC  Election; Designation  of  Regular and  Residual
Interests; Tax Year.   The Company will cause the Trust Fund to be treated as
a  REMIC.   The Group I  and Group  II Certificates will  constitute "regular
interests" in the  REMIC.  The Class  R Certificate will constitute  the sole
class  of "residual  interest"  in the  REMIC.   The  Holder of  the  Class R
Certificate hereby agrees to pay any  taxes assessed against it as holder  of
the "residual interest" in the REMIC.   The tax year of the Trust Fund  shall
be the  calendar year,  and the Trust  Fund shall  use the accrual  method of
accounting.

     Section 2.06.  Designation  of Startup Day.  The Closing  Date is hereby
designated as the  "startup day" of the  REMIC within the meaning  of Section
860G(a)(9) of the Code.

     Section 2.07.  REMIC Certificate Maturity Date.  Solely for purposes  of
satisfying Section  1.860G-1(a)(4)(iii) of  the REMIC  Provisions, and  based
upon certain assumptions described below, the "latest possible maturity date"
of each of  the Group I and Group  II Certificates is the  Remittance Date in
September  2028.    The  foregoing date  represents  the  date  by  which the
Certificates  would be  reduced to  zero as  determined under  a hypothetical
scenario which assumes,  among other things, that (i)  scheduled interest and
principal payments on the Certificates are received in a timely 
manner,  with  no  delinquencies  or  losses, (ii)  there  are  no  principal
prepayments, (iii)  neither the  Company nor the  Servicer will  exercise its
option to purchase the  Certificates and thereby  cause a termination of  the
trust created hereby pursuant to Section 11.01(a)(ii) of this Agreement.


                    (End of Article II)


                                 ARTICLE III

                        REPRESENTATIONS AND WARRANTIES

     Section 3.01.   Representations  and Warranties  Regarding the  Company.
The Company makes the following representations and warranties to the Trustee
and the Certificateholders (to the extent such representations and warranties
are stated as being made by it):

     (a)  Organization  and  Good Standing;  Licensing.    The  Company is  a
corporation duly organized,  validly existing and in good  standing under the
laws of the State of Tennessee and has the corporate  power to own its assets
and to transact the business  in which it is currently engaged.   The Company
is duly  qualified to  do business as  a foreign corporation  and is  in good
standing  in  each  jurisdiction  in  which the  character  of  the  business
transacted  by  it  or  properties  owned  or  leased  by  it  requires  such
qualification and in  which the failure so  to qualify would have  a material
adverse  effect on the business, properties,  assets, or condition (financial
or  other)  of  the Company.    The  Company was  properly  licensed  in each
jurisdiction  at  the  time  of  its  purchase  of  each  Contract   in  such
jurisdiction to  the extent  required by  the  laws of  such jurisdiction  as
applied to the purchase and servicing of such Contract.

     (b)  Authorization; Binding  Obligations.  The Company has the power and
authority to  make, execute, deliver  and perform this Agreement  and perform
all  of  the transactions  contemplated  to  be  performed by  it  under  the
Agreement,  and has  taken all  necessary corporate  action to  authorize the
execution, delivery  and performance  of this Agreement.   When  executed and
delivered, this  Agreement  will  constitute the  legal,  valid  and  binding
obligation of the Company enforceable in accordance with its terms, except as
enforcement of such terms may be limited by bankruptcy, insolvency or similar
laws  affecting the  enforcement of  creditors' rights  generally and  by the
availability of equitable remedies.

     (c)  No Consent Required.   The Company  is not  required to obtain  the
consent of any other party or any consent, license, approval or authorization
from, or registration or declaration with, any governmental authority, bureau
or  agency in connection with  the execution, delivery, performance, validity
or enforceability of this Agreement, except such as have been obtained.

     (d)  No  Violations.   The execution, delivery  and performance  of this
Agreement by the Company will not  violate any provision of any existing  law
or regulation or any order or  decree of any court applicable to  the Company
or the charter or  bylaws of the Company, or constitute a  material breach of
any mortgage, indenture, contract or other  agreement to which the Company is
a party or by which the Company may be bound.

     (e)  Litigation.    No  litigation or  administrative  proceeding  of or
before any court,  tribunal or governmental body is currently  pending, or to
the knowledge  of the Company, threatened, against the  Company or any of its
properties or with  respect to this  Agreement or the Certificates  which, if
adversely determined,  would in the  opinion of the  Company have a  material
adverse effect on the transactions contemplated by this Agreement.

     Section 3.02.   Representations and Warranties Regarding  Each Contract.
The Company represents and warrants to the Trustee and the Certificateholders
as to each  Contract as of  the Closing Date  (except as otherwise  expressly
stated):

     (a)  Contract  Schedule.   The  information  set forth  in  the Contract
Schedule is true and correct.

     (b)  Payments.   As of April 26, 1997, no scheduled payment of principal
or interest on any Contract was  more than 59 days past due and  was not made
directly or indirectly by the Company on behalf of the Obligor.

     (c)  No Waivers.   The terms  of the Contract  and any  related Mortgage
have  not  been  waived,  altered  or  modified  in  any  respect,  except by
instruments or documents identified in the Contract File.

     (d)  Binding Obligation.   The Contract and any related  Mortgage is the
legal,  valid  and  binding  obligation  of the  Obligor  thereunder  and  is
enforceable in accordance  with its terms, except as  such enforceability may
be limited by  laws affecting the enforcement of  creditors' rights generally
and by general principles of equity.

     (e)  No Defenses.  The Contract and any  related Mortgage is not subject
to any  right of rescission,  setoff, counterclaim or defense,  including the
defense of usury, and  the operation of any  of the terms of the  Contract or
the  exercise  of   any  right  thereunder  will  not   render  the  Contract
unenforceable in whole  or in  part or  subject 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.

     (f)  Insurance.  The Manufactured Home securing the  Contract is covered
by a  Hazard Insurance Policy  in the amount  required by Section  5.09.  All
premiums due as of the Closing Date on such insurance have been paid in full.

     (g)  Origination.    The  Contract  was  either   (i)  originated  by  a
manufactured housing dealer  acting, to the best of  the Company's knowledge,
in the regular course  of its business and was purchased by the Company or an
Originator in the regular course of its 
business, or  (ii) originated by the Company or  an Originator in the regular
course of its business.

     (h)  Lawful Assignment.   The Contract and any related  Mortgage was not
originated in and is not  subject to the laws of any  jurisdiction whose laws
would make the  transfer or ownership of the Contract under this Agreement or
pursuant to  transfers  of  Certificates  unlawful  or  render  the  Contract
unenforceable.

     (i)  Compliance with  Law.   All requirements of  any federal,  state or
local law, including,  without limitation, usury, truth-in-lending  and equal
credit opportunity laws and lender licensing laws, applicable to the Contract
and any related Mortgage have been complied with, and the Servicer shall, for
at least the  period of this Agreement, maintain in its possession, available
for the Trustee's  inspection, and shall deliver to the  Trustee upon demand,
evidence of compliance with all such requirements.

     (j)  Contract in Force.   The Contract and any  related Mortgage has not
been satisfied  or subordinated  in whole or  in part  or rescinded,  and the
Manufactured  Home securing the Contract has not  been released from the lien
of the Contract and any related Mortgage in whole or in part.

     (k)  Valid Security Interest.   The Contract, together with  any related
Mortgage or certificate of title, creates a valid, subsisting and enforceable
first priority security  interest in favor of the Company in the Manufactured
Home covered thereby and, in the case of a Land-and-Home Contract, a first or
second mortgage lien on the related Mortgaged Property; and the Trustee has a
valid  and perfected first  priority security  interest in  such Manufactured
Home and, in the case of a Land-and-Home Contract, a first or second mortgage
lien on the related Mortgaged Property.

     (l)  Capacity of Parties.   All parties to the Contract  and any related
Mortgage had capacity to execute the Contract.

     (m)  Good Title.   The Company originated or purchased  the Contract and
any related Mortgage  for value and took  possession thereof in  the ordinary
course of  its business, without knowledge  that the Contract was  subject to
any security interest.  Immediately prior to the transfer of the Contract and
any related  Mortgage by the  Company, the  Company had  good and  marketable
title  thereto free  and  clear  of any  encumbrance,  equity, loan,  pledge,
charge, claim or security  interest and was the sole owner  thereof with full
right to transfer the Contract and any related Mortgage to the Trustee.  

     (n)  No Defaults.  As of the Closing Date, there was no default, breach,
violation or  event permitting acceleration  existing under the  Contract and
any related Mortgage  and no event which,  with notice and the  expiration of
any grace or  cure period, would constitute such a default, breach, violation
or event 
permitting acceleration  under such  Contract  (except payment  delinquencies
permitted by clause (b) above).  The Company has not waived any such default,
breach, violation or event permitting acceleration.

     (o)  No Liens.   As of the Closing  Date, there are, to the  best of the
Company's knowledge, no liens or claims which have been filed for work, labor
or materials affecting  the Manufactured Home  or related Mortgaged  Property
securing  the  Contract which  are  or may  be liens  prior  to, or  equal or
coordinate with, the lien of the Contract.

     (p)  Equal  Installments.    Except  for  Escalating  Principal  Payment
Contracts, each  Group I  Contract has  a fixed  APR and  provides for  level
monthly or bi-weekly payments of  principal and interest which fully amortize
the loan over  its term.  If  the Contract is a  Group II Contract, it  has a
variable APR based on the Index.  The Contract is an Actuarial Contract.

     (q)  Enforceability.  Each  Contract and any related  Mortgage  contains
customary  and  enforceable provisions  such  as  to  render the  rights  and
remedies  of the  holder thereof  adequate  for the  realization against  the
collateral of the benefits of the security.

     (r)  One Original.   There is  only one original executed  Contract, and
each original Contract is in the custody of the Company or otherwise held  on
behalf of the Trustee  on the Closing Date and will be in  the custody of the
Company within 30 days after the Closing Date.

     (s)  Loan-to-Value Ratio.   At the time  of its origination, all  of the
Contracts had a Loan-to-Value Ratio not greater than 100%.

     (t)  Primary  Residence.  To the best of the Company's knowledge, at the
time of origination of the Contracts, at  least 95% of the Manufactured Homes
securing  Contracts  in  each  Group  were  the  related   Obligors'  primary
residences.

     (u)  Not Real Estate.   Except with respect  to Land-and-Home Contracts,
the related Manufactured Home is  personal property, was personal property at
the time of the execution and delivery of the related Contract by the parties
thereto,  and is not and was  not, at such time,  considered or classified as
part  of  the real  estate on  which  it is  located  under the  laws  of the
jurisdiction in which  it is located.   The related Manufactured Home  is, to
the best of the Company's knowledge, free of damage and in good repair.

     (v)  Notation of Security Interest.  If the related Manufactured Home is
located  in a state  in which  notation of a  security interest  on the title
document  is required  or permitted  to perfect  such security  interest, the
title document shows, or if a new  or replacement title document with respect
to such Manufactured  Home is being applied  for such title document  will be
issued within 
180 days  and will show, the Company or  the related Originator as the holder
of a  first priority  security interest in  such Manufactured  Home.   If the
related Manufactured  Home is located  in a  state in which  the filing  of a
financing statement  or  the making  of a  fixture filing  under  the UCC  is
required to perfect a security interest in manufactured housing, such filings
or recordings have been duly made and show the Company  as secured party.  If
the related Manufactured Home  secures a Land-and-Home Contract, the  related
land securing such  Land-and-Home Contract is subject to  a Mortgage properly
filed in  the appropriate public recording  office and naming  the Company as
mortgagee.  In each such case, the Trustee has the same rights as the secured
party of record would have (if such secured party were still the owner of the
Contract) against all Persons claiming an interest in such Manufactured Home.

     (w)  Qualified  Mortgage for  REMIC.    Each Contract  is  secured by  a
"single family residence" within the meaning of Section 25(e)(10) of the Code
and is a "qualified mortgage" under Section 860G(a)(3) of the Code.

     (x)  Stamping of Contracts.   Within seven days after  the Closing Date,
each Contract  will  have been  stamped  with the  following  legend:   "This
Contract has  been assigned  to The Chase  Manhattan Bank,  as Trustee,  or a
separate trustee under the  Pooling and Servicing Agreement dated as of April
26, 1997 or to any successor Trustee thereunder."

     Section 3.03.  Representations and Warranties Regarding the Contracts in
the Aggregate.  The Company represents and warrants that:

     (a)  Amounts.  The aggregate principal amounts payable by Obligors under
the Group  I Contracts  and the  Group II  Contracts as  of the Cut-off  Date
(including  scheduled principal  payments  due before  the  Cut-off Date  but
received by the Company on or after  the Cut-off Date and excluding scheduled
principal payments  due on  or after  the Cut-off  Date but  received by  the
Company  prior to  the Cut-off  Date)  equal or  exceed the  Group  I Initial
Principal Amount and the Group II Initial Principal Amount, respectively, and
each Contract has an APR equal to or greater than 7.76%.

     (b)  Characteristics.  The Contracts  have the following characteristics
as of  the Cut-off Date:   (i) except  for Contracts secured  by Manufactured
Homes located  in Texas, North  Carolina, Tennessee, South  Carolina, Georgia
and Virginia not  more than 4.35%  of the Group I  Contracts or 4.46%  of the
Group II Contracts, in each case by remaining principal  balance, are secured
by  Manufactured Homes located in  any one state, not  more than 0.83% of the
Group  I Contracts  or  1.05% of  the Group  II  Contracts, in  each  case by
remaining principal balance, are secured  by Manufactured Homes located in an
area  with the  same  zip code;  (ii) not  more than  24.98%  of the  Group I
Contracts or 34.75%  of the  Group II  Contracts, in each  case by  remaining
principal balance, are secured 
by Manufactured Homes located in manufactured housing parks; (iii) no Group I
Contract has  a remaining maturity  of less than 48  months or more  than 367
months; (iv)(a) the final scheduled payment date on the Group I Contract with
the latest maturity is November 1, 2027  and the final scheduled payment date
on the  Group II Contract with  the latest maturity  is June 1, 2027;  (v) no
less  than approximately  72.04% of the  Group I Initial  Principal Amount or
73.8% of the Group  II Initial Principal Amount is attributable  to loans for
purchases of new Manufactured Homes, and no more than approximately 27.96% of
the Group  I  Initial Principal  Amount  or 26.2%  of  the Group  II  Initial
Principal Amount is attributable to  loans for purchases of used Manufactured
Homes; (vi) no Group I Contract was originated before October 15, 1986 and no
Group II  Contract was  originated before July  25, 1985; (vii) no  more than
8.85% of  the Contracts by  Cut-Off Date principal balance  are Land-and-Home
Contracts  for which the related land was pledged in lieu of a downpayment or
a  trade-in; (viii)  no more  than  2.76% of  the Contracts  by  Cut-off Date
principal  balance   are   Escalating  Principal   Payment  Contracts;   (ix)
approximately 96.43%  of the  Group II Contracts  will consist  of adjustable
rate  contracts based on the monthly average  yield on United States treasury
securities adjusted  to a contrast  maturity of five years  and approximately
3.57% of the Group II  Contracts adjust based on the monthly average yield on
United  States treasury  securities adjusted  to a  constant maturity  of one
year.   Approximately 99.85% of  the Group II  Contracts adjust annually  and
approximately 0.15% of the Group  II Contracts adjust semi-annually; (x) each
Group II Contract has an initial date for the adjustment of its Contract Rate
no later than July 1, 1998; (xi) the Gross Margins  on the Group II Contracts
range from 1.65% to 9.30% and  the weighted average of such Gross  Margins as
of the Cut-off Date was approximately 4.146%.

     (c)  Computer Tape.  The Computer Tape made available by the Servicer as
of the close  of business on April 26,  1997 was accurate as of  its date and
includes a  description  of the  same  Contracts that  are described  in  the
Contract Schedule.

     (d)  Marking Records.  On  or before the Closing Date,  the Company will
have caused the portions of the  Electronic Ledger relating to the  Contracts
constituting part of the Trust Fund to be clearly and unambiguously marked to
indicate that such Contracts constitute part of the Trust Fund and  are owned
by  the  Trust  Fund  in accordance  with  the  terms  of  the trust  created
hereunder.

     (e)  No Adverse Selection.  Except for the effect of the representations
and  warranties  made  in Section  3.02  and  3.03  and  the  effect  of  the
geographical distribution  of the  Manufactured Homes,  no adverse  selection
procedures have been employed in selecting the Contracts.

     Section 3.04.   Representations  and Warranties  Regarding the  Contract
Files.  The Company represents and warrants that:

     (a)  Possession.   Immediately prior to  the Closing Date,  the Servicer
will  have possession  of each  original Contract  and the  remainder  of the
related Contract File (except  for any certificate of title that  has not yet
been returned from the appropriate  public recording office).  There are  and
there  will be  no custodial  agreements in  effect materially  and adversely
affecting the  right of  the Company  to make, or  to cause  to be  made, any
delivery required hereunder.

     (b)  Bulk Transfer Laws.  The transfer, assignment and conveyance of the
Contracts and  the Contract Files  by the Company pursuant  to this Agreement
are not  subject to the bulk transfer or  any similar statutory provisions in
effect in any applicable jurisdiction.

     Section 3.05.  Repurchases of Contracts or Substitution of Contracts for
Breach of Representations and Warranties.  (a)   The Company shall either (i)
repurchase a Contract at its Repurchase Price, or (ii) if the Company is able
to  satisfy the  conditions of  Section 3.05(b), remove  a Contract  from the
Trust  Fund  and  substitute  therefor  an Eligible  Substitute  Contract  in
accordance with  and subject to the  limitations of Section 3.05(b),  in each
case not later than one Business Day after the first Determination Date which
is more than  90 days after  the Company becomes  aware, or receives  written
notice from the Servicer or  the Trustee, of a breach of  a representation or
warranty of the Company set forth in Sections 3.02 or 3.03 of this  Agreement
that materially adversely affects the Trust Fund's interest in such Contract,
unless such  breach has been cured;  provided, however, that with  respect to
any Contract incorrectly  described on the Contract Schedule  with respect to
unpaid principal  balance, which the  Company would otherwise be  required to
repurchase pursuant to this Section, the Company may, in lieu of repurchasing
such Contract, deposit  in the related Certificate Account not later than one
Business Day  after such Determination Date  cash in an amount  sufficient to
cure such deficiency or discrepancy; and provided, further, that with respect
to a breach of a representation or  warranty relating to the Contracts in the
aggregate  and  not to  each  particular  Contract,  the Company  may  select
Contracts to repurchase or substitute  for such that, had such  Contracts not
been included as part of the related Contract Pool and after giving effect to
such  substitution,  if  any,  there  would  have  been  no  breach  of  such
representation or warranty.  It is understood and  agreed that the obligation
of the  Company to repurchase  or substitute for  any Contract as to  which a
breach of a representation or  warranty set forth in Section 3.02 or  3.03 of
this  Agreement has  occurred and  is  continuing shall  constitute the  sole
remedy respecting  such  breach available  to the  Certificateholders or  the
Trustee; provided, however,  that the Company shall defend  and indemnify the
Trustee, the Trust Fund  and Certificateholders against all costs,  expenses,
losses,  damages, claims  and  liabilities,  including  reasonable  fees  and
expenses of counsel, which may be asserted against or suffered by any of them
as a result of third-party claims arising out of any breach of a 
representation or warranty set forth in Section 3.02 or 3.03.  Nothing in the
preceding   sentence  shall  be   construed  to  limit   the  indemnification
obligations  of   the   Servicer  set   forth   in  Section   10.05   hereof.
Notwithstanding any other provision of  this Agreement, the obligation of the
Company under this Section shall not  terminate upon an Event of Default  and
the indemnification obligation of the  Servicer in this Section shall survive
the  resignation or  removal  of the  Trustee  and  the termination  of  this
Agreement.

     Notwithstanding any other provision  of this Agreement to  the contrary,
any amount received on or recovered  with respect to repurchased Contracts or
Replaced  Contracts during or  after the Due Period  in which such repurchase
occurs  shall be  the property of  the Company  and need not  be deposited in
either Certificate Account.

     Notwithstanding the  foregoing, the Company shall not  deposit cash into
either Certificate Account pursuant to this Section 3.05 after the end of the
three month  period beginning on the Closing Date  unless it shall first have
obtained an  Opinion of Counsel to the effect that such deposit will not give
rise to any  tax under Section 860F(a)(1)  of the Code or  Section 860G(d) of
the Code.   Any  such  deposit shall  not be  invested.   If  the Company  is
required  to  purchase  such  Contract   (or  deposit  cash  in  the  related
Certificate  Account), the  Company shall  guarantee the  payment of  any tax
under  Section 860F(a)(1) of the Code or under Section 860G(d) of the Code by
paying to  the Trustee the  amount of such tax  not later than  five Business
Days  before such  tax shall be  due and  payable to the  extent that amounts
previously paid over to and then held by the Trustee pursuant to Section 5.17
hereof are insufficient to pay such tax  and all other taxes chargeable under
Section 5.17.  The Trustee  shall hold any amount paid to it  pursuant to the
preceding sentence in an  account that is  not part of the  Trust Fund.   The
Servicer shall  give notice to the Trustee  at the time of such repurchase of
the amounts due from the Company pursuant to the guarantee of the Company and
notice as to who should receive such payment.

     The Trustee shall have no obligation to pay any such amounts pursuant to
this  Section other than  from moneys provided  to it by the  Company or from
moneys held in  the funds  and accounts  created under this  Agreement.   The
Trustee shall be deemed conclusively to have complied with this Section if it
follows the directions of the Servicer.

     In the event any  tax that is guaranteed  by the Company is  refunded to
the Trust  Fund or  otherwise is determined  not to  be payable,  the Company
shall  be repaid the amount  of such refund or  that portion of any guarantee
payment made by the Company that is not applied to the payment of such tax.

     Notwithstanding  the above  provisions  of  this  Section  3.05(a),  the
Company shall not be required to repurchase or substitute for 
any  Contract on  account  of  a breach  of  the  representation or  warranty
contained in Section  3.02(k) or (v)  solely on the  basis of failure  by the
Company to cause  notations to be made  on any document of  title relating to
any Manufactured Home  or to execute any transfer  instrument relating to any
Manufactured Home (other  than a notation or a  transfer instrument necessary
to show the Company as  lienholder or legal title holder) unless  (i) a court
of competent  jurisdiction has  adjudged that, because  of such  failure, the
Trustee does  not have  a perfected first-priority  security interest  in the
related  Manufactured Home  or (ii)  (A)  the Servicer  has received  written
advice of counsel  to the effect that  a court of competent  jurisdiction has
held that, solely because of a substantially similar failure on the part of a
pledgor or assignor of manufactured  housing contracts (who has perfected the
assignment or pledge of such contracts), a perfected first-priority  security
interest was not created in favor of the pledgee or assignee (as the case may
be) in a related manufactured home which is located in such  jurisdiction and
which is  subject to  the  same laws  regarding  the perfection  of  security
interest therein as apply to Manufactured Homes located in such jurisdiction,
and (B) the Servicer shall not have completed all appropriate remedial action
with respect to such Manufactured Home within  180 days after receipt of such
written advice.    Any such  advice shall  be from  counsel  selected by  the
Servicer on  a non-discriminatory basis  from among the  counsel used by  the
Servicer  in its  general business  in  the jurisdiction  in  question.   The
Servicer shall have no obligation on an ongoing basis to seek any advice with
respect to the matters described in clause (ii) above.  However, the Servicer
shall seek advice with respect to such matters whenever  information comes to
the  attention of its  General Counsel which  causes such General  Counsel to
determine that  a holding  of the  type described  in clause  (ii) (A)  might
exist.

     (b)  On or  prior to  the date  that is  the second  anniversary of  the
Closing  Date,  the Company,  at  its election,  may  substitute one  or more
Contracts for  a Contract  that it  is  obligated to  repurchase pursuant  to
Section 3.05(a) (such Contract being  referred to as the "Replaced Contract")
upon satisfaction of the following conditions:

          (i)  each Contract to  be substituted for the  Replaced Contract is
     an Eligible Substitute  Contract and the  Company delivers an  Officer's
     Certificate,  substantially in  the form  of  Exhibit F  hereto, to  the
     Trustee   certifying  that  such  Contract  is  an  Eligible  Substitute
     Contract,  describing in reasonable  detail how such  Contract satisfies
     the  definition  of  the  term "Eligible  Substitute  Contract"  (as  to
     satisfaction  of representations and  warranties, such description shall
     be that such Contract satisfies such representations and warranties) and
     certifying that the Contract File for such Contract is in the possession
     of the Servicer;

         (ii)  the Company  shall have delivered  to the Trustee  evidence of
     filing with the appropriate office in Tennessee of 
     a UCC-1  financing statement  describing such  Contract executed  by the
     Company  as seller,  naming the  Trustee  as purchaser  and bearing  the
     statement set forth in Section 2.02(a);

        (iii)  the Company shall have delivered  to the Trustee an Opinion of
     Counsel (a)  to the  effect that the  substitution of such  Contract for
     such Replaced Contract  will not cause the Trust Fund to fail to qualify
     as a  REMIC at any time under then  applicable REMIC Provisions or cause
     any "prohibited transaction" that will result in the imposition of a tax
     under  such REMIC  Provisions and (b)  to the  effect that no  filing or
     other action  other than  the filing  of a financing  statement on  Form
     UCC-1 with the Secretary of State of  the State of Tennessee, naming the
     Company as debtor  and the Trustee as  secured party, and the  filing of
     continuation  statements  as   required  by  Section  2.02(a)   of  this
     Agreement,  is  necessary  to  perfect  as  against  third  parties  the
     conveyance of the Contracts by the Company to the Trustee; and

         (iv)  if the aggregate  of the Scheduled  Principal Balances of  the
     Replaced Contracts,  if any, within  a particular Group is  greater than
     the Scheduled Principal Balances of  the Contracts substituted for  such
     Replaced Contracts,  the Company  shall  have deposited  in the  related
     Certificate Account the amount of such excess and shall have included in
     the Officer's Certificate  required by clause (i)  above a certification
     that such deposit has been made.

Upon  satisfaction of  such  conditions,  the Servicer  shall  add each  such
Contract to,  and delete  each such  Replaced  Contract from  (or cause  such
addition and  deletion to be  accomplished), the Contract Schedule  and shall
deliver  a copy  of such  amended  Contract Schedule  to the  Trustee.   Such
substitution shall  be effected  prior to the  first Determination  Date that
occurs more than 90 days after the Company becomes aware, or receives written
notice from the Servicer or the Trustee, of the breach referred to in Section
3.05(a).

     (c)  Promptly after the repurchase referred to in Section 3.05(a) or the
substitution referred to  in Section 3.05(b), the Trustee  shall execute such
documents as are  presented to it by the Company and are reasonably necessary
to reconvey,  without recourse,  representation or  warranty the  repurchased
Contract or Replaced Contract, as the case may be, to the Company.

                             (End of Article III)

                                  ARTICLE IV

                               THE CERTIFICATES

     Section 4.01.  The Certificates.  The Class I A,  Class II A, Class I B,
Class II  B and  Class R  Certificates shall  be substantially  in the  forms
annexed  hereto as  Exhibit B-1,  Exhibit B-2, Exhibit  C-1, Exhibit  C-2 and
Exhibit D,  respectively, and Exhibit  E (reverse of all  Certificates), with
such immaterial  changes as  the Company deems  appropriate, and  on original
issue, shall be  executed by manual or  facsimile signature by an  authorized
officer of the Trustee, countersigned by the Trustee and delivered to or upon
the  order  of  the Company.    The Class  I  A-1 Certificates,  Class  I A-2
Certificates, Class I A-3 Certificates, Class I A-4 Certificates, Class I A-5
Certificates, Class I A-6 Certificates, Class I B-1 Certificates, Class I B-2
Certificates, Class II A-1 Certificates,  Class II B-1 Certificates, Class II
B-2  Certificates and  Class  II  B-3 Certificates  shall  each be  evidenced
initially  by  single  certificates  representing  $47,400,000,  $40,900,000,
$29,200,000, $16,400,000, $26,299,000,  $15,535,000, $10,681,000, $7,768,000,
$80,700,000, $13,095,000,  $5,612,000, $7,483,000,  respectively, in  initial
aggregate principal balance, beneficial ownership  of such Certificates to be
held  through  Book-Entry  Certificates in  minimum  dollar  denominations of
$50,000 and  integral dollar multiples  of $1,000  in excess  thereof.   Upon
original issuance, the sum of  the denominations of each Class of the Class I
A-1 Certificates, Class I A-2 Certificates, Class I A-3 Certificates, Class I
A-4  Certificates, Class I A-5 Certificates and  Class I A-6 Certificates, as
the case may be, shall equal the  Original Class I A-1 Principal Balance, the
Original  Class I A-2  Principal Balance, the Original  Class I A-3 Principal
Balance, the Original Class I A-4 Principal Balance, the Original Class I A-5
Principal  Balance   and  the  Original   Class  I  A-6   Principal  Balance,
respectively, the sum of  the denominations of each Class of the  Class I B-1
Certificates and Class I B-2 Certificates shall equal the Original Class I B-
1  Principal  Balance  and  the  Original  Class  I  B-2  Principal  Balance,
respectively.   Upon original issuance, the  sum of the denominations of each
Class of the Class II A-1  Certificates, Class II B-1 Certificates, Class  II
B-2 Certificates and Class II B-3 Certificates shall equal the Original Class
II A-1 Principal Balance,  the Original Class II  B-1 Principal Balance,  the
Original  Class II  B-2  Principal  Balance and  the  Original  Class II  B-3
Principal  Balance, respectively.   The Class R Certificate  shall not have a
principal balance.

     The Certificates shall be countersigned by manual signature on behalf of
the Trustee  by one of  its authorized  officers or its  Authenticating Agent
pursuant to Section 4.07.  Certificates bearing the signatures of individuals
who  were at  any time  the proper  officers of  the Trustee  shall bind  the
Trustee, notwithstanding that such individuals or any of them have ceased  to
hold  such  offices  prior  to  the countersignature  and  delivery  of  such
Certificate or did not hold such offices at the date of such 
Certificates.   No Certificate  shall be entitled  to any  benefit under this
Agreement,  or be  valid  for  any  purpose, unless  there  appears  on  such
Certificate a manual  countersignature by the  Trustee or its  Authenticating
Agent  and such  countersignature upon  any Certificate  shall be  conclusive
evidence,  and  the  only  evidence,  that such  Certificate  has  been  duly
countersigned and delivered  hereunder.  All Certificates shall  be dated the
date of their countersignature.

     The rights of the Certificateholders to receive payments with respect to
the Trust Fund in respect of the Certificates, and all ownership interests of
the  Certificateholders in  such  payments, shall  be as  set  forth in  this
Agreement.

     Section  4.02.  Registration  of Transfer and  Exchange of Certificates.
(a)  The Trustee shall cause to be kept at its Corporate  Trust Office or, at
the election  of the Trustee,  at the office  of its designated agent  in New
York  City, a  Certificate  Register  in which,  subject  to such  reasonable
regulations  as  it  may  prescribe,   the  Trustee  shall  provide  for  the
registration of Certificates and  of transfers and exchanges of  Certificates
as herein provided.

     (b)  Subject  to  Section  4.02(c)  and  the  other  provisions of  this
Section, upon  surrender for registration  of transfer of any  Certificate at
any office or agency of the Trustee  maintained for such purpose, the Trustee
shall  execute,  countersign and  deliver,  in  the  name of  the  designated
transferee or  transferees,  a Certificate  of  a like  aggregate  Percentage
Interest  and dated  the  date  of countersignature  by  the  Trustee or  its
Authenticating Agent.   The Holder  and beneficial owner  of any Class  I A-6
Certificate, Class I B-1, Class I B-2, Class II B-1, Class II B-2 or Class II
B-3 Certificate must  provide either (i) a representation  to the effect that
it is  not an employee  benefit plan subject to  Section 406 of  the Employee
Retirement Income Security Act  of 1974, as amended ("ERISA") or Section 4975
of the Code or a trustee of any such plan or a person acting on behalf of any
such  plan or acquiring  a Certificate  with the assets  of any such  plan to
effect  such  transfer, (ii)  if  the purchaser  is  an insurance  company, a
representation that the purchaser is an insurance company which is purchasing
such  Certificates with  funds  contained in  an  "insurance company  general
account" (as such  term is defined in Section V(e)  of Prohibited Transaction
Class Exemption 95-60  ("PTCE 95-60") and  that the  purchase and holding  of
such Certificates are covered  under PTCE 95-60 or (iii)  in the case of  any
such  Certificate presented  for  registration  in the  name  of an  employee
benefit plan subject  to ERISA, or a  plan or arrangement subject  to Section
4975 of the Code  (or comparable provisions of any subsequent enactments), or
a trustee of any  such plan or any other person acting on  behalf of any such
plan or arrangement or using such plan's or  arrangement's assets, an Opinion
of Counsel satisfactory to the Trustee, which Opinion of Counsel shall not be
an expense of either the Trustee or the Trust Fund, addressed to 
the Trustee, to the effect that  the purchase or holding of such  Certificate
will not  result in the  assets of  the Trust Fund  being deemed to  be "plan
assets" and subject to the prohibited transaction provisions of ERISA and the
Code and will not subject the Trustee to  any obligation in addition to those
expressly undertaken in this Agreement or to any liability.  For  purposes of
the preceding  sentence, with respect to a Certificate  that is not a Class R
Certificate,  in the  event  the  representation letter  referred  to in  the
preceding sentence is  not furnished, such representation shall  be deemed to
have been  made to  the  Trustee by  the transferee's  (including an  initial
acquiror's) acceptance of the Certificates.  Notwithstanding anything else to
the contrary herein, any  purported transfer of a  Class I A-6, Class I  B-1,
Class I B-2, Class II B-1, Class II B-2 or Class II B-3  Certificate to or on
behalf  of an employee benefit  plan subject to ERISA or  to the Code without
the delivery  to the  Trustee of an  Opinion of  Counsel satisfactory  to the
Trustee as described above shall be void and of no effect.

     To the extent permitted under applicable law (including, but not limited
to, ERISA),  the Trustee shall  be under no  liability to any  Person for any
registration of transfer of  any Class I A-6, Class I B-1, Class I B-2, Class
II  B-1,  Class II  B-2  or Class  II  B-3 Certificate  that is  in  fact not
permitted by this  Section 5.02(b)  or for  making any payments  due on  such
Certificate to the  Holder thereof or taking any other action with respect to
such Holder under  the provisions of this  Agreement so long as  the transfer
was registered by the Trustee in accordance with the foregoing requirements.

     No transfer of a Class R Certificate shall be made unless  such transfer
is made pursuant to an effective registration statement or in accordance with
an  exemption from  the requirements  under the  Securities Act  of  1933, as
amended, or any applicable state securities  laws.  If such a transfer is  to
be made in  reliance upon an exemption  from said Act and laws,  prior to the
registration of any  such transfer (i) the Trustee or the Company may require
a  written  Opinion  of Counsel  acceptable  to  and  in form  and  substance
satisfactory to the  Trustee and the Company  that such transfer may  be made
pursuant to an  exemption, describing the applicable exemption  and the basis
therefor, from said Act and  laws or is being made  pursuant to said Act  and
laws, which Opinion  of Counsel shall not  be an expense of  the Trustee, the
Company or the Servicer, and (ii) the Trustee shall require the transferee to
execute  a certification,  substantially in  the  form of  Exhibit I  hereto,
acceptable to and in  form and substance satisfactory to the  Company and the
Trustee setting forth the facts surrounding such transfer; provided that such
Opinion  of Counsel shall not be  required in the case  of transfers by or to
Vanderbilt SPC, Inc.  Such Opinions of Counsel shall not be an expense of the
Trustee, the Company or the Servicer.

     No transfer of  a Class R Certificate  shall be made unless  the Trustee
shall have either (i) a representation letter from the proposed transferee to
the effect that  such transferee is not  an employee benefit plan  subject to
Section 406  of ERISA or Section  4975 of the Code  or a trustee of  any such
plan  or a  person  acting  on behalf  of  any such  plan  or acquiring  such
Certificate with the assets of  any such plan or  (ii) an Opinion of  Counsel
satisfactory to the  Trustee, the Company  and the Servicer,  and upon  which
each  of them  is authorized  to rely,  to the  effect that  the purchase  or
holding of such  Certificate by the prospective transferee will not result in
the assets of the Trust Fund being deemed to be "plan assets" and subject  to
the prohibited transaction  provisions of  ERISA and  the Code  and will  not
subject  the Trustee,  the  Company or  the  Servicer  to any  obligation  in
addition  to those  undertaken in  this Agreement,  which Opinion  of Counsel
shall not be an expense of the Trustee, the Company or the Servicer.

     (c)  At  the  option  of  the Certificateholder,  a  Certificate  may be
exchanged  for another Certificate  or Certificates of the  same Class and of
authorized denominations of  the same aggregate denomination,  upon surrender
of  the Certificate to  be exchanged at  any office or agency  of the Trustee
maintained for such  purpose.  Whenever the Certificate is so surrendered for
exchange, the Trustee or its Authenticating Agent shall  execute, countersign
and  deliver, the  Certificate or  Certificates  which the  Certificateholder
making  the exchange is entitled to  receive.  Every Certificate presented or
surrendered for registration  of transfer or exchange (if  so required by the
Trustee) shall be duly endorsed by, or be accompanied by a written instrument
of  transfer  in the  form satisfactory  to  the Trustee  or  the Certificate
Registrar  duly  executed  by,  the  Holder  thereof  or  his  attorney  duly
authorized in writing.

     (d)  No  service charge shall be made to the Holder for any registration
of transfer  or exchange  of the  Certificate, but  the  Trustee may  require
payment of a sum sufficient to cover any tax  or governmental charge that may
be imposed in connection with any transfer or exchange of the Certificate.

     (e)  All  Certificates  surrendered  for  registration  of  transfer  or
exchange  shall be  held  in  accordance with  the  retention policy  of  the
Trustee.

     (f)  Except  as  provided   in  paragraph  (g)  below,   the  Book-Entry
Certificates  shall at  all  times  remain  registered in  the  name  of  the
Depository or its nominee and  at all times:  (i) transfer of  the Book-Entry
Certificates  may  not  be  registered  by  the  Trustee  except  to  another
Depository;  (ii) the  Depository  shall  maintain  book-entry  records  with
respect to the Certificate Owners and with respect to ownership and transfers
of  such   Book-Entry  Certificates;   (iii)  ownership   and  transfers   of
registration of  the Book-Entry Certificates  on the books of  the Depository
shall be governed by applicable rules established by the Depository; (iv) the
Depository 
may collect  its  usual and  customary fees,  charges and  expenses from  its
Depository Participants; (v) the Trustee  shall deal only with the Depository
and its  nominee,  Cede  &  Co.,  as  registered  Holder  of  the  Book-Entry
Certificates  for purposes  of exercising  the rights  of Holders  under this
Agreement, and  requests and directions for  and votes of such  Persons shall
not be deemed to be  inconsistent if they are made with respect  to different
Certificate Owners;  and  (vi)  the  Trustee may  rely  and  shall  be  fully
protected  in  relying  upon information  furnished  by  the  Depository with
respect  to  its Depository  Participants  and  furnished by  the  Depository
Participants with respect to  indirect participating firms and  Persons shown
on  the books  of such  indirect participating  firms as  direct or  indirect
Certificate Owners.

     All transfers by Certificate Owners  of Book-Entry Certificates shall be
made  in  accordance  with  the  procedures  established  by  the  Depository
Participant or  brokerage firm  representing  such Certificate  Owner.   Each
Depository  Participant  shall  only  transfer  Book-Entry   Certificates  of
Certificate Owners  it represents or of brokerage firms  for which it acts as
agent in accordance with the Depository's normal procedures.

     (g)  If  (x)(i) the  Company or  the Depository  advises the  Trustee in
writing  that the  Depository  is no  longer willing,  qualified  or able  to
properly discharge its  responsibilities as Depository, and  (ii) the Trustee
or  the Company is unable to locate a qualified successor, (y) the Company at
its option advises  the Trustee in  writing that it  elects to terminate  the
book-entry  system through  the Depository  and  obtains the  consent of  the
Trustee and the Servicer to such termination, or (z) after the  occurrence of
an Event  of Default,  the Depository notifies  the Trustee  that Certificate
Owners representing Fractional Interests aggregating not less than 51% of the
aggregate Fractional Interests  of the Book-Entry Certificates  together have
advised the Depository  through the Depository  Participants in writing  that
the  continuation of a book-entry system through  the Depository is no longer
in  the best  interests of  the Certificate  Owners, the  Trustee shall  send
notice to the Depository for  distribution to the Certificate Owners, of  the
occurrence of any  such event and  of the availability  of definitive,  fully
registered Group I and Group  II Certificates (the "Definitive Certificates")
to Certificate Owners requesting the same.   Upon surrender to the Trustee of
the  Group I  and Group  II Certificates  by the  Depository, accompanied  by
registration instructions from  the Depository for registration  of transfer,
the  Trustee  shall countersign  the  Definitive Certificates.    Neither the
Company nor the  Trustee shall be  liable for any delay  in delivery of  such
instructions and  may conclusively rely on, and shall be protected in relying
on, such  instructions.   Upon the issuance  of Definitive  Certificates, all
references  herein to  obligations imposed  upon or  to be  performed by  the
Depository shall  be deemed to be imposed upon  and performed by the Trustee,
to the extent applicable with respect to such Definitive Certificates, 
and the Trustee shall recognize the Holders of the Definitive Certificates as
Certificateholders hereunder.

     (h)  On or prior  to the Closing Date,  there shall be delivered  to the
Depository one  Class I  A-1 Certificate, one  Class I  A-2 Certificate,  one
Class  I A-3  Certificate,  one Class  I  A-4 Certificate,  one  Class I  A-5
Certificate, one Class I  A-6 Certificate, one Class  I B-1 Certificate,  one
Class I  B-2 Certificate,  one Class  II A-1  Certificate, one  Class II  B-1
Certificate, one Class II B-2 Certificate and one Class II B-3 Certificate in
registered form registered  in the name  of the Depository's nominee,  Cede &
Co., the total face amount  of each of which represents 100% of  the Original
Class I  A-1 Principal Balance,  100% of the  Original Class I  A-2 Principal
Balance, 100%  of the  Original Class I  A-3 Principal  Balance, 100%  of the
Original Class I  A-4 Principal  Balance, 100%  of the Original  Class I  A-5
Principal  Balance, 100% of the Original  Class I A-6 Principal Balance, 100%
of the Original Class  I B-1 Principal Balance; 100% of the  Original Class I
B-2 Principal Balance, 100% of  the Original Class II A-1  Principal Balance,
100% of  the Original Class  II B-1 Principal  Balance, 100% of  the Original
Class  II  B-2  Principal Balance  and  100%  of the  Original  Class  II B-3
Principal  Balance, respectively.   Each Group I and  Group II Certificate so
registered shall bear the following legend:

     "Unless this Certificate is presented by an authorized representative of
The Depository Trust Company to the Trustee  or its agent for registration of
transfer, exchange  or payment, and  any certificate issued is  registered in
the name  of Cede  & Co.  or such other  name as  requested by  an authorized
representative of  The Depository Trust  Company and any  payment is  made to
Cede &  Co., ANY TRANSFER, PLEDGE OR OTHER USE  HEREOF FOR VALUE OR OTHERWISE
BY OR  TO ANY PERSON IS  WRONGFUL since the  registered owner hereof,  Cede &
Co., has an interest herein."

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Certificate.  If (i)
any  mutilated Certificate  is  surrendered  to the  Trustee  or the  Trustee
receives  evidence to its satisfaction  of the destruction,  loss or theft of
any  Certificate,  and (ii)  there  is  delivered  to  the  Trustee  and  any
Certificate Registrar such security or indemnity as  may be required by it to
save each  of  them harmless, then, in the absence of notice to a Responsible
Officer of the Trustee that such Certificate has been acquired by a bona fide
purchaser, the Trustee  shall countersign and deliver, in  exchange for or in
lieu of  any such  mutilated, destroyed,  lost or stolen  Certificate, a  new
Certificate of  the same Class and of like tenor  and denomination.  Upon the
issuance of any  new Certificate under this Section, the  Trustee 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  expenses connected
therewith.  Any replacement Certificate issued pursuant to this Section shall
constitute complete and indefeasible evidence of ownership in the Trust Fund,
as if originally issued, whether or not the destroyed, lost or stolen 
Certificate shall be found at any time.

     Section 4.04.   Persons Deemed Owners.   The Company,  the Servicer, the
Trustee and  any  Paying  Agent  may  treat the  Person  in  whose  name  any
Certificate is registered as the owner of such Certificate for the purpose of
receiving  payments pursuant  to  Section  6.01 and  for  all other  purposes
whatsoever,  and none  of the Company,  the Servicer,  any Paying  Agent, the
Certificate  Registrar nor  the Trustee  shall be affected  by notice  to the
contrary.

     Section 4.05.   Appointment of Paying Agent.   The Trustee may appoint a
Paying Agent for  the purpose of  making distributions to  Certificateholders
pursuant to Section 6.01 and payments  pursuant to Section 5.17.  Any  Paying
Agent or its  parent company  so appointed either  shall be  a bank or  trust
company or shall have a rating acceptable to the Rating Agency.  In the event
of any  such appointment, on  or prior to  each Remittance Date,  the Trustee
shall deposit or cause to be deposited with the Paying Agent, from amounts in
each  Certificate  Account, a  sum  sufficient to  make  the payments  to the
related Certificateholders in the  amounts and in the manner  provided for in
Section 6.01,  such sum to be  held in trust  for the benefit of  the related
Certificateholders.  The Trustee initially appoints itself as Paying Agent.

     The Trustee shall cause each Paying Agent (other than itself) to execute
and deliver to  the Trustee an  instrument in which  such Paying Agent  shall
agree with the Trustee that such Paying Agent is at all times acting as agent
for the Trustee and  such Paying Agent will hold all sums held  by it for the
payment   to   Certificateholders   in  trust   for   the   benefit  of   the
Certificateholders entitled  thereto until  such sums shall  be paid  to such
Certificateholders.

     Section  4.06.    Access  to   List  of  Certificateholders'  Names  and
Addresses.   The Certificate Registrar  will furnish  to the Trustee  (if the
Trustee  is not  the Certificate  Registrar),  the Company  and the  Servicer
within five  days after receipt  by the  Certificate Registrar  of a  request
therefor from the Trustee, the Company or the Servicer in writing, a list, in
such form as the Trustee, the Company or the Servicer reasonably may require,
of the names  and addresses of the  Certificateholders as of the  most recent
Record Date.   If Holders of Certificates of any Class evidencing, as to such
Class, aggregate Percentage Interests of 25% or more (the "Applicants") apply
in writing to  the Trustee, and  such application states that  the Applicants
desire  to  communicate with  other  Certificateholders  of  such Class  with
respect to  their rights  under this Agreement  or under the  Certificates of
such Class  and is  accompanied by  a copy  of the  communication which  such
Applicants propose to  transmit, then the Trustee, within  five Business Days
after the  receipt of such  application, shall afford such  Applicants access
during normal business hours to the most recent list of Certificateholders of
such Class held by  the Trustee.  If such  list is as of a date  more than 90
days prior to the date of receipt of 
such applicants'  request,  the  Trustee  promptly  shall  request  from  the
Certificate Registrar a current list as provided above, and shall afford such
Applicants   access   to   such   list  promptly   upon   receipt.      Every
Certificateholder,  by receiving and  holding a Certificate,  agrees with the
Certificate  Registrar  and  the  Trustee  that  neither  the  Servicer,  the
Certificate Registrar, the Company nor  the Trustee shall be held accountable
by reason  of the disclosure  of any  such information  as to  the names  and
addresses of the Certificateholders hereunder, regardless  of the source from
which such information was derived.

     Section 4.07.   Authenticating Agents.   The Trustee may appoint  one or
more Authenticating Agents with power to act on its behalf and subject to its
direction  in  the execution  and  delivery of  the  Certificates.   For  all
purposes of this Agreement, the execution and delivery of Certificates by the
Authenticating Agent  pursuant to  this Section  shall be  deemed  to be  the
execution and delivery of Certificates "by the Trustee."

     Section 4.08.  Class R Certificate.  (a)  The Class R Certificate  shall
not be assigned or transferred except in accordance with Sections 4.08(b) and
(c) and any other applicable provision of this Agreement.

     (b)  Each Person who has or  acquires any Ownership Interest (as defined
below)  in  a  Class R  Certificate  shall  be deemed  by  the  acceptance or
acquisition of such  Ownership Interest in  such Class R Certificate  to have
agreed  to be  bound  by the  following  provisions and  to  have irrevocably
appointed the Servicer  as its attorney-in-fact to negotiate the terms of any
mandatory sale  under clause  (vi) below  and to  execute all  instruments of
transfer  and to do  all other things  necessary in connection  with any such
sale, and the  rights of each  Person acquiring any  Ownership Interest in  a
Class R Certificate are expressly subject to the following provisions:

          (i)  Each Person  holding or acquiring any Ownership  Interest in a
     Class R Certificate  shall be a Permitted Transferee  (as defined below)
     and shall promptly notify the Servicer of any change or impending change
     in its status as a Permitted Transferee.

         (ii)  Any Ownership  Interest in  a Class R  Certificate may  not be
     subject to  a Transfer  (as defined below)  without the  express written
     consent  of  the Servicer,  and  the  Trustee  shall not  recognize  the
     Transfer  (as defined  below)  of  such Class  R  Certificate, and  such
     proposed Transfer  shall not  be  effective, without  such consent  with
     respect  thereto.   In  connection  with any  proposed  Transfer of  any
     Ownership Interest in a  Class R Certificate, the  Servicer shall, as  a
     condition to such consent, require delivery to it, in form and substance
     satisfactory to  it, and  the proposed Transferee  shall deliver  to the
     Servicer and the Trustee, the following:

               (A)  an  affidavit (a  "Transfer  Affidavit") of  the proposed
          Transferee in the form attached as Exhibit H hereto; and

               (B)  an express  agreement by  the proposed  Transferee to  be
          bound by and to abide by the provisions of this Section.

     The Servicer shall notify  the Trustee of any such Transfer  to which it
     consents.

        (iii)  Notwithstanding  the delivery  of a  Transfer  Affidavit by  a
     proposed  Transferee under  clause  (ii)  above, if  the  Servicer or  a
     Responsible  Officer  of  the  Trustee has  actual  knowledge  that  the
     proposed Transferee  is not a  Permitted Transferee, no Transfer  of any
     Ownership Interest in a Class  R Certificate to such proposed Transferee
     shall be effected.

         (iv)  Each Person holding or  acquiring any Ownership Interest  in a
     Class R Certificate shall agree (A) to require a Transfer Affidavit from
     any other Person to whom such Person attempts  to Transfer any Ownership
     Interest  in  such Class  R  Certificate and  (B)  not  to Transfer  any
     Ownership  Interest in such Class R Certificate or to cause the Transfer
     of any  Ownership Interest  in such  Class R  Certificate  to any  other
     Person if it  has actual knowledge that  such Person is not  a Permitted
     Transferee.

          (v)  Any  attempted or purported Transfer of any Ownership Interest
     in a Class  R Certificate in violation of the provisions of this Section
     shall  be absolutely  null and  void  and shall  vest no  rights  in the
     purported  Transferee.   If any  purported Transferee  shall  become the
     holder of an Ownership Interest in a Class R Certificate in violation of
     the provisions  of this Section,  then, upon discovery by  a Responsible
     Officer of the Trustee  of, or due notification to the  Trustee that the
     recognition of the Transfer of such  Ownership Interest in such Class  R
     Certificate  was  not  in  fact  permitted by  this  Section,  the  last
     preceding Permitted Transferee shall be restored to all rights as Holder
     thereof retroactive to  the date of Transfer of  such Ownership Interest
     in such  Class R  Certificate.  The  Trustee shall  promptly notify  the
     Servicer if  it discovers  or receives notice  of such  an impermissible
     Transfer.   The Trustee shall  be under no  liability to any  Person for
     permitting  the  Transfer  of  an   Ownership  Interest  in  a  Class  R
     Certificate that is in fact not permitted  by this Section or for making
     any payments in respect of a  Class R Certificate to the Holder  thereof
     or taking  any  other  action with  respect  to such  Holder  under  the
     provisions of this Agreement  so long as the Transfer was  made with the
     express prior  written consent of  the Servicer.   The Trustee  shall be
     entitled but not obligated to recover from 
     any Holder of  a Class R  Certificate that was in  fact not a  Permitted
     Transferee at the time it became a Holder or, at such subsequent time as
     it  became other than a Permitted Transferee,  all payments made on such
     Class R  Certificate  at and  after such  time.   Any  such payments  so
     recovered by  the Trustee shall be paid and  delivered by the Trustee to
     the last preceding Permitted Transferee of such Class R Certificate.

         (vi)  If any  purported Transferee  shall be a  Holder of a  Class R
     Certificate in violation  of the restrictions in this  Section, then the
     Servicer shall have  the right without notice to the Holder or any prior
     Holder of such Class R Certificate to sell such Class R Certificate to a
     purchaser  selected by the  Servicer on such  terms as the  Servicer may
     choose.  Such purchaser may be  the Servicer itself or any Affiliate  of
     the Servicer.  The proceeds of such sale, net of commissions  (which may
     include commissions payable to the Servicer or its Affiliates), expenses
     and taxes  due, if any,  will be remitted  by the  Servicer to the  last
     preceding  Permitted Transferee of such Class R Certificate, except that
     in the event that  the Servicer determines that the Holder  or any prior
     Holder of  such Class R  Certificate will be  liable for any  amount due
     under  this Section  or  any  other provisions  of  this Agreement,  the
     Servicer shall so inform  the Trustee, and the Trustee shall  withhold a
     corresponding amount  from such remittance  as security for  such claim.
     The  terms and conditions  of any sale  under this clause  (vi) shall be
     determined in the sole  discretion of the Servicer, and it  shall not be
     liable for  the exercise  of such  discretion to  any Person holding  or
     purporting to hold a Class R Certificate.

     Upon notice to the Servicer that any legal or beneficial interest in any
portion of  a Class  R Certificate has  been transferred, either  directly or
indirectly,  to any  Person that is  not a  Permitted Transferee or  an agent
thereof (including a  broker, nominee, or middleman) in  contravention of the
foregoing  restrictions, or  that is  a  pass-through entity,  as defined  in
Section 860E(e)(6) of the Code,  an interest in which is held of  record by a
Person that is not a  "Permitted Transferee," the Servicer agrees  to furnish
to  the Internal  Revenue  Service  and those  Persons  specified in  Section
860E(c)(3) and (b) of the Code  such information necessary to the application
of Section 860E(e) of the Code as may be required  by the Code, including but
not limited to, the present value of the total anticipated  excess inclusions
with respect  to such Class  R Certificate (or  portion thereof) for  periods
after  such Transfer  and the  total excess  inclusions for any  taxable year
allocable to any holder  of an interest in such pass-through  entity which is
not a Permitted  Transferee.  At the  election of the Servicer,  the Servicer
may charge a reasonable fee for computing and furnishing  such information to
the transferor or  to such agent or  to such pass-through entity  referred to
above;  however, the  Servicer shall in  no event be  excused from furnishing
such information to the Internal Revenue Service.  The foregoing  
restrictions on  transfer contained  in this Section  4.08(b) shall  cease to
apply to Transfers occurring  on or after the date on which  there shall have
been delivered to  the Trustee,  the Company  and the Servicer,  in form  and
substance  satisfactory  to  the   Servicer,  an  Opinion  of  Counsel   that
eliminating  such restrictions  will  not cause  the Trust  Fund  to fail  to
qualify as a REMIC at any time while the Certificates are outstanding.

     "Ownership  Interest" means any legal or beneficial, direct or indirect,
ownership or other interest.

     "Permitted  Transferee"  means  any  Person other  than  (a)  the United
States, a State or any  political subdivision thereof, any possession of  the
United States,  or any  agency  or instrumentality  of any  of the  foregoing
(other than an instrumentality that is a corporation if all of its activities
are  subject  to   tax  and,  except  for  the  Federal  Home  Loan  Mortgage
Corporation, a majority of its board of directors is not selected by any such
governmental unit), (b)  a foreign government, international  organization or
agency  or  instrumentality  of  either  of  the  foregoing  (other  than  an
instrumentality that is a corporation if all of its activities are subject to
tax and  a majority  of its board  of directors is  not selected by  any such
governmental  unit), (c) an organization which is  exempt from tax imposed by
Chapter 1  of the Code  (including the  tax imposed  by Code  Section 511  on
unrelated business  taxable income) on  any excess inclusions (as  defined in
Code  Section 860E(c)(1))  with  respect  to a  Class  R Certificate  (except
certain  farmers' cooperatives  described  in Code  Section  521), (d)  rural
electric and telephone cooperatives described in Code Section 1381(a)(2), (e)
a Non-U.S. Person,  and (f) any  other Person so  designated by the  Servicer
based upon an Opinion of Counsel  that the Transfer of an Ownership  Interest
in a Class R  Certificate to such Person may cause the Trust  Fund to fail to
qualify as  a REMIC at any time  that the Certificates are  outstanding.  The
terms  "United States," "State"  and "International Organization"  shall have
the meanings set forth in Code Section 7701 or successor provisions.  A "Non-
U.S. Person" means  an individual, corporation,  partnership or other  person
other than  a  citizen or  resident  of  the United  States,  a  corporation,
partnership or other entity created or organized in or under  the laws of the
United States or any political subdivision thereof, an estate that is subject
to U.S. federal income tax regardless of the source of its income, or 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 trustees
have authority to control all substantial decisions of the trust.

     "Transfer"  means  any  direct  or  indirect transfer  or  sale  of  any
Ownership Interest in a Class R Certificate.

     "Transferee" means any Person who is acquiring by Transfer any Ownership
Interest in a Class R Certificate.

     (c)   A Class R Certificate  shall not be registered  in the name of the
Company or any Person known to a Responsible Officer of the Trustee to be  an
Affiliate thereof, and a Class I A-6, Class I B-1, Class I B-2, Class II A-1,
Class  II  B-1, Class  II  B-2  or  Class II  B-3  Certificate  shall not  be
registered in  the name of the Company or  any such Affiliate thereof, unless
the Trustee  shall first have  received written notification from  the Rating
Agency that  such Transfer will  not cause a  reduction or withdrawal  of the
rating then assigned to any of the Group I or Group II Certificates.

                             (End of Article IV)

                                  ARTICLE V

                  ADMINISTRATION AND SERVICING OF CONTRACTS

     Section 5.01.  Responsibility for Contract Administration and Servicing.
The  Servicer shall service and administer the  Contracts and, subject to the
terms of this Agreement,  shall have full power  and authority to do any  and
all things which it may deem  necessary or desirable in connection with  such
servicing and administration.  Subject  to Section 5.02, without limiting the
generality of the foregoing, the  Servicer hereby is authorized and empowered
when the Servicer  believes it appropriate in  its best judgment,  to execute
and deliver, on  behalf of the Certificateholders  and the Trustee or  any of
them, any and all instruments of satisfaction  or cancellation, or of partial
or  full release  or discharge  and  all other  comparable instruments,  with
respect to the  Contracts and any related  Mortgages and with respect  to the
Manufactured Homes  and any  related Mortgaged Property.   The  Trustee shall
execute and  deliver  to  the  Servicer  any powers  of  attorney  and  other
documents prepared  by the  Servicer and  certified to  the Trustee  as being
necessary or appropriate to enable the Servicer to service and administer the
Contracts.

     The Servicer may perform its servicing  and administration functions, as
Servicer, pursuant to  this Agreement through one or more  subservicers.  All
actions by any  subservicer with respect to the  servicing and administration
of the Contracts shall be treated as though done by the Servicer itself.  All
documents, instruments or contracts executed  by any subservicer on behalf of
the  Servicer shall  be treated  by  the Trustee  as though  executed  by the
Servicer itself.  The  Servicer shall remain primarily liable for all actions
of any subservicer.

     Section 5.02.  Standard of  Care.  In managing, administering, servicing
and  making collections  on the  Contracts  pursuant to  this Agreement,  the
Servicer will exercise the same degree of skill and care, consistent with the
terms of this Agreement, that the  Servicer exercises with respect to similar
manufactured housing contracts owned  and serviced by the Servicer but  in no
event  shall such  standard  be lower  than  the standard  prevailing in  the
industry; provided, however, that notwithstanding the foregoing, the Servicer
shall  not release or waive  the right to  collect the unpaid  balance on any
Contract; provided further that nothing  herein shall require the Servicer to
violate any applicable law.

     Section 5.03.  Records.  The Servicer, during the period it  is servicer
hereunder, shall  maintain such books  of account and  other records as  will
enable  the  Trustee to  determine  the  status of  each  Contract.   Without
limiting the  generality of the  preceding sentence, the Servicer  shall keep
such records in respect of Liquidation Expenses as will enable the Trustee to
determine that the correct amount of Net Liquidation Proceeds in respect of a
Liquidated Contract has been deposited in the related Certificate Account.

     Section 5.04.  Inspection.   (a)  At  all times during the  term hereof,
the Servicer  shall afford the  Trustee and its authorized  agents reasonable
access during normal business hours to the Servicer's records relating to the
Contracts and will cause  its personnel to assist in any  examination of such
records  by the  Trustee or any  of its  authorized agents.   The examination
referred to  in this Section  will be  conducted in a  manner which  does not
interfere unreasonably  with the Servicer's normal operations  or customer or
employee relations.  Without otherwise  limiting the scope of the examination
the Trustee may make, the  Trustee or its authorized agents,  using generally
accepted audit procedures, may  in their discretion verify the status of each
Contract and  review the records  relating thereto for conformity  to Monthly
Reports prepared  pursuant to Article  VII and compliance with  the standards
represented to exist as to each Contract in this Agreement.

     (b)  At  all times  during  the  term hereof,  the  Servicer shall  keep
available a copy  of the Contract Schedule at its  principal executive office
for inspection by Certificateholders.

     (c)  On or before  each Determination Date, the Servicer  will, upon the
written request of  the Trustee, provide to the Trustee a list of outstanding
Contracts, setting forth the  principal balance of each  such Contract as  of
the Due Period immediately preceding such Determination Date.

     (d)  Notwithstanding  the provisions of  this Section 5.04,  the Trustee
shall at no  time have any duty  or obligation to examine any  records of the
Servicer  or  to  recalculate  or   otherwise  verify  the  accuracy  of  any
certificate or  report prepared  by the  Servicer (including  certificates or
reports as to  the amount required  to be  deposited into either  Certificate
Account), and no implied duty to do so shall be asserted against the Trustee.

     Section 5.05.   Establishment of and  Deposits in Certificate  Accounts.
On  or  before the  Closing Date,  the  Trustee shall  have  established, and
thereafter  shall  maintain, with  respect  to  each  Group of  Contracts,  a
Certificate Account which is an Eligible Account, in the form of one  or more
separate custodial accounts, titled (i) in the case of the Group I Contracts,
"Manufactured Housing Contract  Senior/Subordinate Pass-Through Certificates,
1997B (Vanderbilt Mortgage  and Finance, Inc., Seller), Group I, in trust for
the Trustee"  and (ii) in the case  of the Group II  Contracts, "Manufactured
Housing   Contract   Senior/Subordinate  Pass-Through   Certificates,   1997B
(Vanderbilt  Mortgage and Finance, Inc., Seller),  Group II, in trust for the
Trustee".  The Trustee shall cause  moneys in each Certificate Account to  be
invested  in Eligible  Investments as  directed in  writing by  the Servicer,
which shall mature or,  in the case of  a money market fund, be  redeemed not
later than the Business Day immediately preceding the 
Remittance Date next  following the date  of such investment (except  that if
such Eligible Investment  is an obligation of the  institution that maintains
such Certificate Account, then such  Eligible Investments shall mature or, in
the case of a money market  fund, be redeemed not later than  such Remittance
Date) and shall not be sold  or disposed of prior to its maturity.   All such
Eligible Investments shall be made in the  name of the Trustee.  The Servicer
shall promptly notify the Trustee upon obtaining knowledge that an instrument
or  account in which a  Certificate Account is  invested has ceased  to be an
Eligible Investment or Eligible  Account.  All net  income and gain  realized
from any such investments, to the extent provided by this Agreement, shall be
added to the related Certificate Account.

     The Servicer  shall deposit  in the  applicable Certificate Account,  as
promptly  as practicable  (but not later  than the  close of business  of the
second Business Day) following receipt thereof:

          (1)  All amounts received  from Obligors with respect  to principal
     of and interest on the related Contracts;

          (2)  All  Net  Liquidation  Proceeds with  respect  to  the related
     Contracts;

          (3)  All amounts required  to be deposited by the  Company pursuant
     to Sections 3.05(a) and (b) with respect to the related Contracts;

          (4)  All Monthly  Advances with  respect to  the related  Contracts
     pursuant to Section 6.04; 

          (5)  All amounts required  to be withdrawn from an  REO Account and
     deposited in the related Certificate Account  in accordance with Section
     5.17; and

          (6) All  amounts  required  to be  withdrawn  from  the  applicable
     Capitalized  Interest Account and  deposited in the  related Certificate
     Account in accordance with Section 5.19.

     Section 5.06.   Payment of Taxes.  If  the Servicer becomes aware of the
nonpayment  by an Obligor of a  personal property tax or  other tax or charge
which may result in a lien upon a Manufactured Home prior to,  or equal to or
coordinate with, the  lien of the related Contract,  the Servicer, consistent
with Section  5.02, shall  take action to  avoid the  attachment of  any such
lien.   If the  Servicer shall have  paid any  such personal property  tax or
other tax or charge directly on behalf of an Obligor, the Servicer shall seek
reimbursement therefor only  from the related Obligor (except  as provided in
the last sentence of this Section) and  may separately add such amount to the
Obligor's obligation as  provided by the Contract,  but, for the  purposes of
this Agreement,  may not  add such amount  to the remaining principal balance
of the Contract.  If the Servicer  shall have repossessed a Manufactured Home
on 
behalf of  the Certificateholders and the Trustee, the Servicer shall pay the
amount of  any such  personal property  tax or  other tax  or charge  arising
during  the time  such Manufactured  Home  is in  the Servicer's  possession,
unless the Servicer is contesting in good faith such personal property tax or
other tax or charge  or the validity of the claimed lien on such Manufactured
Home.  If the Obligor  does not reimburse the  Servicer for payment of  taxes
pursuant to  this Section  and the  related Contract  is  liquidated after  a
default, the Servicer shall be reimbursed  for its payment of such taxes  out
of the related Liquidation Proceeds.

     Section 5.07.  Enforcement.  (a)  The Servicer, consistent with  Section
5.02, will act with respect to the Contracts in such manner as will  maximize
the receipt of principal and interest on such Contracts.  

     (b)  The Servicer shall sue to enforce or collect upon Contracts, in its
own name,  if possible,  or as  agent for the  Trust Fund.   If  the Servicer
elects to  commence a  legal proceeding  to enforce  a Contract,  the act  of
commencement shall be deemed to be an automatic assignment of the Contract to
the  Servicer  for  purposes  of  collection  only.    If,  however,  in  any
enforcement suit  or legal proceeding  it is held  that the Servicer  may not
enforce a Contract on the ground that it is not a real party in interest or a
holder  entitled  to  enforce the  Contract,  the Trustee  on  behalf  of the
Certificateholders shall, at  the Servicer's expense, take such  steps as the
Servicer deems necessary to enforce  the Contract, including bringing suit in
its  name  or the  names of  the  Certificateholders.   If there  has  been a
recovery of attorneys' fees  in favor of the Servicer or the Trust Fund in an
action  involving  the enforcement  of  a  Contract,  the Servicer  shall  be
reimbursed out  of such  recovery for its  out-of-pocket attorney's  fees and
expenses incurred in such enforcement action.

     (c)  The Servicer shall  exercise any rights  of recourse against  third
persons that  exist with respect  to any Contract in  accordance with Section
5.02.   In  exercising recourse  rights,  the Servicer  is authorized  on the
Trustee's  behalf  to  reassign  the   Contract  or  to  resell  the  related
Manufactured Home to the Person against whom recourse exists at the price set
forth in the document creating the recourse.

     (d)  The Servicer may grant  to the Obligor on any  Contract any rebate,
refund or adjustment  out of the related Certificate Account that is required
because of an overpayment in connection  with the prepayment in full of  such
Contract  or  otherwise.   The  Servicer will  not permit  any  rescission or
cancellation of any Contract.

     Section  5.08.   Transfer  of  Certificate Accounts.    The Trustee  may
transfer  either  or  both Certificate  Accounts  to  a different  depository
institution  from time  to  time,  so long  as  such  Certificate Account  or
Certificate Accounts remain Eligible 
Accounts.    The  Trustee  shall  give  notice  of  any  transfer  of  either
Certificate Account to the Rating Agency prior to such transfer.

     Section 5.09.  Maintenance of Hazard Insurance Policies.  (a)  Except as
otherwise provided in subsection (b) of this Section 5.09, the Servicer shall
cause to  be maintained  with respect  to each  Contract one  or more  Hazard
Insurance Policies  which provide,  at  a minimum,  the  same coverage  as  a
standard form fire  and extended coverage insurance policy  that is customary
for  manufactured housing,  issued  by  a company  authorized  to issue  such
policies in the state in  which the Manufactured Home  is located, and in  an
amount  which  is  not  less  than  the  maximum  insurable  value   of  such
Manufactured  Home or  the  principal balance  due  from the  Obligor  on the
related Contract,  whichever is  less; provided  that  such Hazard  Insurance
Policies may provide  for customary deductible amounts,  and provided further
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.   If a  Manufactured Home is  located within a  federally designated
special flood hazard area, the Servicer shall also cause such flood insurance
to be  maintained, which  coverage shall  be at  least equal  to the  minimum
amount specified in  the preceding sentence or  such lesser amount as  may be
available under the  federal flood insurance program.   Each Hazard Insurance
Policy caused to  be maintained by the Servicer shall contain a standard loss
payee clause in favor of the Servicer and its successors and assigns.  If any
Obligor is in  default in  the payment  of premiums on  its Hazard  Insurance
Policy or  Policies, the  Servicer shall  pay such  premiums out  of its  own
funds, and may  add separately such  premium to  the Obligor's obligation  as
provided by  the Contract,  but may  not add  such premium  to the  remaining
principal balance  of the Contract  for purposes of  this Agreement.   If the
Obligor does not reimburse the Servicer for payment of such premiums  and the
related  Contract  is liquidated  after  a  default,  the Servicer  shall  be
reimbursed for  its payment of such  premiums out of the  related Liquidation
Proceeds.

     (b)  The Servicer  may, in lieu  of causing individual  Hazard Insurance
Policies to be  maintained with respect to each Manufactured Home pursuant to
subsection  (a) of this  Section 5.09,   and  shall, to  the extent  that the
related Contract does not require the Obligor  to maintain a Hazard Insurance
Policy with  respect to the  related Manufactured Home, maintain  one or more
blanket insurance policies  covering losses as provided in  subsection (a) of
this Section resulting from the absence or insufficiency of individual Hazard
Insurance Policies.  Any  such blanket policy shall  be substantially in  the
form that is  the industry standard for blanket insurance  policies issued to
cover Manufactured Homes  and in the amount sufficient to cover all losses on
the Contracts.  The Servicer shall pay, out of its own funds, the premium for
such policy on the  basis described therein and shall deposit  in the related
Certificate Account,  on the  Business Day  next preceding  the Determination
Date following the Due Period in which the insurance 
proceeds from  claims in respect  of any Contracts under  such blanket policy
are or  would have been received, the deductible  amount with respect to such
claims.    The  Servicer  shall not,  however,  be  required  to deposit  any
deductible amount  with respect to  claims under individual  Hazard Insurance
Policies maintained pursuant to subsection (a) of this Section.

     (c)  If the  Servicer  shall have  repossessed  a Manufactured  Home  on
behalf of the  Trustee or foreclosed upon or otherwise acquired any Mortgaged
Property, the  Servicer shall  either (i)  maintain at  its expense  a Hazard
Insurance Policy with respect to such Manufactured Home or Mortgaged Property
meeting the requirements of subsections (a) or (b), except  that the Servicer
shall be responsible for depositing any deductible amount with respect to all
claims  under individual  Hazard Insurance  Policies, or  (ii) indemnify  the
Trust Fund against  any damage to such  Manufactured Home prior to  resale or
other disposition.

     (d)  Any  cost  incurred by  the  Servicer  in  maintaining any  of  the
foregoing insurance, for the purpose  of calculating monthly distributions to
Certificateholders,  shall  not  be  added  to the  amount  owing  under  the
Contract, notwithstanding  that the  terms of  the Contract  so permit.   The
Servicer shall not be entitled to reimbursement from the Company, the Trustee
or the Certificateholders for such costs.  Such costs (other than the cost of
the blanket  policy) shall  only be  recovered out  of late  payments by  the
Obligor for such premiums or, if  the related Contract is liquidated after  a
default, out of the related Liquidation Proceeds.

     Section  5.10.  Fidelity  Bond and Errors and  Omissions Insurance.  The
Servicer shall  maintain, at its own expense, a  blanket fidelity bond and an
errors and  omissions insurance policy, with broad  coverage with responsible
companies  acceptable to  the Federal  National Mortgage Association  and the
Federal Home Loan  Mortgage Corporation, on all officers,  employees or other
persons acting in any capacity with regard  to the Contracts to handle funds,
money, documents  and papers relating  to the Contracts.   Any  such fidelity
bond and errors and omissions insurance shall protect and insure the Servicer
against losses,  including forgery,  theft, embezzlement,  fraud, errors  and
omissions and negligent acts of such  persons.  No provision of this  Section
5.10 requiring  such fidelity bond  and errors and omissions  insurance shall
diminish or relieve the Servicer from its duties and obligations as set forth
in this Agreement.   The minimum coverage  under any such bond  and insurance
policy, shall be in an  amount as is customary  for servicers that service  a
portfolio of manufactured housing installment sales contracts of $100 million
or  more and  that are  generally  acceptable as  servicers to  institutional
investors.   Upon request  of the  Trustee, the  Servicer shall  cause to  be
delivered to the  Trustee a  certified true  copy of such  fidelity bond  and
insurance policy and  a statement from the  surety and the insurer  that such
fidelity bond or insurance policy shall in no event be 
terminated or  materially modified without  30 days' prior written  notice to
the Trustee.

     Section  5.11.  Collections under Hazard  Insurance Policies; Consent to
Transfers of Manufactured  Homes; Assumption Agreements.  (a)   In connection
with  its activities  as administrator  and  servicer of  the Contracts,  the
Servicer  agrees   to  present,  on   behalf  of  itself,  the   Trustee  and
Certificateholders, claims to the insurer under any Hazard Insurance Policies
and, in this regard, to take such reasonable action as shall  be necessary to
permit recovery under  any Hazard Insurance Policies.   Any amounts collected
by  the Servicer under any such Hazard  Insurance Policies shall be deposited
within two  Business Days  after receipt in  the related  Certificate Account
pursuant to  Section  5.05, except  to the  extent they  are  applied to  the
restoration  of the  related Manufactured  Home  or released  to the  related
Obligor in accordance with the normal servicing procedures of the Servicer.

     (b)  The  Servicer shall  not withhold  its consent  to any  transfer of
ownership  of a  Manufactured Home  in accordance  with the  related Contract
unless the proposed  transferee does not meet the  Servicer's then applicable
underwriting   standards  (exclusive  of  down  payment  requirements).    In
addition, the Servicer shall not withhold such consent if such withholding of
consent is not permitted under applicable law and governmental regulations.

     (c)  In any case  in which a  Manufactured Home is to  be conveyed to  a
Person  by  an  Obligor, and  such  Person  is to  enter  into  an assumption
agreement or modification  agreement or supplement to the  Contract, upon the
closing of  such conveyance,  the Servicer shall  cause the originals  of the
assumption agreement, the release (if any), or the modification or supplement
to  the Contract to  be deposited with  the Contract File  for such Contract.
Any fee  collected  by  the  Servicer for  entering  into  an  assumption  or
substitution of liability agreement  with respect to  such Contract will   be
retained by the Servicer as additional servicing compensation.  In connection
with  any  such assumption,  the rate  of  interest borne  by, and  all other
material terms of, the related Contract shall not be changed.

     (d)  Notwithstanding any of the foregoing, the Servicer shall not permit
the extension  of  the  maturity date  of  any Contract  beyond  the  latest-
occurring scheduled maturity date of any Contract as of the Cut-off Date.

     Section  5.12.   Realization  upon  Defaulted  Contracts.    Subject  to
applicable law,  the Servicer  shall repossess,  foreclose upon  or otherwise
comparably  convert  the  ownership of  Manufactured  Homes  and any  related
Mortgaged Property  securing all Contracts  that come into default  and which
the Servicer believes in its good faith business judgment will not be brought
current;  provided, however,  that  notwithstanding  anything  else  in  this
Agreement to  the  contrary, but  subject  to the  requirements of  law,  the
Servicer 
shall  commence repossession, foreclosure and other realization procedures in
respect of any Contract that is at any  one time delinquent as to all or part
of  five  or more  (or  ten or  more,  in  the case  of  Bi-weekly Contracts)
scheduled payments; provided that if the Servicer has actual knowledge that a
Mortgaged Property  is affected by  hazardous waste, then the  Servicer shall
not cause  the Trust Fund  to acquire title  to such Mortgaged Property  in a
foreclosure or similar proceeding.  For  purposes of the last proviso in  the
preceding sentence, the Servicer shall not be deemed to have actual knowledge
that a Mortgaged Property is affected by hazardous waste unless it shall have
received written notice that hazardous waste is present on such  property and
such written notice has been made  a part of the Servicing File  with respect
to the related  Contract.  In connection with  such repossession, foreclosure
or other conversion, the Servicer  shall follow such practices and procedures
as it  shall deem  necessary or  advisable and  as shall  be consistent  with
Section 5.02.  Subject to the  foregoing proviso, in the event that title  to
any Mortgaged  Property is  acquired in  foreclosure or  by deed  in lieu  of
foreclosure, the deed or certificate of sale shall be issued to  the Trustee,
as Trustee, or, at its election, to its  nominee on behalf of the Trustee, as
Trustee.  The  Servicer shall manage, conserve and  protect such Manufactured
Homes  and any related  Mortgaged Property for  the purposes  of their prompt
disposition and sale,  and shall dispose  of such Manufactured Homes  and any
related Mortgaged Property  on such terms and  conditions as it deems  in the
best  interests  of   the  Certificateholders.    In  connection   with  such
activities, the  Servicer shall follow  such practices and procedures  as are
consistent with Section 5.02.

     Section 5.13.  Costs  and Expenses.  All costs and  expenses incurred by
the Servicer in carrying out  its duties under this Agreement,  including all
fees and  expenses incurred in  connection with the enforcement  of Contracts
(including   enforcement  of   defaulted  Contracts   and  repossessions   of
Manufactured Homes  securing such Contracts),  shall be paid by  the Servicer
and the Servicer shall not be entitled to reimbursement hereunder,  except to
the extent such reimbursement is specifically provided for in this Agreement.
Notwithstanding the  foregoing, the Servicer  shall be reimbursed out  of the
Liquidation  Proceeds  of  a  defaulted  Contract  for  Liquidation  Expenses
incurred  by  it in  realizing  upon the  related Manufactured  Home  and any
related Mortgaged  Property, including, but  not limited  to:   (i) costs  of
refurbishing   and  securing  such  Manufactured  Home;  (ii)  transportation
expenses incurred in  moving the  Manufactured Home;  (iii) reasonable  legal
fees and  expenses of  outside counsel; (iv)  rental expenses  (including the
payment of rent not paid by the defaulting Obligor) incurred in maintaining a
leasehold interest for the Manufactured  Home; and (v) sales commissions paid
to (a) Persons  that are not Affiliates of the Servicer  or (b) Affiliates of
the Servicer,  if  such  sales  commission  is  no  greater  than  the  sales
commission that  would be paid to  a Person that  is not an Affiliate  of the
Servicer.  The Servicer shall not incur the foregoing Liquidation Expenses 
unless it determines in its good faith business judgment  that incurring such
expenses will  increase the Net  Liquidation Proceeds from  such Manufactured
Home.

     Notwithstanding anything in  this Agreement to the contrary,  so long as
the Company  is the Servicer, the Servicer, in  its sole discretion, may, but
is not obligated  to, liquidate a  defaulted Contract by depositing  into the
related Certificate Account, as Liquidation  Proceeds, an amount equal to (i)
the outstanding  principal balance of  such Contract plus accrued  and unpaid
interest thereon  to the Due Date in the Due  Period in which such deposit is
made  less  (ii)  $2,000.   The  Servicer  shall not  be  reimbursed  for any
Liquidation  Expenses incurred  in connection  with such  Contract and  shall
retain  any liquidation  proceeds thereafter  collected  in liquidating  such
Contract.

     Section  5.14.   Trustee  to Cooperate.    Upon payment  in full  of any
Contract, the Servicer will notify the Trustee on the next Determination Date
by a certificate of a Servicing Officer (which certification shall  include a
statement to  the effect  that all   amounts  received or  to be  received in
connection  with such  payment which  are  required to  be  deposited in  the
related Certificate  Account pursuant to  Section 5.05 have  been deposited).
The Servicer is authorized  to execute an instrument in satisfaction  of such
Contract and  any related Mortgage  and do such  other acts and  execute such
other  documents as  the Servicer  deems necessary  to discharge  the Obligor
thereunder and eliminate  the security interest in the  Manufactured Home and
any related Mortgaged Property related thereto.  The Servicer shall determine
when a Contract  has been paid in  full; to the extent  insufficient payments
are received  on  a Contract  mistakenly  determined by  the Servicer  to  be
prepaid or  paid in full and  satisfied, the shortfall  shall be paid  by the
Servicer out  of  its  own funds  by  deposit into  the  related  Certificate
Account.  Upon  request of  a Servicing  Officer, the Trustee  shall, at  the
expense of the Servicer, perform such  other acts as are reasonably requested
by the Servicer  (including, without limitation, the execution  of documents)
and  otherwise cooperate  with  the  Servicer in  enforcement  of rights  and
remedies with respect  to Contracts, and the  Trustee shall not be  liable or
responsible  for the  execution of any  documents or performance  of any acts
requested by the Servicer pursuant to this Section.

     Section  5.15.   Servicing and  Other  Compensation.   The Servicer,  as
compensation  for its activities hereunder including, without limitation, the
payment of fees  and expenses of the Trustee pursuant to Section 10.05, shall
be entitled to receive on each Remittance Date the Group I  Monthly Servicing
Fee  and the Group  II Monthly Servicing  Fee pursuant to, and  to the extent
provided  in,  Section  6.02.   In  addition,  the  Servicer  may obtain  any
additional compensation permitted pursuant to this Agreement.

     Additional servicing  compensation in the  form of Late Payment  Fees or
Extension Fees  and  any transfer  of  equity  or assumption  fees  shall  be
retained by the Servicer.

     The Servicer  shall not  be reimbursed  for its  costs  and expenses  in
servicing the  Contracts except as  provided pursuant to Sections  5.06, 5.09
and 5.13.

     Section  5.16.  Custody  of Contracts.   (a)   Subject to  the terms and
conditions of this  Section and Section 3.04(a), the  Servicer shall maintain
custody  of  the  Contract   Files  as  custodian  for  the  benefit  of  the
Certificateholders and the Trustee.

     (b)  The Servicer agrees  to maintain the related Contract  Files at its
offices where they are presently maintained, or  at such other offices of the
Servicer in the State of Tennessee as  shall from time to time be  identified
to  the  Trustee by  ten  days'  prior  written  notice.   The  Servicer  may
temporarily  move individual  Contract Files or  any portion  thereof without
notice as necessary  to conduct collection and other  servicing activities in
accordance with its customary practices and procedures.

     (c)  As custodian,  the Servicer shall  have and  perform the  following
powers and duties:

          (i)  hold  the Contract Files  on behalf of  the Certificateholders
     and the Trustee, maintain accurate  records pertaining to each  Contract
     to enable it to comply with the  terms and conditions of this Agreement,
     maintain a current inventory thereof;

         (ii)  implement policies and procedures  in writing and signed  by a
     Servicing Officer, with respect to  persons authorized to have access to
     the Contract  Files on  the Servicer's premises  and the  receipting for
     Contract  Files taken  from their  storage area  by an  employee of  the
     Servicer for purposes of servicing or any other purposes; and

        (iii)  attend to all  details in connection with  maintaining custody
     of  the Contract  Files  on  behalf of  the  Certificateholders and  the
     Trustee.

     (d)  In performing its duties under this Section, the Servicer agrees to
act with  reasonable  care, using  that  degree of  skill  and care  that  it
exercises with  respect to similar contracts owned and/or serviced by it, but
in no event using  a degree of skill  and care that  is lower than that  used
generally in the  servicing industry for such contracts.   The Servicer shall
promptly report  to the Trustee any failure by it  to hold the Contract Files
as herein  provided and shall promptly take  appropriate action to remedy any
such  failure.  In  acting as custodian  of the Contract  Files, the Servicer
agrees  further not  to  assert  any beneficial  ownership  interests in  the
Contracts or the Contract Files.  The Servicer 
agrees to  indemnify the Certificateholders  and the Trustee for  any and all
liabilities, obligations, losses, damages, payments, costs or expenses of any
kind  whatsoever which  may be imposed  on, incurred or  asserted against the
Certificateholders or the Trustee as the result of any act or omission by the
Servicer  relating to  the maintenance  and  custody of  the Contract  Files;
provided,   however,  that   the  Servicer   will  not   be  liable   to  the
Certificateholders  for any  portion of  any such  amount resulting  from the
negligence or willful misconduct of  any Certificateholder or the Trustee and
will not be liable  to the Trustee for  any portion of such amount  resulting
from the negligence or  willful misconduct of the Trustee.   The agreement of
the  Servicer to  indemnify  the  Trustee shall  survive  the resignation  or
removal of the Trustee and the termination of this Agreement.

     Section 5.17.  REMIC Compliance.  The parties intend that the Trust Fund
formed hereunder shall  constitute, and  that the affairs  of the Trust  Fund
shall be conducted so as to qualify it as, a "real estate mortgage investment
conduit" as  defined in  and in  accordance with  the REMIC  Provisions.   In
furtherance of such intention, the Servicer shall, to the extent permitted by
applicable law, act  as agent, and is hereby  appointed to act as   agent, of
the Trust  Fund and shall on behalf of the Trust Fund:  (a) prepare, file and
present to the Trustee to sign, or cause to be prepared, filed  and presented
to  the Trustee to be signed, all  required federal tax returns for the Trust
Fund, including, but not limited to,  Form 1066 using a calendar year  as the
taxable  year for the Trust Fund when and as required by the REMIC Provisions
and other applicable federal income tax laws; (b) make an election, on behalf
of the Trust  Fund, to be treated as  a REMIC on the Form  1066 for its first
taxable  year, in  accordance  with  the REMIC  Provisions;  (c) prepare  and
forward, or cause to be prepared and forwarded, to the Certificateholders all
information reports as and when required to be provided to them in accordance
with the REMIC  Provisions; (d) take such  other actions as are  necessary or
appropriate to  maintain the status  of the Trust  Fund as  a REMIC; and  (e)
serve  as  tax  matters  person  for the  Trust  Fund  pursuant  to  Treasury
Regulations  Section 1.860F-4(d) or  serve as attorney-in-fact  and agent for
any Person  that is  the tax  matters person.   Neither  the Trustee  nor the
Servicer shall take any action  or omit to take any action if  such action or
omission (as the case may be) would cause the termination of the REMIC status
of  the  Trust Fund;  provided, however,  that  neither the  Trustee  nor the
Servicer shall be required to take any action if the Trustee or the Servicer,
as  applicable,  in  good  faith  believes  such  action or  omission  to  be
inconsistent with any other provision of this Agreement.  The Company and the
Servicer shall cooperate with the Servicer  or its agent for such purpose  in
supplying any  information within their  control that is necessary  to enable
the Servicer  to perform its  duties under this  Section.  The  Holder of the
Class R Certificate,  by purchasing such  Class R  Certificate, (a) shall  be
deemed to consent to the appointment of  the Servicer as (i) the tax  matters
person for the Trust Fund and (ii) the attorney-in-fact and agent 
for any person that  is the tax matters person  if the Servicer is unable  to
serve as  the tax  matters person  and (b)  agrees to  execute any  documents
required to give effect to clause (a) of this sentence. 

     The  Holder of  the  Class R  Certificate,  by purchasing  such  Class R
Certificate, agrees to give the Servicer  written notice that it is a  "pass-
through interest holder" within the meaning of Temporary Treasury Regulations
section 1.67-3T(a)(2)(i)(A) immediately upon becoming the Holder of the Class
R Certificate, if it is, or is holding  the Class R Certificate on behalf of,
a "pass-through interest holder."

     In the  event that  any tax,  including interest,  penalties, additional
amounts or additions to tax (a "Tax"), is imposed on the Trust Fund, such tax
shall be charged against amounts otherwise required to  be distributed on the
Class R Certificate.   The Trustee is  hereby authorized to retain,  or cause
the Paying Agent to retain, from amounts otherwise required to be distributed
on  the  Class R  Certificate, sufficient  funds  to pay  or provide  for the
payment of, and to actually pay,  or cause the Paying Agent to pay,  such Tax
as  is legally  owed by  the  Trust Fund  (but such  authorization  shall not
prevent the Trustee from contesting  any such Tax in appropriate proceedings,
and withholding payment of such Tax, if permitted by law, pending the outcome
of  such proceedings).   To the extent  that sufficient amounts  cannot be so
retained  to pay  or  provide for  the  payment of  any tax  imposed  on gain
realized  from   any  prohibited  transaction   (as  defined  in   the  REMIC
Provisions),  the Trustee is  hereby authorized to  and, upon  the receipt of
written notice of the existence of any tax liability, shall segregate, into a
separate  non-interest-bearing account, the  net income from  such prohibited
transactions and  pay, or cause the  Paying Agent to  pay, such Tax.   In the
event  any  (i)  amounts  initially  retained from  amounts  required  to  be
distributed on the  Class R  Certificate and  (ii) income  so segregated  and
applied towards the payment  of such Tax shall not be  sufficient to pay such
Tax in  its entirety, the amount of the shortfall shall be paid from funds in
each Certificate Account after distributions of principal and interest to the
related Certificateholders pursuant to Section 6.01 in respect of the related
Remittance  Date notwithstanding anything  to the contrary  contained herein.
To the extent any such segregated income or funds from one of the Certificate
Accounts are paid to the Internal Revenue Service, the Trustee  shall retain,
or  cause to be  retained, an amount  equal to the  amount of  such income or
funds so paid from future amounts otherwise required to be distributed on the
Class  R  Certificate  and  shall  deposit  such  retained  amounts  in  such
Certificate  Account for  distribution to the  Holders of  Certificates other
than the Class R Certificate.

     Except  as provided  in Section 3.05  and except in  connection with REO
Property,  the Trustee shall not sell any Contract  or any other asset of the
Trust Fund unless either (i) it has received an 
Opinion of  Counsel to  the effect  that  such sale  will not  result in  the
imposition of taxes on "prohibited transactions" on the Trust Fund as defined
in Section  860F of the Code, or  (ii) the proceeds of such  sale, net of any
related taxes on  "prohibited transactions" on the  Trust Fund as defined  in
Section 860F of  the Code, will at  least equal the Repurchase  Price of such
Contract.

     In the event that any Manufactured Home is acquired in a repossession or
foreclosure (an  "REO Property"),  the Servicer shall  sell any  REO Property
within two years of its acquisition by the Trust Fund, unless, at the request
and expense of  the Servicer, the Servicer seeks,  and subsequently receives,
an  Opinion of  Counsel, addressed to  the Trustee  and the Servicer,  to the
effect that the holding by the Trust Fund  of such REO Property subsequent to
two years after its acquisition will not result in the imposition of taxes on
"prohibited transactions" of the Trust Fund as defined in Section 860F of the
Code  or cause the Trust Fund to fail to  qualify as a REMIC at any time that
any  Certificates  are outstanding.    The Servicer  shall  manage, conserve,
protect and operate  each REO Property solely  for the purpose of  its prompt
disposition and sale in a manner that does not cause any such REO Property to
fail  to qualify  as "foreclosure  property"  within the  meaning of  Section
860G(a)(8)  or  result  in the  receipt  by  the REMIC  of  any  "income from
non-permitted assets" within the meaning of Section 860F(a)(2)(B) of the Code
or  any "net income from  foreclosure property" which  is subject to taxation
under  the REMIC  Provisions.   Pursuant  to  its efforts  to  sell such  REO
Property, the  Servicer shall either itself  or through an agent  selected by
the Servicer protect and conserve such REO Property in the same manner and to
such extent  as  is customary  in the  locality where  such  REO Property  is
located and may, incident to its conservation and protection of the interests
of  the Certificateholders,  rent  the  same, or  any  part thereof,  as  the
Servicer  deems  to  be  in  the  best  interest  of  the  Servicer  and  the
Certificateholders for the period prior to the sale of such REO Property.

     The Servicer shall  segregate and hold all funds  collected and received
in connection with the operation of any REO Property separate and  apart from
its  own funds  and general  assets  and shall  establish  and maintain  with
respect to each REO Property an account held in trust for the Trustee for the
benefit of the Certificateholders (each, an "REO Account"), which shall be an
Eligible Account.  The  Servicer shall be entitled to retain  or withdraw any
interest  income  paid  on  funds  deposited  in  each  REO  Account  by  the
depository.

     The  Servicer  shall deposit,  or  cause  to  be deposited,  within  two
Business Days after receipt on a daily basis in each REO Account all revenues
received  with  respect  to  the  related REO  Property  and  shall  withdraw
therefrom   funds  necessary  for   the  proper  operation,   management  and
maintenance of  the REO Property.  On or  before each Determination Date, the
Servicer shall withdraw from each REO Account  and deliver to the Trustee for
deposit into 
the related Certificate  Account the income from the  REO Property on deposit
in the REO Account, net of its reasonable fees and expenses.

     The disposition of REO Property shall be  carried out by the Servicer at
such  price and  upon such terms  and conditions  as the Servicer  shall deem
necessary or advisable, as shall be normal and usual in its general servicing
activities.

     The proceeds from  the REO disposition, net of any  reimbursement to the
Servicer as provided above,  shall be deposited in the REO  Account and shall
be deposited  in the  related Certificate Account  when the  related Contract
becomes a Liquidated Contract.

     Section  5.18.  Establishment of and  Deposits in Distribution Accounts.
On  or before  the  Closing Date,  the Trustee  shall  have established,  and
thereafter  shall  maintain,  with  respect  to  each  Certificate  Group,  a
Distribution Account which is an Eligible Account, in the form of one or more
separate  custodial  accounts,  titled  (i) in   the  case  of  the  Group  I
Certificates, "Manufactured Housing  Contract Senior/Subordinate Pass-Through
Certificates, Series 1997B  (Vanderbilt Mortgage and Finance,  Inc., Seller),
Group I,  in trust  for the  Trustee" and  (ii) in the case  of the  Group II
Certificates, "Manufactured Housing  Contract Senior/Subordinate Pass-Through
Certificates, Series 1997B  (Vanderbilt Mortgage and Finance,  Inc., Seller),
Group II, in trust for the Trustee".  The moneys in the Distribution Accounts
shall not be invested.  One Business Day prior to each Distribution Date, the
Trustee  shall deposit  in  each Distribution  Account the  related Available
Distribution Amount.

     Section 5.19.   Establishment  of and  Deposits in  Capitalized Interest
Accounts.  On or before the Closing Date, the Trustee shall have established,
and thereafter  shall maintain, with  respect to  each Group of  Contracts, a
Capitalized Interest Account which is an Eligible Account, in the form of one
or more  separate custodial accounts  titled (i) in  the case of the  Group I
Contracts,  "Manufactured  Housing Contract  Senior/Subordinate  Pass-Through
Certificates, 1997B (Vanderbilt Mortgage and Finance, Inc., as Seller), Group
I  Capitalized Interest Account,  in trust for  the Trustee" and  (ii) in the
case   of  the   Group   II   Contracts,   "Manufactured   Housing   Contract
Senior/Subordinate Pass-Through Certificates, 1997B (Vanderbilt Mortgage  and
Finance, Inc.,  as Seller), Group  II Capitalized Interest Account,  in trust
for the Trustee."   On or before the Closing Date,  the Trustee shall deposit
the following amounts received from the Company into the Capitalized Interest
Accounts:  $127,831.52 into  the  Group I  Capitalized  Interest Account  and
$127,831.52 into the Group II Capitalized Interest Account.  

     On the Remittance  Dates occurring in June 1997,  July 1997, August 1997
and September 1997, if the Monthly Report for such 
Remittance  Date indicates that  the Group I  Available Interest Distribution
Amount  is less  than  the  Group I  Interest  Formula Interest  Distribution
Amount,  the Trustee  shall withdraw the  amount of  such deficiency,  or the
amount of funds in the Group I Capitalized Interest Account (net of any 
investment earnings thereon),  if less,  and shall  deposit such  funds in  
the Group I Certificate Account  for distribution on  such Remittance Date  
in accordance with Section 6.01.

     On the Remittance  Dates occurring in June 1997,  July 1997, August 1997
and September  1997, if the Monthly Report for such Remittance Date indicates
that the Group  II Available  Interest Distribution Amount  is less than  the
Group  II Interest  Formula Interest  Distribution Amount, the  Trustee shall
withdraw the  amount  of such  deficiency,  or the  amount  of funds  in  the
Group II Capitalized Interest Account  (net of  any investment  earnings 
thereon),  if less, and shall  deposit such funds in  the Group II Certificate
Account for distribution on such Remittance Date in accordance with Section 
6.01.

     The Capitalized Interest  Accounts shall be part  of the Trust Fund  but
not part of the REMIC.  The Trustee on behalf of the Trust shall be the legal
owner  of  the  Capitalized Interest  Accounts.   The  Company  shall  be the
beneficial  owner of  the  Capitalized  Interest  Accounts,  subject  to  the
foregoing  power  of the  Trustee  to  transfer  amounts in  the  Capitalized
Interest  Accounts  to  the  related  Certificate Accounts.    Funds  in  the
Capitalized  Interest Account  shall, at  the  direction of  the Company,  be
invested in Eligible Investments that shall mature no later than the Business
Day prior  to the next succeeding  Remittance Date.  All net  income and gain
from such investments  shall be distributed to the Company on such Remittance
Date.   All amounts earned on amounts on  deposit in the Capitalized Interest
Accounts shall be taxable to the Company.  Any  losses  on such  investments 
shall  be deposited in the Capitalized Interest Accounts by the Company out of
its own funds immediately as realized. 

     Any  funds remaining  in  the Capitalized  Interest  Accounts after  the
Remittance Date in September 1997 shall be distributed to the Company.  After
such  date no  further amounts shall  be deposited  in or withdrawn  from the
Capitalized  Interest Accounts. 


                              (End of Article V)

                                  ARTICLE VI

               PAYMENTS TO THE CERTIFICATEHOLDERS; WITHDRAWALS
                          FROM CERTIFICATE ACCOUNTS

     Section 6.01.   Monthly  Payments.   (a)   On each  Remittance Date  the
Trustee shall, based upon the information set forth in the Monthly Report for
such Remittance Date, withdraw from each Distribution Account an amount equal
to the  related Available  Distribution Amount for  such Remittance  Date and
apply such amount as set forth below:

     A.    On  each  Remittance  Date  on  which  the  Class  I  B  Principal
Distribution Test  is not met, the Group I Available Distribution Amount will
be distributed in the following amounts in the following order of priority:

          (i)  interest accrued  during the  related Interest  Period on  the
          Class I A-1, Class I A-2, Class I  A-3, Class I A-4 and Class I A-5
          Certificates,  at   their  respective   Remittance  Rates   on  the
          outstanding Class I A-1, Class I A-2, Class I A-3, Class  I A-4 and
          Class I  A-5 Principal  Balances, respectively,  together with  any
          previously undistributed shortfalls in interest due  on the Class I
          A-1,  Class I  A-2,  Class I  A-3,  Class I  A-4  and Class  I  A-5
          Certificates, respectively, in respect  of prior Remittance  Dates;
          if the Group  I Available Distribution Amount is  not sufficient to
          distribute the  full amount  of interest  due on  the Class I  A-1,
          Class I A-2, Class I A-3, Class I A-4 and Class I A-5 Certificates,
          the Group I  Available Distribution Amount  will be distributed  on
          such Classes of Certificates pro rata on the basis of  the interest
          due thereon;

          (ii)  the Group  I  Formula Principal  Distribution  Amount in  the
          following order of priority:

               (a) to  the Class  I A-1 Certificates  until the  Class I  A-1
               Principal Balance is reduced to zero;

               (b) to  the Class  I A-2  Certificates until  the Class  I A-2
               Principal Balance is reduced to zero;

               (c)  to the  Class I  A-3 Certificates until  the Class  I A-3
               Principal Balance is reduced to zero;

               (d) to the  Class I  A-4 Certificates  until the  Class I  A-4
               Principal Balance is reduced to zero; and

               (e) to  the Class  I A-5  Certificates until the  Class I  A-5
               Principal Balance is reduced to zero;

          (iii)  interest  accrued during the related Interest  Period at the
          Class I A-6 Remittance Rate on the Class I A-6 Principal Balance to
          the   Class  I  A-6  Certificates,  together  with  any  previously
          undistributed  shortfalls  in  interest  due  on  the  Class  I A-6
          Certificates in respect of prior Remittance Dates;

          (iv)  the  remainder of the Group I  Formula Principal Distribution
          Amount, if any, to the Class  I A-6 Certificates until the Class  I
          A-6 Principal Balance is reduced to zero;

          (v)   interest accrued  during the related  Interest Period  at the
          Class I B-1 Remittance Rate on the Class I B-1 Principal Balance to
          the   Class  I  B-1  Certificates,  together  with  any  previously
          undistributed  shortfalls  in  interest  due  on  the Class  I  B-1
          Certificates in respect of prior Remittance Dates;

          (vi)  the  remainder of the Group I  Formula Principal Distribution
          Amount, if any, to  the Class I B-1 Certificates until  the Class I
          B-1 Principal Balance is reduced to zero;

          (vii)  interest  accrued during the related Interest  Period at the
          Class I B-2 Remittance Rate on the Class I B-2 Principal Balance to
          the   Class  I  B-2  Certificates,  together  with  any  previously
          undistributed  shortfalls  in  interest  due  on  the  Class  I B-2
          Certificates in respect of prior Remittance Dates;

          (viii)  the remainder of the Group I Formula Principal Distribution
          Amount, if any, to the Class  I B-2 Certificates until the Class  I
          B-2 Principal Balance is reduced to zero;

          (ix)   any Group  I Monthly  Excess Spread,  to fund  any Group  II
          Available Funds Shortfall;

          (x)   any remaining  Group I  Monthly Excess  Spread,  to fund  any
          unfunded Accelerated Principal Payment on the Group II Certificates
          after giving effect to  the distribution specified in  clause C(ix)
          or clause D(ix) of this Section 6.01(a);

          (xi)   any  remaining Group  I Monthly  Excess  Spread, to  pay the
          Servicer the amount of  any Group I Monthly  Servicing Fee, if  the
          Company is the Servicer;

          (xii)  any  remaining Group I Monthly Excess Spread, to pay CHI the
          Guarantee Reimbursement Amount, if any, with respect to the Class I
          B-2 Certificates; 

          (xiii)  any remaining  Group I Monthly  Excess Spread, to pay  that
          portion of the Group II Monthly Servicing Fee, if any, that remains
          unpaid after giving effect to the distribution described in  clause
          C(xii) or  D(xii), as  applicable, below, to  the Servicer,  if the
          Company is the Servicer; 

          (xiv)  any remaining Group I Monthly Excess Spread, to pay CHI that
          portion of the Guarantee Reimbursement Amount, if any, with respect
          to the Class  II B-3 Certificates that remains  unpaid after giving
          effect to the distribution described  in clause C(xiii) or D(xiii),
          as applicable, below; and

          (xv)  any remaining Group I Monthly Excess Spread, to the holder of
          the Class R Certificate;

     B.    On  each  Remittance  Date  on  which  the  Class  I  B  Principal
Distribution Test  is met, the Group I  Available Distribution Amount will be
distributed in the following amounts in the following order of priority:

          (i) interest  accrued  during the  related Interest  Period on  the
          Class I A-1, Class I A-2, Class I A-3, Class I A-4  and Class I A-5
          Certificates,  at   their  respective   Remittance  Rates   on  the
          outstanding  Class I A-1, Class I A-2, Class I A-3, Class I A-4 and
          Class I  A-5 Principal  Balances, respectively,  together with  any
          previously undistributed shortfalls in interest due on the  Class I
          A-1, Class  I  A-2,  Class I  A-3,  Class I  A-4  and Class  I  A-5
          Certificates, respectively,  in respect of prior  Remittance Dates;
          if the Group  I Available Distribution Amount is  not sufficient to
          distribute  the full  amount of  interest due on  the Class  I A-1,
          Class I A-2, Class I A-3, Class I A-4 and Class I A-5 Certificates,
          the Group I   Available Distribution Amount will  be distributed on
          such Classes of Certificates pro rata on  the basis of the interest
          due thereon;

          (ii) the  Class I  A Percentage  of the Group  I Formula  Principal
          Distribution Amount in the following order of priority:

                    (a)  to the Class I A-1 Certificates until the Class I A-
                    1 Principal Balance is reduced to zero;

                    (b)  to the Class I A-2 Certificates until the Class I A-
                    2 Principal Balance is reduced to zero;

                    (c)  to the Class I A-3 Certificates until the Class I A-
                    3 Principal Balance is reduced to zero; 

                    (d)  to the Class I A-4 Certificates until the Class I A-
                    4 Principal Balance is reduced to zero; and

                    (e)  to  the Class I A-5  Certificates until the  Class I
                    A-5 Principal Balance is reduced to zero;

          (iii)  interest  accrued during the related Interest  Period at the
          Class I A-6 Remittance Rate on the Class I A-6 Principal Balance to
          the   Class  I  A-6  Certificates,  together  with  any  previously
          undistributed  shortfalls  in  interest  due on  the  Class  I  A-6
          Certificates in respect of prior Remittance Dates;

          (iv) the  remainder of  the Class  I A  Percentage of  the Group  I
          Formula Principal Distribution  Amount, if any, to the  Class I A-6
          Certificates until the Class I  A-6 Principal Balance is reduced to
          zero;

          (v)   interest accrued  during the related  Interest Period  at the
          Class I B-1 Remittance Rate on the Class I B-1 Principal Balance to
          the   Class  I  B-1  Certificates,  together  with  any  previously
          undistributed  shortfalls  in  interest  due  on  the  Class  I B-1
          Certificates in respect of prior Remittance Dates;

          (vi)  the  Class I B  Percentage of the  Group I Formula  Principal
          Distribution Amount to the Class I B-1 Certificates until the Class
          I B-1 Principal Balance is reduced to zero;

          (vii)  interest  accrued during the related Interest  Period at the
          Class I B-2 Remittance Rate on the Class I B-2 Principal Balance to
          the   Class  I  B-2  Certificates,  together  with  any  previously
          undistributed  shortfalls in  interest  due  on  the  Class  I  B-2
          Certificates in respect of prior Remittance Dates;

          (viii)  the remainder of the Group I Formula Principal Distribution
          Amount  to  the Class  I  B-2 Certificates  until  the Class  I B-2
          Principal Balance is reduced to zero;

          (ix)   any Group  I Monthly  Excess Spread,  to fund  any Group  II
          Available Funds Shortfall;

          (x)   any  remaining Group  I  Monthly Excess  Spread, to  fund any
          unfunded Accelerated Principal Payment on the Group II Certificates
          after giving effect to the distribution 
          specified in clause C(ix) or clause D(ix) of this Section 6.01(a);

          (xi)   any remaining  Group I  Monthly  Excess Spread,  to pay  the
          Servicer the amount  of any Group I  Monthly Servicing Fee,  if the
          Company is the Servicer;

          (xii)  any remaining Group I Monthly  Excess Spread, to pay CHI the
          Guarantee Reimbursement Amount, if any, with respect to the Class I
          B-2 Certificates; 

          (xiii)   any remaining Group I  Monthly Excess Spread, to  pay that
          portion of the Group II Monthly Servicing Fee, if any, that remains
          unpaid after giving  effect to the distribution described in clause
          C(xii) or  D(xii), as  applicable, below, to  the Servicer,  if the
          Company is the Servicer; 

          (xiv)  any remaining Group I Monthly Excess Spread, to pay CHI that
          portion of the Guarantee Reimbursement Amount, if any, with respect
          to the Class  II B-3 Certificates that remains  unpaid after giving
          effect to the distribution described in clause C(xiii)  or D(xiii),
          as applicable, below; and

          (xv)  any remaining Group I Monthly Excess Spread, to the holder of
          the Class R Certificate;

     C.    On  each Remittance  Date  on  which  the  Class  II  B  Principal
Distribution Test is not met, the Group II Available Distribution Amount will
be distributed in the following amounts in the following order of priority:

          (i)  interest accrued  during the  related  Interest Period  at the
          Class II  A-1 Remittance Rate on the Class II A-1 Principal Balance
          to  the Class  II A-1  Certificates, together  with any  previously
          undistributed  shortfalls  in  interest  due on  the  Class  II A-1
          Certificates in respect of prior Remittance Dates;

          (ii)  the Group  II Formula  Principal Distribution  Amount to  the
          Class   II   A-1  Certificates,   net   of  any   portion   of  the
          Overcollateralization Reduction Amount, if any, then  applicable to
          such  Certificates, until  the Class  II  A-1 Principal  Balance is
          reduced to zero;

          (iii)  interest  accrued during the related Interest  Period at the
          Class II B-1 Remittance  Rate on the Class II B-1 Principal Balance
          to the  Class II  B-1 Certificates,  together  with any  previously
          undistributed  shortfalls  in interest  due  on  the Class  II  B-1
          Certificates in respect of prior Remittance Dates;

          (iv) the remainder  of the Group II  Formula Principal Distribution
          Amount,  if any,  to  the Class  II  B-1 Certificates,  net of  any
          portion of the Overcollateralization Reduction Amount, if any, then
          applicable to such Certificates,  until the Class II B-1  Principal
          Balance is reduced to zero;

          (v)   interest accrued  during the related  Interest Period  at the
          Class II B-2 Remittance Rate on the Class II B-2  Principal Balance
          to  the Class  II B-2  Certificates, together  with  any previously
          undistributed  shortfalls  in interest  due  on  the Class  II  B-2
          Certificates in respect of prior Remittance Dates;

          (vi)  the remainder of  the Group II Formula Principal Distribution
          Amount, if  any,  to the  Class  II B-2  Certificates,  net of  any
          portion of the Overcollateralization Reduction Amount, if any, then
          applicable  to such Certificates, until the  Class II B-2 Principal
          Balance is reduced to zero;

          (vii)  interest  accrued during the related Interest  Period at the
          Class II B-3  Remittance Rate on the Class II B-3 Principal Balance
          to  the Class  II B-3  Certificates, together  with any  previously
          undistributed  shortfalls  in  interest  due on  the  Class  II B-3
          Certificates in respect of prior Remittance Dates;

          (viii)     the  remainder  of   the  Group  II   Formula  Principal
          Distribution Amount, if any, to  the Class II B-3 Certificates, net
          of  any portion of  the Overcollateralization Reduction  Amount, if
          any, then applicable  to such Certificates, until the  Class II B-3
          Principal Balance is reduced to zero;

          (ix)  any Group II Monthly  Excess Spread, to fund any  Accelerated
          Principal Payment on the Group II Certificates; 

          (x)   any remaining Group  II Monthly Excess Spread,  together with
          any Overcollateralization  Reduction Amount,  to fund  any Group  I
          Available Funds Shortfall;

          (xi)  any  remaining Group II Monthly Excess  Spread, together with
          any  remaining Overcollateralization  Reduction Amount,  up  to the
          Class II A-1 Net Funds Cap Carryover Amount, Class II B-1 Net Funds
          Cap Carryover Amount,  Class II B-2 Net Funds  Cap Carryover Amount
          and Class II B-3 Net Funds  Cap Carryover Amount to the  applicable
          Classes   of  Certificates;  if  such  remaining  amounts  are  not
          sufficient  to distribute  the Aggregate  Net  Funds Cap  Carryover
          Amount  to the applicable  Classes of Certificates,  such remaining
          amounts will be 
          distributed on such  Classes of Certificates pro rata  based on the
          amount of  the Net  Funds Cap  Carryover Amount  owed to  each such
          Class of Certificates;

          (xii)  any remaining Group  II Monthly Excess Spread, together with
          any remaining  Overcollateralization Reduction  Amount, to pay  the
          Servicer the amount  of any Group II Monthly Servicing  Fee, if the
          Company is the Servicer;

          (xiii)  any remaining Group II Monthly Excess Spread, together with
          any  remaining Overcollateralization  Reduction Amount, to  pay CHI
          the  Guarantee Reimbursement  Amount, if any,  with respect  to the
          Class II B-3 Certificates; 

          (xiv)  any remaining Group  II Monthly Excess Spread, together with
          any remaining  Overcollateralization Reduction Amount,  to pay that
          portion of the  Group I Monthly Servicing Fee, if any, that remains
          unpaid after giving  effect to the distribution described in clause
          A(xi)  or B(xi),  as applicable,  above,  to the  Servicer, if  the
          Company is the Servicer; 

          (xv)  any  remaining Group II Monthly Excess  Spread, together with
          any remaining  Overcollateralization Reduction Amount,  to pay  CHI
          that portion of  the Guarantee Reimbursement  Amount, if any,  with
          respect to the  Class I B-2 Certificates that  remains unpaid after
          giving effect  to the  distribution described in  clause A(xii)  or
          B(xii), as applicable, above; and

          (xvi)  any remaining Group  II Monthly Excess Spread, together with
          any remaining Overcollateralization Reduction Amount, to the holder
          of the Class R Certificate; and

     D.    On  each  Remittance  Date  on  which the  Class  II  B  Principal
Distribution Test is met,  the Group II Available Distribution Amount will be
distributed in the following amounts in the following order of priority:

          (i)  interest accrued  during the  related  Interest Period  at the
          Class II A-1  Remittance Rate on the Class II A-1 Principal Balance
          to  the Class  II A-1  Certificates, together  with any  previously
          undistributed  shortfalls  in  interest  due on  the  Class  II A-1
          Certificates in respect of prior Remittance Dates; 

          (ii) the  Class II A Percentage  of the Group  II Formula Principal
          Distribution Amount  to the Class  II A-1 Certificates, net  of any
          portion of the Overcollateralization Reduction Amount, if any, then
          applicable to such  Certificates, until the Class  II A-1 Principal
          Balance is reduced to zero;

          (iii)  interest  accrued during the related Interest  Period at the
          Class II B-1 Remittance Rate on the Class II  B-1 Principal Balance
          to  the  Class II  B-1 Certificates,  together with  any previously
          undistributed shortfalls  in  interest  due  on the  Class  II  B-1
          Certificates in respect of prior Remittance Dates;

          (iv)  the Class II B  Percentage of the Group II Formula  Principal
          Distribution Amount  to the Class  II B-1 Certificates, net  of any
          portion of the Overcollateralization Reduction Amount, if any, then
          applicable to such Certificates,  until the Class II B-1  Principal
          Balance is reduced to zero;

          (v)   interest accrued  during the related  Interest Period  at the
          Class II B-2 Remittance Rate on the Class II B-2 Principal  Balance
          to  the Class  II B-2  Certificates, together  with  any previously
          undistributed  shortfalls  in interest  due  on  the Class  II  B-2
          Certificates in respect of prior Remittance Dates;

          (vi)  the remainder  of the Class II  B Percentage of the Group  II
          Formula Principal Distribution Amount, if  any, to the Class II B-2
          Certificates,  net of  any  portion  of  the  Overcollateralization
          Reduction Amount,  if any,  then applicable  to such  Certificates,
          until the Class II B-2 Principal Balance is reduced to zero;

          (vii)  interest  accrued during the related Interest  Period at the
          Class II  B-3 Remittance Rate on the Class II B-3 Principal Balance
          to the  Class II  B-3  Certificates, together  with any  previously
          undistributed  shortfalls  in  interest due  on  the  Class  II B-3
          Certificates in respect of prior Remittance Dates;

          (viii)     the  remainder  of   the  Group  II   Formula  Principal
          Distribution Amount, if any, to  the Class II B-3 Certificates, net
          of  any portion of  the Overcollateralization Reduction  Amount, if
          any, then applicable  to such Certificates, until the  Class II B-3
          Principal Balance is reduced to zero;

          (ix)  any Group II  Monthly Excess Spread, to fund  any Accelerated
          Principal Payment on the Group II Certificates; 

          (x)   any remaining Group  II Monthly Excess Spread,  together with
          any Overcollateralization  Reduction Amount,  to fund  any Group  I
          Available Funds Shortfall;

          (xi)  any  remaining Group II Monthly Excess  Spread, together with
          any remaining  Overcollateralization Reduction  Amount,  up to  the
          Class II A-1 Net Funds Cap Carryover Amount, Class II B-1 Net Funds
          Cap Carryover Amount,  Class II B-2 Net Funds  Cap Carryover Amount
          and Class II  B-3 Net Funds Cap Carryover Amount  to the applicable
          Classes   of  Certificates;  if  such  remaining  amounts  are  not
          sufficient  to distribute  the Aggregate  Net  Funds Cap  Carryover
          Amount  to the applicable  Classes of Certificates,  such remaining
          amounts will  be distributed  on such  Classes of Certificates  pro
          rata based on the amount of the Net Funds Cap Carryover Amount owed
          to each such Class of Certificates;

          (xii)  any remaining Group  II Monthly Excess Spread, together with
          any remaining  Overcollateralization Reduction  Amount, to pay  the
          Servicer  the amount of any Group II  Monthly Servicing Fee, if the
          Company is the Servicer;

          (xiii)  any remaining Group II Monthly Excess Spread, together with
          any  remaining Overcollateralization  Reduction Amount, to  pay CHI
          the  Guarantee Reimbursement Amount,  if any,  with respect  to the
          Class II B-3 Certificates; and

          (xiv)  any remaining Group  II Monthly Excess Spread, together with
          any remaining  Overcollateralization Reduction Amount,  to pay that
          portion of  the Group I Monthly Servicing Fee, if any, that remains
          unpaid  after giving effect to the distribution described in clause
          A(xi)  or B(xi),  as applicable,  above,  to the  Servicer, if  the
          Company is the Servicer; 

          (xv)  any  remaining Group II Monthly Excess  Spread, together with
          any remaining  Overcollateralization Reduction Amount,  to pay  CHI
          that portion  of the Guarantee  Reimbursement Amount, if  any, with
          respect to the  Class I B-2 Certificates that  remains unpaid after
          giving effect  to the distribution  described in  clause A(xii)  or
          B(xii), as applicable, above; and

          (xvi)  any remaining Group  II Monthly Excess Spread, together with
          any remaining Overcollateralization Reduction Amount, to the holder
          of the Class R Certificate;

provided that, notwithstanding the prioritization  of the distribution of the
Group I Formula Principal Distribution Amount among  the Class I A-1, Class I
A-2,  Class I  A-3, Class  I A-4  and Class  I A-5  Certificates pursuant  to
clauses A(ii)  and B(ii)  above, on  each Remittance  Date on  and after  the
Remittance Date, if  any, on  which a  Deficiency Event occurs,  the Group  I
Available 
Distribution Amount  remaining after making the distributions  of interest on
the  Class I  A-1, Class  I A-2, Class  I A-3,  Class I  A-4 and Class  I A-5
Certificates required  by  clauses A(i)  and B(i)  above will  be applied  to
distribute the Group I Formula Principal Distribution Amount on each Class of
Class  I  A-1,  Class I  A-2,  Class  I A-3,  Class  I A-4  and  Class  I A-5
Certificates pro rata in accordance with the outstanding Principal Balance of
each such Class  of Certificates; provided,  further, that (I) the  aggregate
amounts  distributed   on  the  Class   I  A-1  Certificates,  Class   I  A-2
Certificates, Class I A-3 Certificates, Class I A-4 Certificates, Class I A-5
Certificates, Class I A-6 Certificates, Class I B-1 Certificates and Class  I
B-2 Certificates  on account of principal shall not exceed the Original Class
I A-1  Principal Balance,  the Original  Class I  A-2 Principal Balance,  the
Original Class  I A-3 Principal Balance,  the Original Class I  A-4 Principal
Balance, the Original Class I A-5 Principal Balance, the Original Class I A-6
Principal  Balance,  the Original  Class  I  B-1  Principal Balance  and  the
Original Class I  B-2 Principal Balance, respectively, and (II) the aggregate
amounts  distributed  on  the  Class   II  A-1  Certificates,  Class  II  B-1
Certificates,  Class II  B-2 Certificates  and Class  II B-3  Certificates on
account of principal  shall not exceed  the Original  Class II A-1  Principal
Balance,  the Original Class II B-1  Principal Balance, the Original Class II
B-2  Principal Balance  and  the  Original Class  II  B-3 Principal  Balance,
respectively.    The  distributions  on  the Group  I  Certificates  on  each
Remittance Date shall be made such  that the Trustee shall distribute (x)  to
the holder of each Class I  A Certificate as of the preceding Record  Date an
amount  equal  to  the  product  of  (1) the  aggregate  Percentage  Interest
evidenced by such Class I A Certificate and (2) as applicable, the Class I A-
1  Distribution  Amount,  Class  I  A-2  Distribution  Amount,  Class  I  A-3
Distribution  Amount,  Class   I  A-4  Distribution   Amount,  Class  I   A-5
Distribution Amount, or  Class I A-6 Distribution Amount  for such Remittance
Date and (y) to the holder of each  Class I B Certificate as of the preceding
Record Date  an amount equal  to the product of  (1) the aggregate Percentage
Interest evidenced by such Class I B Certificates and (2) as applicable,  the
Class I  B-1 Distribution Amount or Class I  B-2 Distribution Amount for such
Remittance Date.   The  distributions to  the Group  II Certificates on  each
Remittance Date shall be made such  that the Trustee shall distribute (x)  to
the holder of each  Class II A-1 Certificate as of  the preceding Record Date
an  amount equal  to the  product  of (1) the  aggregate Percentage  Interest
evidenced by  such  Class  II  A-1  Certificate  and  (2) the  Class  II  A-1
Distribution Amount for  such Remittance Date and  (y) to the holder  of each
Class II B Certificate as of the preceding Record Date an amount equal to the
product   of  (1) the  aggregate   Percentage  Interest  evidenced   by  such
Certificateholder's Class II B Certificates  and (2) as applicable, the Class
II B-1 Distribution Amount, Class II B-2  Distribution Amount or Class II B-3
Distribution  Amount for  such  Remittance Date.   Any  Accelerated Principal
Payments distributable on  a given Remittance Date pursuant  to clauses A(x),
B(x), C(xi) or D(xi), as applicable,  of Section 6.01(a) shall be distributed
to the holders of the Class of 
Group II  Certificates then entitled  to receive distributions in  respect of
principal  on such date.  The payment of  any amounts made pursuant to clause
A(ix)  or B(ix),  as applicable,  of  Section 6.01(a)  to fund  any  Group II
Available  Funds Shortfall  shall  be  applied as  provided  in clauses  C(i)
through C(viii), in  that order, or D(i)  through D(viii), in that  order, as
applicable, of Section 6.01(a).  The payment of any amounts made  pursuant to
clause  C(x) or D(x), as applicable,  of Section 6.01(a) to  fund any Group I
Available  Funds Shortfall  shall  be  applied as  provided  in clauses  A(i)
through A(viii), in  that order, or B(i)  through B(viii), in that  order, as
applicable, of Section 6.01(a).  The Trustee shall pay each Certificateholder
of record by check mailed to  such Certificateholder at the address for  such
Certificateholder appearing  on the  Certificate Register;  provided that  if
such  Certificateholder  holds   Certificates  with  original   denominations
aggregating at least $5 million and has given the Trustee appropriate written
instructions at least 5 Business Days prior to the related Record Date (which
instructions, until revised,  shall remain operative for all Remittance Dates
thereafter), the Trustee shall pay such Certificateholder by wire transfer of
funds.   If on any Determination Date the  Servicer determines that there are
no Contracts outstanding and no other funds or assets in the Trust Fund other
than  the funds  in the  Certificate  Accounts, the  Servicer promptly  shall
instruct  the  Trustee  to  send   the  final  distribution  notice  to  each
Certificateholder and make provision for the final distribution in accordance
with  Section 11.01(b). Final payment  of any Certificate  shall be made only
upon  presentation  of  such  Certificate  at the  office  or  agency  of the
Certificate Registrar.

     (b)  On  each  Remittance  Date,  the  Trustee  shall,  based  upon  the
information  set  forth in  the  Monthly  Report  for such  Remittance  Date,
withdraw from each Distribution Account  (solely out of the related Available
Distribution  Amount for  such Remittance  Date  after giving  effect to  the
distributions  made on  the Group  I and  Group II  Certificates pursuant  to
Section 6.01(a) on  such Remittance Date) and distribute to the Holder of the
Class R Certificate the Class R Distribution Amount for such Remittance Date.
Such distribution shall be made by a means that is mutually acceptable to the
Trustee and the Holder of the Class R Certificate.  

     (c)  Each distribution with respect to a Book-Entry Certificate shall be
paid to the Depository, which shall credit the amount of such distribution to
the accounts  of its  Depository Participants in  accordance with  its normal
procedures.  Each Depository Participant shall  be responsible for disbursing
such distribution to the  Certificate Owners that it  represents and to  each
indirect  participating brokerage  firm  (a  "brokerage  firm"  or  "indirect
participating firm") for which  it acts as agent.  Each  brokerage firm shall
be  responsible  for disbursing  funds  to  the  Certificate Owners  that  it
represents.   All such credits and disbursements with respect to a Book-Entry
Certificate are to  be made by the Depository and the Depository Participants
in accordance with the provisions of the Group I and  Group II  Certificates.
None of the Trustee, the Certificate Registrar, the Company and the  Servicer
shall  have  any responsibility  therefor  except  as otherwise  provided  by
applicable law.

     (d)  On  each  Remittance Date  the  Trustee  shall  withdraw from  each
Certificate Account an amount equal to the related Guarantee Payment for such
Remittance  Date  received  by it  from  CHI  pursuant  to Section  6.05  and
distribute such amount to (i) in the case of a Group I Guarantee Payment, the
Class I B-2 Certificateholders  and (ii) in the case of a  Group II Guarantee
Payment, the Class II B-3 Certificateholders.

     Section 6.02.  Permitted Withdrawals from the Certificate Accounts.  The
Servicer may, and in the case of clause (vii) below shall, from time to  time
as provided herein, make withdrawals from each Certificate Account of amounts
deposited therein pursuant to Section 5.05 that are attributable to Contracts
of the related Group for the following purposes:

          (i)  to  pay to the Company  with respect to  each Contract of such
     Group or property acquired in respect thereof that has been purchased or
     replaced pursuant to Section 3.05  all amounts received thereon that are
     specified in such Section to be property of the Company; 

         (ii)  to  reimburse  itself   for  the  payment  of  taxes   out  of
     Liquidation Proceeds relating to a Contract of such Group (to the extent
     not previously  retained from such  Liquidation Proceeds prior  to their
     deposit) or  out of payments  expressly made  by the related  Obligor to
     reimburse the Servicer for such taxes, as permitted by Section 5.06; 

        (iii)  if neither  the Company nor  a wholly owned subsidiary  of the
     Company is the Servicer, to pay to itself Monthly Servicing Fee relating
     to such Group.

         (iv)  to reimburse itself  or a previous Servicer out of Liquidation
     Proceeds  (to  the  extent  not  previously  retained  from  Liquidation
     Proceeds prior to their deposit  in such Certificate Account) in respect
     of a Manufactured Home of  such Group and out of payments by the related
     Obligor (to  the extent  of payments  expressly made  by the  Obligor to
     reimburse the Servicer for insurance  premiums) for expenses incurred by
     it  in respect  of such Manufactured  Home that  are specified  as being
     reimbursable to  it  pursuant to  Section 5.07,  5.09 or  5.13  or to  a
     previous Servicer under Section 8.08; 

          (v)  to  reimburse itself for any Nonrecoverable Advance or Monthly
     Advances with respect  to such Group in accordance  with Section 6.04(c)
     and for advances  in respect of Liquidated Contracts  in accordance with
     Section 6.04(c);

         (vi)  to reimburse the  Servicer for expenses incurred  with respect
     to  such Group and reimbursable to the Servicer pursuant to Section 8.06
     (such reimbursement to be made only  from funds that would otherwise  be
     distributed   on   the   Class  R   Certificate   pursuant   to  Section
     6.01(a)A(xiii) or 6.01 (a)B(xiii),  in the case of Group I,  or pursuant
     to Section 6.01(a)C(xiv) or 6.01 (a)D(xiv), in the case of Group II.

        (vii)  to withdraw any  amount deposited in such  Certificate Account
     that was not required to be deposited therein (including any collections
     on the related Contracts that, pursuant to Section 2.01(a), are not part
     of the Trust Fund);

       (viii)  to withdraw all amounts on deposit in such Certificate Account
     which are to be deposited in the related Distribution Account in respect
     of the related Available Distribution Amount; and

         (ix)  to withdraw any amounts necessary to pay any Taxes pursuant to
     Section 5.17.

     Since, in connection with withdrawals  pursuant to clauses (i), (ii) and
(iv), the Servicer's  entitlement thereto is limited to  collections or other
recoveries  on the  related Contract,  the Servicer  shall keep  and maintain
separate  accounting, on  a Contract by  Contract basis,  for the  purpose of
justifying  any withdrawal  from each  Certificate Account  pursuant to  such
clauses.

     Section 6.03.  (Reserved). 

     Section 6.04.  Monthly Advances by the Servicer.  (a)  By  the  close of
business  on each  Determination  Date  the Servicer  shall  deposit in  each
Certificate  Account, out  of its  own  funds, the  related Monthly  Advance;
provided, however,  that any  such deposit  out of  the Servicer's  own funds
shall be  made only to  the extent necessary  to cause the  related Available
Distribution  Amount to  be large enough  to permit  the distribution  on the
related Remittance Date of  the amounts computed as set  forth in (i) clauses
A(i)  through (viii)  or B(i)  through (viii),  inclusive, as  applicable, of
Section 6.01(a),  in the case of  the Group I Certificates,  and (ii) clauses
C(i) through  (viii) and  D(i) through (viii),  inclusive, as  applicable, of
Section 6.01(a), in the case of the Group II Certificates.

     (b)  On each Remittance  Date, the Servicer  shall reimburse itself  for
the  Outstanding Amount Advanced to the extent  of actual collections of late
scheduled payments on the related Contracts.

     (c)  If  the  Servicer  determines that  any  advance  made  pursuant to
Section 6.04(a)  has become a Nonrecoverable Advance and  at the time of such
determination there exists an Outstanding Amount  Advanced, then the Servicer
shall reimburse  itself out of funds  in the related Certificate  Account for
the amount of such  Nonrecoverable Advance,  but only  to the extent  of such 
Outstanding Amount Advanced.

     Section 6.05.  Limited Guarantee.  (a)  No later than the third Business
Day  prior to each  Remittance Date, the  Servicer (if other  than CHI) shall
notify CHI of the  amount of any Guarantee Payment for  such Remittance Date.
Not later  than the Business  Day preceding each  Remittance Date, CHI  shall
deposit any such  Guarantee Payment for such Remittance Date into the related
Certificate Account.

     (b)  The  obligations of CHI  under this  Agreement shall  not terminate
upon  or otherwise be affected by an Event  of Default pursuant to Article IX
of this Agreement.

     (c)  The obligation of  CHI to provide the Limited  Guarantee under this
Agreement shall terminate on the Final Remittance Date.

     (d)  The obligation of  CHI to make the Guarantee  Payments described in
subsection  (a)  above  shall  be unconditional  and  irrevocable  and  shall
constitute an unsecured obligation of CHI and will rank on a parity  with all
other  unsecured and  unsubordinated indebtedness of  CHI.   CHI acknowledges
that its  obligation to make  the Guarantee Payments described  in subsection
(a) above shall  be deemed a  guarantee by CHI  of indebtedness of  the Trust
Fund  for  money   borrowed  from  the   Class  I  B-2   and  Class  II   B-3
Certificateholders,  and CHI acknowledges and agrees that  it has no right of
reimbursement, indemnity, exoneration, contribution or other similar right of
recovery arising from amounts expended pursuant to its obligations under this
Agreement,  other than  the right  to  receive distributions,  to the  extent
available, from the Trust  Fund as provided in this  Agreement.  In no  event
shall the amount paid on the Class I B-2 Certificates in respect of principal
pursuant to  the Group I  Limited Guarantee exceed  the Original Class  I B-2
Principal Balance, and in no event shall the amount paid on the Class II  B-3
Certificates  in  respect of  principal  pursuant  to  the Group  II  Limited
Guarantee exceed the  Original Class II B-3  Principal Balance.  In  no event
shall either  Limited Guarantee require CHI to make  payments of the Class II
B-3 Net Funds Cap Carryover Amount to the Class II B-3 Certificateholders.

     (e)  If CHI fails to  make a Guarantee Payment in whole  or in part, CHI
shall promptly notify the Trustee, and the Trustee shall promptly  notify the
Rating Agency.  CHI shall promptly  notify the Rating Agency in the event  of
any  termination  of  the  Limited  Guarantee or  any  change  of  the Person
providing the  Limited Guarantee, including  but not  limited to a  change by
merger.

     Section  6.06.  Alternate  Credit Enhancement.   CHI, at its  option and
upon prior written notice to  the Rating Agency, may substitute  an alternate
form  of credit enhancement in place of  the Limited Guarantee, provided that
(i) the Rating  Agency shall notify  CHI, the Company,  the Servicer and  the
Trustee in writing that such 
alternate form of credit  enhancement shall not result in a  reduction in the
then current  ratings of  the Certificates  and (ii)  CHI shall  cause to  be
delivered  to the  Trustee an  Opinion  of Counsel  to the  effect  that such
substitution of credit  enhancement shall not adversely affect  the status of
the Trust Fund as a REMIC.  Such  alternate form of credit enhancement can be
in the form of  cash or securities deposited by CHI or any  other Person in a
segregated  escrow,  trust or  collateral  account  or  a letter  of  credit,
certificate insurance policy or surety bond provided by a third party.  

     Section 6.07.  Calculation of the Class I A-1 Remittance Rate, the Class
II A-1 Remittance Rate,  the Class II B-1  Remittance Rate, the Class II  B-2
Remittance Rate and the Class  II B-3 Remittance Rate.   On the second  LIBOR
Business Day immediately  preceding each Remittance  Date, the Trustee  shall
determine LIBOR  for the Interest  Period commencing on such  Remittance Date
and inform  the Servicer  (at the facsimile  number given  to the  Trustee in
writing)  of such  rates.   On  each Determination  Date, the  Servicer shall
determine the Class  I A-1 Remittance Rate, Class II A-1 Remittance Rate, the
Class II B-1 Remittance Rate, the Class II B-2 Remittance Rate and the  Class
II B-3 Remittance Rate for the related Remittance Date.

                             (End of Article VI)

                                 ARTICLE VII

                                   REPORTS

     Section 7.01.  Monthly Reports.  Within two Business Days following each
Determination Date,  the Servicer  shall cause the  Trustee to  receive, with
respect to each  Group of Contracts and each Certificate Group, a report (the
"Monthly Report"), which shall include the following information with respect
to the immediately following Remittance Date:

     (I)  As to the Group I Contracts and Group I Certificates:

          (a)  the  Class  I  A-1  Distribution   Amount,  the  Class  I  A-2
     Distribution Amount, the Class I A-3 Distribution Amount, the Class I A-
     4 Distribution Amount, the Class I A-5  Distribution Amount, the Class I
     A-6 Distribution  Amount, the  Class I B-1  Distribution Amount  and the
     Class I B-2 Distribution Amount for such Remittance Date;

          (b)  the amount of principal to be distributed on each Class of the
     Class I A-1, Class I A-2, Class I A-3, Class I A-4, Class I A-5, Class I
     A-6, Class I B-1  and Class I B-2 Certificates on  such Remittance Date,
     separately stating the  amounts specified in clauses (a)  through (f) of
     the term  "Formula Principal  Distribution Amount" with  respect to  the
     Group I Certificates;

          (c)  the amount of interest to be distributed  on each Class of the
     Class I A-1, Class I A-2, Class I A-3, Class I A-4, Class I A-5, Class I
     A-6, Class I  B-1 and Class I  B-2 Certificates on such  Remittance Date
     (separately identifying any Class I A-1 Unpaid Interest Shortfall, Class
     I A-2 Unpaid Interest Shortfall,  Class I A-3 Unpaid Interest Shortfall,
     Class  I A-4  Unpaid Interest  Shortfall,  Class I  A-5 Unpaid  Interest
     Shortfall, Class  I A-6  Unpaid Interest Shortfall,  Class I  B-1 Unpaid
     Interest Shortfall and Class I B-2 Unpaid Interest Shortfall included in
     such  distribution) and  the  Remittance  Rate for  each  such Class  of
     Certificates for such Remittance Date;

          (d)  the  remaining Class  I  A-1 Principal  Balance,  Class I  A-2
     Principal Balance, Class I A-3  Principal Balance, Class I A-4 Principal
     Balance, Class I  A-5 Principal Balance, Class I  A-6 Principal Balance,
     Class I  B-1 Principal Balance and  Class I B-2  Principal Balance after
     giving effect to the payment of principal to be made on  such Remittance
     Date  (on which  interest  will  be calculated  on  the next  succeeding
     Remittance Date);

          (e)  the total amount of fees  payable on such Remittance Date with
     respect to  the Group  I Contracts, separately  identifying the  Group I
     Monthly Servicing Fee, any related 
     reimbursement to the  Company pursuant to Section 8.06,  and any related
     Late Payment  Fees, Extension Fees  and assumption fees paid  during the
     prior Due Period;

          (f)  the number and aggregate unpaid  principal balance of Group  I
     Contracts with payments  delinquent 31 to 59, 60  to 89, and 90  or more
     days, respectively;

          (g)  the number of  Group I Contracts that were  repurchased by the
     Company in  accordance with  Section 3.05 during  the prior  Due Period,
     identifying such Contracts and the Repurchase Price of such Contracts;

          (h)  the Pool Factor for the Class I A-1, Class I A-2, Class I A-3,
     Class I  A-4, Class  I A-5, Class  I A-6,  Class I B-1  and Class  I B-2
     Certificates after giving effect  to the payment of principal to be made
     on such Remittance Date;

          (i)  the Class R Distribution  Amount, if any, for  such Remittance
     Date, separately stating any Repossession Profits;

          (j)  the aggregate principal balances of all Group I Contracts that
     are  not  Liquidated Contracts  and  in  respect  of which  the  related
     Manufactured Homes have been repossessed or foreclosed upon; 

          (k)  the Group I Aggregate  Net Liquidation Losses through the  Due
     Period immediately preceding such Remittance Date;

          (l)  the  amount,  if  any,  by  which  the  Class  I  B-2  Formula
     Distribution  Amount exceeds  the Remaining  Amount  Available for  such
     Remittance Date;

          (m)  the Class I B-2 Principal Liquidation Loss Amount, if any, for
     such Remittance Date; 

          (n)  the Group  I Guarantee  Payment, if  any, for  such Remittance
     Date;

          (o)  the  amount of any related unadvanced shortfalls for the prior
     Due Period;

          (p)  the  number and  dollar amount  of  Group I  units repossessed
     during the prior Due Period;

          (q)  the amount of any Principal  Prepayments paid with respect  to
     Group I Contracts during the prior Due Period;

          (r)  the amount of any Scheduled Principal Payments to be made with
     respect to Group I Contracts on such Remittance Date; 

          (s)  the  weighted average annual  percentage rate of  interest for
     the Contracts remaining  in the Group I Contract Pool on such Remittance
     Date; and

     (II)  As to the Group II Contracts and Group II Certificates:

          (a)  the  Class  II  A-1  Distribution  Amount,  the  Class II  B-1
     Distribution Amount, the Class II  B-2 Distribution Amount and the Class
     II B-3 Distribution Amount for such Remittance Date;

          (b)  the amount of principal to be distributed on each Class of the
     Class II A-1, Class  II B-1, Class II B-2 and  Class II B-3 Certificates
     on  such Remittance  Date, separately  stating the amounts  specified in
     clauses  (a) through  (f) of  the term  "Formula Principal  Distribution
     Amount"  with respect to the Group II Certificates;

          (c)  the amount of interest to be distributed on each Class of  the
     Class II A-1, Class II B-1, Class  II B-2 and Class II B-3  Certificates
     holders on such Remittance Date (separately identifying any Class II A-1
     Unpaid Interest Shortfall, Class II B-1 Unpaid Interest Shortfall, Class
     II  B-2 Unpaid  Interest  Shortfall  and Class  II  B-3 Unpaid  Interest
     Shortfall  included in  such distribution)  and the Remittance  Rate for
     each such Class of Certificates for such Remittance Date;

          (d)  the remaining  Class II A-1  Principal Balance,  Class II  B-1
     Principal  Balance, Class  II B-2  Principal  Balance and  Class II  B-3
     Principal Balance after giving effect to the payment of  principal to be
     made on such Remittance  Date (on which  interest will be calculated  on
     the next succeeding Remittance Date);

          (e)  the total amount of fees  payable on such Remittance Date with
     respect to the  Group II Contracts, separately identifying  the Group II
     Monthly Servicing Fee, any related reimbursement to the Company pursuant
     to Section 8.06, and  any related Late Payment Fees,  Extension Fees and
     assumption fees paid during the prior Due Period;

          (f)  the number and aggregate unpaid  principal balance of Group II
     Contracts with payments  delinquent 31 to 59,  60 to 89, and  90 or more
     days, respectively;

          (g)  the number of Group II  Contracts that were repurchased by the
     Company in  accordance with  Section 3.05 during  the prior  Due Period,
     identifying such Contracts and the Repurchase Price of such Contracts;

          (h)  the Pool Factor for  the Class II A-1, Class II  B-1, Class II
     B-2 and Class II B-3 Certificates after giving effect 
     to the payment of principal to be made on such Remittance Date;

          (i)  the Class R  Distribution Amount, if any,  for such Remittance
     Date, separately stating any Repossession Profits;

          (j)  the aggregate  principal balances  of all  Group II  Contracts
     that  are not Liquidated  Contracts and in respect  of which the related
     Manufactured Homes have been repossessed or foreclosed upon; 

          (k)  the  Group II Aggregate Net Liquidation Losses through the Due
     Period immediately preceding such Remittance Date;

          (l)  the  amount,  if  any,  by  which the  Class  II  B-3  Formula
     Distribution  Amount exceeds  the Remaining  Amount  Available for  such
     Remittance Date;

          (m)  the Class II  B-3 Principal Liquidation  Loss Amount, if  any,
     for such Remittance Date; 

          (n)  the Group II  Guarantee Payment, if  any, for such  Remittance
     Date;

          (o)  the amount of any related unadvanced shortfalls for the  prior
     Due Period;

          (p)  the number and  dollar amount  of Group  II units  repossessed
     during the prior Due Period;

          (q)  the  amount of any Principal  Prepayments paid with respect to
     Group II Contracts during the prior Due Period;

          (r)  the amount of any Scheduled Principal Payments to be made with
     respect to Group II Contracts on such Remittance Date;

          (s)  the  weighted average annual  percentage rate of  interest for
     the Contracts remaining in the Group II Contract Pool on such Remittance
     Date;

          (t)  the amount, if  any, of any Accelerated  Principal Payment for
     such Remittance Date;

          (u)  the Overcollateralization Amount in respect of such Remittance
     Date;

          (v)  the Required Overcollateralization Amount for such  Remittance
     Date;

          (w)  the  amount, if  any, of  any Overcollateralization  Reduction
     Amount on such Remittance Date; and

          (x)  the amount, if any, of any outstanding Class II A-1  Net Funds
     Cap Carryover Amount, Class II B-1 Net Funds Cap Carryover Amount, Class
     II B-2  Net Funds Cap Carryover  Amount and Class  II B-3 Net  Funds Cap
     Carryover Amount.

     The  Trustee shall  send  copies of  all Monthly  Reports to  the Rating
Agency.    The  Trustee shall  have  no  duty to  recalculate  or  verify the
information provided to it by the Servicer.

     Section 7.02.   Certificate of  Servicing Officer.  Each  Monthly Report
pursuant to Section 7.01 shall be accompanied by a certificate of a Servicing
Officer substantially in  the form of  Exhibit G, certifying the  accuracy of
the Monthly Report and that no Event of Default or event that  with notice or
lapse of  time or both would become  an Event of Default has  occurred, or if
such  event has  occurred and  is continuing,  specifying the  event and  its
status.

     Section  7.03.  Other Data.  In addition, the Servicer on request of the
Trustee shall furnish the Trustee  such underlying data as may  reasonably be
requested.

     Section  7.04.  Annual  Statement as to  Compliance.   The Servicer will
deliver to the Company,  the Trustee and the Rating  Agency on or before  the
first day of the fifth month following the end of the Servicer's fiscal year,
initially  November 1,  1997, an  Officer's Certificate  stating, as  to each
signer thereof, that  (i) a review of  the activities of the  Servicer during
such preceding fiscal year  and of performance under this Agreement  has been
made under such officer's supervision and (ii)  to the best of such officer's
knowledge,  based  on  such  review,  the  Servicer  has  fulfilled  all  its
obligations under  this Agreement 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.   The
Servicer shall notify the Trustee in the  event of a change in the Servicer's
fiscal year.

     Section  7.05.  Annual Independent Public Accountants' Servicing Report.
On or before November  1 of each year, beginning  with November 1, 1997,  the
Servicer,  at  its  expense,  shall   cause  a  firm  of  independent  public
accountants  which is a member of  the American Institute of Certified Public
Accountants to furnish a statement to the Company, the Trustee and the Rating
Agency to  the effect  that  such firm  has  examined certain  documents  and
records relating to the  servicing of the Contracts under this Agreement and,
at  the  option  of  the  Servicer,  manufactured  housing  installment  sale
contracts under  pooling and  servicing agreements  substantially similar  to
this Agreement  with regard to  servicing procedures (such statement  to have
attached  thereto  a  schedule  setting  forth  the  pooling  and   servicing
agreements covered thereby, including this  Agreement) and that, on the basis
of such examination conducted substantially in compliance with this 
Agreement or  such agreements, as  the case  may be,  and generally  accepted
auditing standards, such servicing has been conducted in compliance with this
Agreement  or such  pooling and  servicing agreements,  as  the case  may be,
except for  (i) such exceptions as  such  firm believes to  be immaterial and
(ii)  such other  exceptions that,  in the  opinion of  such firm,  generally
accepted auditing  standards  require it  to report.   For  purposes of  such
statement, such firm  may assume conclusively that all  pooling and servicing
agreements  among the  Company,  the  Servicer and  the  Trustee relating  to
certificates evidencing  an interest  in manufactured  housing contracts  are
substantially  similar  to  one  another  except for  any  such  pooling  and
servicing agreement which by its terms specifically states otherwise.

     Section 7.06.   Statements  to Certificateholders.   (a)    Concurrently
with each  distribution  to Certificateholders  pursuant to  Article VI,  the
Trustee  shall   mail,  or   cause  the   Paying  Agent   to  mail,  to   the
Certificateholders  of   each  Group,  at  the  addresses  appearing  on  the
Certificate Register, a statement as  of the related Remittance Date prepared
by the Servicer setting forth, with respect to each Group:

     (I)  As to the Group I Contracts and Group I Certificates:

          (1)  the  Class  I  A-1  Distribution   Amount,  the  Class  I  A-2
     Distribution Amount,  the Class I  A-3 Distribution Amount, the  Class I
     A-4 Distribution Amount, the Class  I A-5 Distribution Amount, the Class
     I  A-6 Distribution  Amount, the  Class I  B-1 Distribution  Amount, the
     Class I B-2 Distribution  Amount and the Class R Distribution Amount for
     such Remittance Date;

          (2)  the amount of principal to be distributed on each Class of the
     Class I A-1, Class I A-2, Class I A-3, Class I A-4, Class I A-5, Class I
     A-6, Class I B-1 and Class  I B-2 Certificates on such Remittance  Date,
     separately stating the  amounts specified in clauses (a)  through (f) of
     the  term "Formula  Principal Distribution Amount"  with respect  to the
     Group I Certificates;

          (3)  the amount  of interest to be distributed on each Class of the
     Class I A-1, Class I A-2, Class I A-3, Class I A-4, Class I A-5, Class I
     A-6, Class I  B-1 and Class I  B-2 Certificates on such  Remittance Date
     (separately identifying any Class I A-1 Unpaid Interest Shortfall, Class
     I A-2 Unpaid Interest Shortfall,  Class I A-3 Unpaid Interest Shortfall,
     Class  I A-4  Unpaid Interest  Shortfall,  Class I  A-5 Unpaid  Interest
     Shortfall, Class  I A-6  Unpaid Interest Shortfall,  Class I  B-1 Unpaid
     Interest Shortfall or Class I  B-2 Unpaid Interest Shortfall included in
     such distribution) and  the related Remittance Rate for  each such Class
     for such Remittance Date;

          (4)  the  remaining Class  I  A-1 Principal  Balance,  Class I  A-2
     Principal Balance, Class I A-3  Principal Balance, Class I A-4 Principal
     Balance, Class I  A-5 Principal Balance, Class I  A-6 Principal Balance,
     Class  I B-1 Principal Balance  and Class I  B-2 Principal Balance after
     giving effect to the payment of principal to be made on  such Remittance
     Date  (on which  interest  will  be calculated  on  the next  succeeding
     Remittance Date);

          (5)  the number and  aggregate unpaid principal  amount of Group  I
     Contracts that are delinquent 31  to 59 days, 60 to  89 days, and 90  or
     more days, respectively;

          (6)  the  total amount of  fees payable out  of the  Trust Fund for
     such Due Period with respect to the Group I Contracts;

          (7)  the Pool Factor for  each Class of Group I Certificates  after
     giving effect to the distribution on such Remittance Date;  

          (8)  such  other  customary factual  information  available  to the
     Servicer as the Servicer deems  necessary and can obtain reasonably from
     its existing data  base to enable Group I  Certificateholders to prepare
     their tax returns,

          (9)  the  amount,  if  any,  by  which  the  Class  I  B-2  Formula
     Distribution  Amount exceeds  the Remaining  Amount  Available for  such
     Remittance Date;

          (10) the Class I B-2 Principal Liquidation Loss Amount, if any, for
     such Remittance Date; and

          (11) the  Group I  Guarantee Payment, if  any, for  such Remittance
     Date; and
     (II)  As to the Group II Contracts and Group II Certificates:

          (1)  the  Class  II  A-1  Distribution  Amount, the  Class  II  B-1
     Distribution Amount, the Class II  B-2 Distribution Amount, the Class II
     B-3 Distribution  Amount and  the Class R  Distribution Amount  for such
     Remittance Date;

          (2)  the amount of principal to be distributed on each Class of the
     Class  II A-1, Class II B-1, Class II  B-2 and Class II B-3 Certificates
     on  such Remittance  Date, separately  stating the amounts  specified in
     clauses  (a) through  (f) of  the term  "Formula Principal  Distribution
     Amount" with respect to the Group II Certificates;

          (3)  the amount of interest to be distributed on each Class  of the
     Class II A-1, Class II  B-1, Class II B-2 and Class II  B-3 Certificates
     on such Remittance Date (separately 
     identifying any  Class II  A-1 Unpaid Interest  Shortfall, Class  II B-1
     Unpaid  Interest Shortfall,  Class II  B-2 Unpaid Interest  Shortfall or
     Class II  B-3 Unpaid Interest  Shortfall included in  such distribution)
     and the  related Remittance Rate for each such Class for such Remittance
     Date;

          (4)  the remaining  Class II  A-1 Principal  Balance, Class II  B-1
     Principal  Balance, Class  II B-2  Principal  Balance and  Class II  B-3
     Principal  Balance after giving effect to the payment of principal to be
     made on such  Remittance Date (on which  interest will be  calculated on
     the next succeeding Remittance Date);

          (5)  the number  and aggregate unpaid principal amount  of Group II
     Contracts that are delinquent  31 to 59 days,  60 to 89 days, and  90 or
     more days, respectively;

          (6)  the total  amount of fees  payable out  of the Trust  Fund for
     such Due Period with respect to the Group II Contracts;

          (7)  the  Pool Factor for each Class of Group II Certificates after
     giving effect to the distribution on such Remittance Date;  

          (8)  such other  customary  factual information  available  to  the
     Servicer as the Servicer deems  necessary and can obtain reasonably from
     its existing data base to  enable Group II Certificateholders to prepare
     their tax returns,

          (9)  the  amount,  if  any,  by  which the  Class  II  B-3  Formula
     Distribution  Amount exceeds  the Remaining  Amount  Available for  such
     Remittance Date;

          (10) the  Class II B-3  Principal Liquidation Loss Amount,  if any,
     for such Remittance Date;

          (11) the  Group II Guarantee  Payment, if any, for  such Remittance
     Date;

          (12) the amount, if  any, of any Accelerated  Principal Payment for
     such Remittance Date;

          (13) the Overcollateralization Amount in respect of such Remittance
     Date;

          (14) the Required Overcollateralization Amount for such  Remittance
     Date;

          (15) the  amount, if any, of any Overcollateralization Reduction on
     such Remittance Date; and

          (16) the amount, if any, of any outstanding Class II A-1  Net Funds
     Cap Carryover Amount, Class II B-1 Net Funds Cap Carryover Amount, Class
     II B-2  Net Funds Cap Carryover  Amount and Class  II B-3 Net  Funds Cap
     Carryover Amount.

     In the case of information  furnished pursuant to clauses (I)(1) through
(I)(4) and (II)(1) through (II)(4) above, the amounts shall be expressed as a
dollar amount per Certificate with a $1,000 denomination.

     Within a reasonable period of time after  the end of each calendar year,
subject to the next  sentence, but in no event  later than 90 days after  the
end of such year, the Servicer shall prepare and furnish  to the Trustee, and
the Trustee, promptly upon  receipt, shall furnish to each Person  who at any
time during the  calendar year was the  Holder of a Certificate,  a statement
containing  the information set  forth in clauses  (2) and (3)  above, in the
case of Class  I B  and Class  II B Certificateholders,  aggregated for  such
calendar year  or applicable portion  thereof during which such  Person was a
Certificateholder.  Such  obligation of the Servicer shall  be deemed to have
been satisfied to the extent that  substantially comparable information shall
be provided by the Servicer pursuant to any requirements of the  Code as from
time to time in force.

     On each Remittance Date, if the Servicer is not the Holder of the  Class
R Certificate, the Servicer shall forward or cause to be forwarded by mail to
the Holder of the Class R Certificate  a copy of the report forwarded to  the
Holders of  Certificates on such Remittance Date.  If the Servicer is not the
Holder of the Class  R Certificate, the Servicer shall also  forward or cause
to be forwarded by mail to the Holder  of the Class R Certificate a statement
setting forth  the amount of the  distribution to the  Holder of the  Class R
Certificate,  together  with such  other  information as  the  Servicer deems
necessary or appropriate.

     Within a reasonable period of time after  the end of each calendar year,
the Servicer shall furnish or cause to be furnished to each Person who at any
time during  the calendar  year was  the holder  of the  Residual Interest  a
statement  containing  the   applicable  distribution  information   provided
pursuant  to this  Section aggregated  for such  calendar year  or applicable
portion  thereof during  which such  Person  was the  Holder of  the  Class R
Certificate.  Such  obligation of the Servicer  shall be deemed to  have been
satisfied to  the extent that  substantially comparable information  shall be
provided  by the Servicer  pursuant to any  requirements of the  Code as from
time to time enforced.

     A Certificateholder holding Certificates of a Class  representing in the
aggregate at least  5% of the Percentage  Interest of such Class  shall, upon
written request to  the Trustee, be entitled to receive copies of all reports
provided to the Trustee.

     The Servicer  shall send copies of  all reports provided  to the Trustee
for the Certificateholders to each of the Underwriters.


                             (End of Article VII)


                                 ARTICLE VIII

                  INDEMNITIES; THE COMPANY AND THE SERVICER


     Section 8.01.   Liabilities to  Obligors.  No  liability to any  Obligor
under any of the Contracts arising  out of any act or omission to  act of the
Servicer in servicing the Contracts prior to the Closing Date is  intended to
be assumed by the  Trustee or the Certificateholders under or  as a result of
this Agreement and  the transactions contemplated hereby and,  to the maximum
extent permitted and valid under mandatory provisions of law, the Trustee and
the Certificateholders expressly disclaim such assumption.

     Section 8.02.   Tax Indemnification.  The Company  agrees to pay, and to
indemnify, defend and hold  harmless the Trust  or any separate trustee,  the
Trustee,   the   Certificate   Registrar,   each   Paying   Agent   and   the
Certificateholders from any taxes and related penalties which may at any time
be asserted  with respect  to, and  as of the  date of,  the transfer  of the
Contracts from the Company to  the Trust or any separate trustee,  including,
without  limitation, any sales, gross receipts, general corporation, personal
property,  privilege  or license  taxes  (but  not  including any  income  or
franchise taxes or  federal, state or other taxes arising out of the creation
of the Trust Fund and the issuance of the Certificates or  distributions with
respect thereto) or tax  due under Tenn. Code Ann. Section67-4-409(b)  or any
successor provision  and, in each  such case, costs, expenses  and reasonable
counsel fees  in defending  against the same.   The  Servicer shall  promptly
notify the  Trustee and  the Rating  Agency, and the  Trustee shall  promptly
notify the Rating Agency, in the  event that either such party becomes  aware
of the  assertion  of  a claim  or  imposition of  a  lien by  the  Tennessee
Department of Revenue arising out  of any characterization by such Department
of the transfer of the Contracts to the Trustee or  any separate trustee as a
secured  financing  rather  than  a   sale  for  purposes  of  the  Tennessee
indebtedness tax.

     Section 8.03.   Servicer's Indemnities.   The Servicer shall  defend and
indemnify the Trust Fund, the Trustee, the Certificate Registrar, each Paying
Agent,  the Company  and the  Certificateholders against  any and  all costs,
expenses,  losses, damages, claims and liabilities, including reasonable fees
and expenses of counsel  and expenses of litigation, arising from third party
claims or actions in respect of any action taken or failed to be taken by the
Servicer or a prior owner of Acquired Contracts or servicer on behalf of such
owner with respect  to any Contract or  Manufactured Home and any  failure by
the  Servicer to perform its  obligations in compliance  with the standard of
care set forth in this Agreement.  This  indemnity shall survive any Event of
Default  (but a  Servicer's obligations  under  this Section  8.03 shall  not
relate to any actions of any  subsequent Servicer after an Event of  Default)
and any payment of the amount owing  under, or any repurchase by the  Company
of, any such Contract.

     Section 8.04.   Operation  of Indemnities.   Indemnification  under this
Article  shall include, without  limitation, reasonable fees  and expenses of
counsel and expenses of litigation.  If  the Company or the Servicer has made
any  indemnity payments  to the  Trustee  pursuant to  this  Article and  the
Trustee thereafter collects any of such amounts from others, the Trustee will
repay such amounts collected to the Company or  the Servicer, as the case may
be, together with any interest collected thereon, but reduced  by interest on
amounts  paid  by  the  Trustee  through  the  date  of  reimbursement.   The
indemnities  under  this  Article  shall  survive  the  termination  of  this
Agreement and any resignation or removal of the Trustee.

     Section 8.05.  Merger or  Consolidation of the Company or the  Servicer.
The Company  and the Servicer  will each keep  in full effect  its existence,
rights and franchises  as a corporation or  association, as the case  may be,
and will obtain  and preserve its qualification  to do business as  a foreign
corporation in each  jurisdiction in which such qualification is  or shall be
necessary to protect  the validity and enforceability of  this Agreement, the
Certificates or any  of the Contracts  and to perform  its duties under  this
Agreement.

     Any Person  into which  the Company  or the  Servicer may  be merged  or
consolidated,  or  any  Person  resulting  from  any  merger,  conversion  or
consolidation to which the Company  or the Servicer shall be a party,  or any
Person succeeding to  the business of the  Company or the Servicer,  shall be
the successor of the Company or the Servicer hereunder, without the execution
or  filing of any paper or any further act  on the part of any of the parties
hereto, anything herein  to the contrary notwithstanding;  provided, however,
that the successor  or surviving  Person to  the Servicer  shall satisfy  the
requirements  of  Section  8.08  with  respect to  the  qualifications  of  a
successor  to  the Servicer.   Each  of  the Company  and the  Servicer shall
promptly notify the Trustee and the Rating Agency of any such merger to which
it is a party.

     Section  8.06.   Limitation on  Liability  of the  Servicer and  Others.
Neither the Servicer nor any of the directors, officers, employees  or agents
of  the  Servicer  shall  be  under  any  liability to  the  Trustee  or  the
Certificateholders for any  action taken or for refraining from the taking of
any action  in  good faith  pursuant  to this  Agreement,  or for  errors  in
judgment;  provided, however,  that  this  provision  shall not  protect  the
Servicer or  any such person  against any liability  that would  otherwise be
imposed  by  reason  of the  failure  to perform  its  obligations  in strict
compliance  with  the standard  of care  set  forth in  this Agreement.   The
Servicer and any  director, officer,  employee or agent  of the Servicer  may
rely in good  faith on any document of any kind prima facie properly executed
and  submitted by any  Person respecting any matters  arising hereunder.  The
Servicer shall not be under any obligation to appear in, prosecute  or defend
any legal action which arises under 
this Agreement and which  in its opinion  may involve it  in any expenses  or
liability;  provided,  however,  that  the  Servicer  may  in  its discretion
undertake any such action which it may deem necessary or desirable in respect
to this  Agreement and the rights and duties of  the parties hereto.  In such
event, the  legal  expenses  and  costs  of such  action  and  any  liability
resulting therefrom shall be expenses, costs and liabilities payable from the
related  Certificate  Account  and  the  Servicer shall  be  entitled  to  be
reimbursed therefor  out of such  Certificate Account as provided  by Section
6.02; provided that  such reimbursement shall be  made, from time to  time on
one or more  Remittance Dates, only out of the related Available Distribution
Amount for such Remittance Date that  remains after the distributions on both
the Group I  Certificates and the Group  II Certificates for such  Remittance
Date have been made.

     Section 8.07.  Assignment by Servicer.  The Servicer may, with the prior
written consent of the Company, assign its rights and delegate its duties and
obligations under  this Agreement;  provided that  the Person accepting  such
assignment or  delegation  shall be  a Person  which is  satisfactory to  the
Trustee, in  its sole judgment, and executes and  delivers to the Company and
the Trustee  an agreement, in  form and substance reasonably  satisfactory to
the Company and the Trustee, which  contains an assumption by such Person  of
the  due  and  punctual  performance  and observance  of  each  covenant  and
condition to be performed  or observed by the Servicer under  this Agreement;
provided further that  the Rating Agency's rating of the Group  I or Group II
Certificates  in effect immediately  prior to such  assignment and delegation
will  not  be  withdrawn  or reduced  as  a  result  of  such assignment  and
delegation, as evidenced by a letter from  the Rating Agency.  In the case of
any such assignment  and delegation, the Servicer shall be  released from its
obligations  under  this Agreement,  except  that the  Servicer  shall remain
liable  for  all liabilities  and  obligations  incurred  by it  as  Servicer
hereunder  prior to the satisfaction of the conditions to such assignment and
delegation set forth in the next preceding sentence.

     Section  8.08.   Successor  to  the Servicer.   In  connection  with the
termination   of  the  Servicer's  responsibilities  and  duties  under  this
Agreement pursuant  to Section  9.01, the Trustee  shall (i)  succeed to  and
assume all of the Servicer's responsibilities, rights, duties and obligations
under  this  Agreement (except  the duty  to  pay and  indemnify  the Trustee
pursuant to Section  10.05 hereof, which duty shall remain  the obligation of
the initial Servicer), or (ii) appoint a successor acceptable to the Company,
which shall  have a  net worth of  not less than  $10,000,000 and  shall have
serviced for  at least one year prior to such  appointment a portfolio of not
less than $100,000,000  principal amount of manufactured  housing installment
sale contracts or installment loans and which shall succeed to all rights and
assume all  of the responsibilities,  duties and liabilities of  the Servicer
under this Agreement prior to the termination of the Servicer's 
responsibilities,  duties and liabilities  under this Agreement  (except that
the duty to  pay and indemnify the  Trustee pursuant to Section  10.05 hereof
shall be  subject to negotiation  at the time  of such appointment).   If the
Trustee  has become the  successor to  the Servicer  in accordance  with this
Section, the Trustee may, if it shall be  unwilling to continue to so act, or
shall, if it  is unable to so act,  appoint or petition a  court of competent
jurisdiction to appoint,  a successor satisfying the requirements  set out in
clause  (ii) above.    In  connection with  any  appointment  of a  successor
Servicer, the Trustee may make such arrangements for the compensation of such
successor out of payments on Contracts  as it and such successor shall  agree
or such court shall determine; provided, however, that with respect to either
Group of Contracts,  no such  compensation shall  be in excess  of a  monthly
amount equal to 1/12 of the product of 1.25% and the Pool Scheduled Principal
Balance for  such Group  for the  Remittance Date  in respect  of which  such
compensation   is  being   paid   without   the  consent   of   all  of   the
Certificateholders  and notice  to  the  Rating Agency.    If the  Servicer's
duties,  responsibilities  and  liabilities under  this  Agreement  should be
terminated pursuant  to Sections 8.07  or 9.01, the Servicer  shall discharge
such duties and responsibilities during the  period from the date it acquires
knowledge of such termination until the effective  date thereof with the same
degree of diligence and prudence which it is obligated to exercise under this
Agreement, shall  cooperate with  the Trustee and  any successor  Servicer in
effecting  the  termination  of the  Servicer's  responsibilities  and rights
hereunder, and shall take no action whatsoever that might impair or prejudice
the  rights or  financial condition of  its successor.   The assignment  by a
Servicer pursuant to Section 8.07 or removal of  Servicer pursuant to Section
9.01 shall not become effective until a successor shall be appointed pursuant
to this  Section  and shall  in no  event relieve  the  Company of  liability
pursuant to  Section 3.05  for breach of  the representations  and warranties
made pursuant to Section 3.02 or 3.03.

     Any  successor appointed as  provided herein shall  execute, acknowledge
and deliver to the  Servicer and to the Trustee an  instrument accepting such
appointment, whereupon such successor shall  become fully vested with all the
rights,  powers, duties, responsibilities, obligations and liabilities of the
Servicer,  with  like  effect as  if  originally  named as  a  party  to this
Agreement  and the Certificates.   Any  assignment by  or termination  of the
Servicer  pursuant to  Section  8.07  or  9.01 or  the  termination  of  this
Agreement  pursuant to  Section 11.01  shall not affect  any claims  that the
Trustee may have against the Servicer  arising prior to any such  termination
or resignation.

     The Servicer shall, at its expense, timely deliver to  the successor the
funds  in  both Certificate  Accounts  and  all  Contract Files  and  related
documents and  statements held by it hereunder and the Servicer shall account
for  all funds  and shall execute  and deliver  such instruments and  do such
other things as reasonably may 
be required to  more fully and definitely  vest and confirm in  the successor
all   such   rights,  powers,   duties,  responsibilities,   obligations  and
liabilities of the  Servicer.  Without limitation, the  Trustee is authorized
and  empowered  to  execute  and  deliver  on  behalf  of  the  Servicer,  as
attorney-in-fact  or otherwise, any  and all documents  and other instruments
(including,   without  limitation,   transfer   instruments  in   respect  of
certificates of title  and financing statements relating  to the Manufactured
Homes), and to  do any  and all acts  or things  necessary or appropriate  to
effect the purposes of such notice of termination.

     Upon a successor's acceptance of  appointment as such, the Trustee shall
notify in writing the Certificateholders of such appointment.


                            (End of Article VIII)


                                  ARTICLE IX

                                   DEFAULT

     Section 9.01.  Events  of Default.  In case one or more of the following
Events of Default shall occur and be continuing, that is to say:

          (a)  any failure by the Servicer to make any deposit or payment, or
     to remit to the Trustee any payment, required to be made under the terms
     of this Agreement which  continues unremedied for a period of  five days
     after the date upon which written notice of such  failure, requiring the
     same  to be  remedied, shall  have  been given  to the  Servicer  by the
     Trustee  or the  Company  (which  shall also  give  such notice  to  the
     Trustee) or to  the Servicer, the Trustee and the Company by the Holders
     of Certificates evidencing not less than 25% of the Trust Fund; or

          (b)  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  set  forth  in  this Agreement  which  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 the Company  (which shall
     also give  such notice to the Trustee), or  to the Servicer, the Trustee
     and the Company by  the Holders of Certificates evidencing not less than
     25% of the Trust Fund; or

          (c)  a  decree  or  order  of  a court  or  agency  or  supervisory
     authority having  jurisdiction in  the premises  in an  involuntary case
     under any present  or future federal or state  bankruptcy, insolvency or
     similar law or appointing a conservator or receiver or liquidator in any
     insolvency,  readjustment of debt, marshalling of assets and liabilities
     or  similar proceedings,  or for  the winding-up  or liquidation  of its
     affairs, shall have been entered against the Servicer and such decree or
     order shall have remained in force undischarged or unstayed for a period
     of 60 days; or

          (d)  the Servicer shall consent to the appointment     o  f       a
     conservator or receiver or liquidator in any insolvency, readjustment of
     debt, marshalling of assets and liabilities or similar proceedings of or
     relating to the Servicer or of  or relating to all or substantially  all
     of the Servicer's property; or

          (e)  the Servicer shall  admit in writing its inability  to pay its
     debts generally as they become due, file a petition to take advantage of
     any  applicable insolvency or reorganization statute, make an assignment
     for the benefit of its creditors, 
     or voluntarily suspend payment of  its obligations or take any corporate
     action in furtherance of the foregoing;

then, and in each and every such case, so long as such Event of Default shall
not have been remedied, the Trustee may,  and at the written direction of the
Holders of  the Certificates evidencing not less than  25% of the Trust Fund,
by notice in  writing to  the Servicer  shall, terminate all  the rights  and
obligations of the  Servicer under this Agreement and in and to the Contracts
and  the proceeds thereof.  The Trustee shall  send a copy of any such notice
to the  Rating Agency.   On  or after  the receipt  by the  Servicer of  such
written notice, all authority and power of the Servicer under this Agreement,
whether with  respect to  the Contracts or  otherwise, shall  pass to  and be
vested  in  the successor  appointed  pursuant to  Section  8.08.   Upon  the
occurrence of  an Event of  Default which shall  not have been  remedied, the
Trustee may also pursue whatever  rights it may have at  law or in equity  to
damages,  including injunctive relief and  specific performance.  The Trustee
will have no  obligation to take any  action or institute, conduct  or defend
any litigation under this Agreement at the request, order or direction of any
of the Holders of Certificates unless such Certificateholders have offered to
the Trustee reasonable security or  indemnity against the costs, expenses and
liabilities which the Trustee may incur.

     Section 9.02.  Waiver of Defaults.  The Trustee may waive any default by
the  Servicer  in  the  performance  of its  obligations  hereunder  and  its
consequences,  except that a default in the making of any required remittance
to the Trustee for distribution on any of the Certificates may be waived only
by the affected Certificateholders.  Upon any such waiver of a  past default,
such  default  shall  cease to  exist,  and   any  Event  of  Default arising
therefrom shall  be deemed to  have been remedied  for every purpose  of this
Agreement.  No such waiver shall extend to any subsequent or other default or
impair any right consequent thereon except to the extent expressly so waived.

     Section 9.03.   Trustee to Act; Appointment of  Successor.  On and after
the  time the Servicer  receives a notice of  termination pursuant to Section
9.01,  the Trustee  or its  appointed  agent shall  be the  successor  in all
respects to the Servicer as provided in Section 8.08 hereof.

     Section 9.04.  Notification  to Certificateholders.  (a)  Upon  any such
termination pursuant to  Section 9.01, the Trustee shall  give prompt written
notice  thereof to Certificateholders at their respective addresses appearing
in the Certificate Register and to the Rating Agency.

     (b)  Within 60 days  after the occurrence of any Event  of Default known
to a  Responsible Officer of the Trustee, the  Trustee shall transmit by mail
to all Holders of Certificates, notice of 
each such Event of Default hereunder known  to the Trustee, unless such Event
of Default shall have been cured or waived.

     Section 9.05.  Effect of Transfer.   (a)  After a transfer of  servicing
duties to a successor Servicer pursuant to  Section 8.05, 8.07, 8.08 or 9.01,
the Trustee or new Servicer may notify Obligors to make payments that are due
under the Contracts  after the  effective date of  the transfer of  servicing
duties directly to the new Servicer.

     (b)  After the  transfer  of servicing  duties to  a successor  Servicer
pursuant to  Section 8.05, 8.07,  8.08 or 9.01,  the replaced Servicer  shall
have no further obligations  with respect to the management,  administration,
servicing or  collection of  the Contracts,  but in  the case  of a  transfer
pursuant to Section 8.08 or 9.01 shall remain liable for any liability of the
Servicer  hereunder and  shall remain  entitled to  any compensation  due the
Servicer that had already accrued prior to such transfer.

     (c)  A transfer  of servicing duties  to a successor Servicer  shall not
affect the  rights and  duties of  the parties  hereunder (including  but not
limited  to the indemnities  of the Servicer pursuant  to Article VIII) other
than  those  relating   to  the  management,  administration,   servicing  or
collection of the Contracts.

     Section 9.06.  Transfer of the Accounts.  Notwithstanding the provisions
of Section 9.01, if  either Certificate Account shall be maintained  with the
Servicer or an  Affiliate of the Servicer and an Event of Default shall occur
and  be continuing, the  Servicer, after five  days' written notice  from the
Trustee, or in any event within ten days after the occurrence of the Event of
Default,  shall establish a new account or  accounts, which shall be Eligible
Accounts, conforming  with the  requirements of this  Agreement at  the trust
department  of the Trustee  or with a  depository institution  other than the
Servicer or an Affiliate  of the Servicer and promptly transfer  all funds in
such  Certificate  Account  to  such  new  Certificate  Account, which  shall
thereafter be deemed  the Certificate Account for  the related Group  for the
purposes hereof.


                             (End of Article IX)

                                  ARTICLE X

                            CONCERNING THE TRUSTEE

     Section 10.01.  Duties of Trustee.  The Trustee, prior to the occurrence
of an  Event of Default and after  the curing of all Events  of Default which
may have occurred, undertakes to perform such duties and only such  duties as
are set forth specifically in this Agreement.  In case an Event of Default of
which a  Responsible Officer of  the Trustee shall have  actual knowledge has
occurred  (which has not  been cured or  waived), the Trustee  shall exercise
such of the rights and powers vested in it by this Agreement 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.

     The  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents,  orders or other  instruments furnished to  the
Trustee  which are  required specifically  to  be furnished  pursuant to  any
provision of  this Agreement,  shall examine them  to determine  whether they
conform to the requirements of this Agreement.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act
or its own misconduct; provided, however, that:

          (i)  Prior  to the  occurrence of an  Event of  Default of  which a
     Responsible  Officer of  the Trustee  shall have  actual knowledge,  and
     after the curing or waiver of all such  Events of Default which may have
     occurred, the duties and obligations  of the Trustee shall be determined
     solely by  the express provisions  of this Agreement, the  Trustee shall
     not be liable except for the performance of such  duties and obligations
     as are specifically set forth in this Agreement, no implied covenants or
     obligations shall be  read into this Agreement against  the Trustee and,
     in the absence of  bad faith on the part of the Trustee, the Trustee may
     rely conclusively, as to the truth of the statements and the correctness
     of the  opinions expressed  therein, upon  any certificates  or opinions
     furnished to the  Trustee and, if specifically required  to be furnished
     pursuant  to  any  provision  of  this  Agreement,  conforming  to   the
     requirements of this Agreement;

         (ii)  The Trustee  shall not  be liable personally  for an  error of
     judgment  made in  good faith  by a  Responsible Officer  or Responsible
     Officers of the Trustee, unless it shall be proved that the  Trustee was
     negligent in ascertaining the pertinent facts; and

        (iii)  The Trustee shall not be liable personally with respect to any
     action  taken, suffered or  omitted to be  taken by it in  good faith in
     accordance with the direction of Holders  of Certificates evidencing not
     less than  25% of the  Trust Fund as  to the time,  method and place  of
     conducting any  proceeding for any  remedy available to the  Trustee, or
     exercising any  trust or  power conferred upon  the Trustee,  under this
     Agreement.

     None of  the provisions  contained in this  Agreement shall  require the
Trustee to perform, or be responsible  for the manner of performance of,  any
of the obligations of the  Servicer under this Agreement, except during  such
time, if any,  as the Trustee shall  be the successor to, and  be vested with
the rights, duties, powers and privileges of, the Servicer in accordance with
the terms of this Agreement.

     Section  10.02.   Certain  Matters  Affecting the  Trustee.   Except  as
otherwise provided in Section 10.01:

          (a)  The Trustee  may rely upon and shall be protected in acting or
     refraining  from  acting  upon  any  resolution,  Officers' Certificate,
     certificate of auditors or any other certificate, statement, instrument,
     opinion, report,  notice, request,  consent, order,  appraisal, bond  or
     other  paper or document believed by  it to be genuine  and to have been
     signed or presented by the proper party or parties;

          (b)  The  Trustee  may  consult  with counsel  and  any  Opinion of
     Counsel  shall  be full  and  complete authorization  and  protection in
     respect of any  action taken or suffered  or omitted by it  hereunder in
     good faith and in accordance with such Opinion of Counsel;

          (c)  The Trustee  shall be under  no obligation to exercise  any of
     the  trusts or powers  vested in it  by this Agreement  or to institute,
     conduct or defend any litigation hereunder or in  relation hereto at the
     request, order or direction of any of the Certificateholders pursuant to
     the provisions of  this Agreement, unless such  Certificateholders shall
     have offered to the Trustee reasonable security or indemnity against the
     costs,  expenses  and  liabilities  which may  be  incurred  therein  or
     thereby; nothing contained herein shall, however, relieve the Trustee of
     the obligation,  upon the occurrence  of an Event of  Default (which has
     not been cured), to exercise such of the rights and powers vested  in it
     by this Agreement, and to 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;

          (d)  The  Trustee shall  not be  liable personally  for  any action
     taken, suffered or omitted by it in good faith and 
     believed by it  to be authorized or  within the discretion or  rights or
     powers conferred upon it by this Agreement;

          (e)  Prior to  the occurrence  of an Event  of Default  of which  a
     Responsible Officer  of the Trustee  has actual knowledge  hereunder and
     after the  curing or  waiver of  all Events  of Default  which may  have
     occurred, the Trustee shall not be  bound to make any investigation into
     the facts or  matters stated in any  resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent,  order, approval,
     bond or other paper or document, unless requested in writing so to do by
     the Holders of Certificates evidencing Fractional Interests  aggregating
     not  less than  25%; provided,  however, that  if the  payment within  a
     reasonable time  to the  Trustee of the  costs, expenses  or liabilities
     likely to be  incurred by it in the making of  such investigation is, in
     the opinion of the Trustee, not reasonably assured to the Trustee by the
     security afforded to it by the terms  of this Agreement, the Trustee may
     require  reasonable indemnity  against such  expense or  liability as  a
     condition  to such  proceeding.   The reasonable  expense of  every such
     examination shall be paid by the Servicer,  if an Event of Default shall
     have occurred and is continuing, and otherwise by the Certificateholders
     requesting the investigation;

          (f)  The Trustee may execute any  of the trusts or powers hereunder
     or perform any duties hereunder either directly  or by or through agents
     or attorneys and the Trustee shall not  be liable or responsible for the
     misconduct or  negligence of any  such agent or attorney  appointed with
     due care;  provided, however, that any Affiliate of the Company may only
     perform  ministerial  or custodial  duties  hereunder as  agent  for the
     Trustee; and

          (g)  The  right  of the  Trustee to  perform any  discretionary act
     enumerated in this Agreement shall not  be construed as a duty, and  the
     Trustee shall not  be answerable for other than its negligence or wilful
     misconduct in the performance of any such act.

     Section  10.03.  Trustee Not Liable  for Certificates or Contracts.  The
recitals  contained  herein   and  in  the   Certificates  (other  than   the
countersignature of the Certificates) shall be taken as the statements of the
Company or the  Servicer, as  the case  may be,  and the  Trustee assumes  no
responsibility for their correctness.   The Trustee makes  no representations
or warranties  as to the  validity or sufficiency  of this Agreement,  of the
Certificates  (except  that  the  Certificates  shall  be  duly  and  validly
countersigned by it)  or of any  Contract or related  document.  The  Trustee
shall not  be accountable for the use or application by the Company of any of
the Certificates  or of the proceeds of such Certificates,  or for the use or
application of any funds paid to the Company or the Servicer in respect of the
Contracts or deposited in or  withdrawn from the Certificate Accounts  by the
Company or the Servicer.  The Trustee shall have no responsibility for filing
any financing  or continuation statement in any public  office at any time or
to otherwise perfect or maintain  the perfection of any security interest  or
lien  granted  to it  hereunder  (unless the  Trustee  shall have  become the
successor  Servicer)  or to  prepare  or  file  any Securities  and  Exchange
Commission filing for the trust created hereby or to record this Agreement.

     Section  10.04.   Trustee  May  Own Certificates.   The  Trustee  in its
individual  or  any  other  capacity  may  become  the  owner or  pledgee  of
Certificates, and may  deal with the Company, CHI and the Servicer in banking
transactions, with the same rights it would have if it were not Trustee.

     Section 10.05.   Servicer  to Pay  Fees and  Expenses of  Trustee.   The
Servicer covenants and agrees to pay, from its own funds, to the Trustee from
time to  time, and the Trustee shall  be entitled to, reasonable compensation
(which shall  not  be  limited by  any  provision of  law  in regard  to  the
compensation of  a trustee of an express trust)  for all services rendered by
it  in the  execution of  the trust hereby  created and  in the  exercise and
performance of any of the powers and duties hereunder of the Trustee, and the
Servicer will  pay (out of  its own funds)  or reimburse the Trustee,  to the
extent requested by the  Trustee, for all reasonable  expenses, disbursements
and advances incurred or  made by the Trustee, in accordance  with any of the
provisions of this Agreement and the reasonable compensation and the expenses
and disbursements of  its counsel  and of  all Persons not  regularly in  its
employ, and  the  expenses incurred  by the  Trustee in  connection with  the
appointment of an office or agency pursuant to Section 10.11 except  any such
expense,  disbursement or  advance as  may arise from  its negligence  or bad
faith.   The Servicer also covenants and agrees  to indemnify (out of its own
funds) the Trustee for, and to hold it harmless against, any  loss, liability
or  expense  arising  out  of  or  in   connection  with  the  acceptance  or
administration of  this trust and  its duties hereunder, including  the costs
and expenses of defending itself against any claim or liability in connection
with the exercise  or performance of any  of its powers or  duties hereunder,
except any such loss, liability or expense arising from any negligence or bad
faith on the part of the Trustee.  The covenants  in this Section 10.05 shall
be for the benefit of the Trustee in its capacities as Trustee,  Paying Agent
and  Certificate Registrar  hereunder, and  shall survive the  termination of
this Agreement.

     Section 10.06.   Eligibility Requirements  for Trustee.  There  shall at
all  times  be  a Trustee  hereunder  which  shall be  either  (a)  The Chase
Manhattan Bank or  any other Person  into which The  Chase Manhattan Bank  is
merged or consolidated or  to which substantially  all of the properties  and
assets of  The Chase  Manhattan  Bank are  transferred  as an  entirety,  and
provided, further, that such entity is authorized to exercise corporate trust
powers under the laws of 
the United States of  America, any state thereof or the  District of Columbia
and has all necessary  trust powers to perform its  obligations hereunder, or
(b) a corporation  or banking association organized and  doing business under
the laws of the United States  of America, any state thereof or  the District
of Columbia, authorized  under such laws to exercise  corporate trust powers,
having a combined capital and surplus of at least $50,000,000 and  subject to
supervision or examination by Federal or state authority and with a long-term
debt rating of at least Baa3 or a short-term debt rating of at least Prime-3.
If the corporation  or banking association referred  to in clause (b)  of the
previous sentence publishes reports of condition  at least annually, pursuant
to  law or to  the requirements of  said supervising  or examining authority,
then for the  purposes of this Section,  the combined capital and  surplus of
such  corporation or banking association  shall be deemed  to be its combined
capital and surplus  as set forth in  its most recent report  of condition so
published.   If  at any  time  the Trustee  shall  cease to  be  eligible  in
accordance with the  provisions of this Section, it  shall resign immediately
in the manner and with the effect hereinafter specified in this Article.

     Section 10.07.  Resignation and Removal of  the Trustee.  The Trustee at
any time  may resign  and be  discharged from  the trusts  hereby created  by
giving written  notice thereof to  the Company,  the Servicer and  the Rating
Agency.   Upon  receiving such  notice of  resignation, the  Company promptly
shall appoint  a successor trustee  by written instrument, in  duplicate, one
copy of which instrument shall be delivered to the resigning Trustee  and one
copy  to the successor trustee.   If no successor  trustee shall have been so
appointed and  have accepted appointment 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.

     If at any time the Trustee shall cease to be eligible in accordance with
the  provisions  of Section  10.06 and  shall  fail to  resign  after written
request therefor by the  Company, or if at any time the  Trustee shall become
incapable of  acting,  or shall  be  adjudged  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
the Company may remove the Trustee and appoint a successor trustee by written
instrument, in duplicate, one copy of which  instrument shall be delivered to
the Trustee so removed and one copy to the successor trustee.

     The Holders of Certificates evidencing  more than 50% of the  Trust Fund
may remove the Trustee at any time and appoint a successor trustee by written
instrument or instruments,  in triplicate, signed by  such Certificateholders
or  their  attorneys-in-fact  duly  authorized, one  complete  set  of  which
instruments shall be delivered to the Company, one complete set to 
the Trustee so removed and one complete set to the successor so appointed.  

     Any resignation or removal of the Trustee and appointment of a successor
trustee  pursuant to  any  of the  provisions  of this  Section shall  become
effective upon acceptance of appointment by the successor trustee as provided
in Section 10.08.

     Section 10.08.   Successor Trustee.  Any successor  trustee appointed as
provided  in Section  10.07 shall  execute,  acknowledge and  deliver to  the
Company  and   to  its  predecessor  trustee  an  instrument  accepting  such
appointment  hereunder,  and thereupon  the  resignation  or removal  of  the
predecessor trustee shall become  effective and such successor  trustee shall
become effective and such successor trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations  of  its  predecessor  hereunder,  with the  like  effect  as  if
originally named  as trustee herein.   The predecessor trustee  shall execute
and deliver such  instruments and do such  other things as reasonably  may be
required for more fully and certainly vesting and confirming in the successor
trustee all such rights, powers, duties and obligations.

     No  successor  trustee  shall accept  appointment  as  provided in  this
Section unless at the time of such acceptance such successor trustee shall be
eligible under the provisions of Section 10.06.

     Upon acceptance  of appointment  by a successor  trustee as  provided in
this Section, the Company shall mail notice of the succession of such trustee
hereunder  to all  Certificateholders  at  their addresses  as  shown in  the
Certificate Register,  to the  Servicer and  to the  Rating Agency.   If  the
Company fails  to  mail  such  notice  within 10  days  after  acceptance  of
appointment by the successor trustee,  the successor trustee shall cause such
notice to be mailed at the expense of the Company.

     Section 10.09.   Merger  or Consolidation of  Trustee.   Any corporation
into  which the 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  Trustee shall  be a  party, or  any corporation
succeeding to all  or substantially all of the business of the Trustee, shall
be the successor of the Trustee hereunder, provided such corporation shall be
eligible  under the  provisions of  Section 10.06,  without the  execution or
filing of  any paper or  any further act  on the part  of any of  the parties
hereto, anything herein to the contrary notwithstanding.
 
     Section  10.10.     Appointment  of  Co-Trustee  or   Separate  Trustee.
Notwithstanding any other  provisions hereof, at any time, for the purpose of
(i) meeting any legal requirements of  any jurisdiction in which any part  of
the Trust Fund or property  securing the same may be  located at the time  or
(ii)  meeting any  legal  requirements with  respect  to the  holding of  the
Contracts, the Company and the 
Trustee acting jointly shall have the power and shall execute and deliver all
instruments  to appoint one or more Persons approved by the Trustee to act as
co-trustee or co-trustees,  jointly with the Trustee, or  separate trustee or
separate trustees, of all or any part of the Trust Fund, and  to vest in such
Person  or Persons, in such  capacity, such title  to the Trust  Fund, or any
part thereof,  and, subject  to the other  provisions of this  Section 10.10,
such powers,  duties, obligations, rights and  trusts as the Company  and the
Trustee may consider necessary or desirable.   If the Company shall not  have
joined  in such  appointment  within 15  days after  the receipt  by it  of a
request  so to do, or in case an  Event of Default shall have occurred and be
continuing, the  Trustee alone shall have the power to make such appointment.
No co-trustee or  separate trustee  hereunder shall be  required to meet  the
terms of eligibility as a successor trustee under Section 10.06 hereunder and
no  notice  to Certificateholders  of  the  appointment of  co-trustee(s)  or
separate  trustee(s) shall  be  required  under Section  10.08  hereof.   The
Servicer shall be responsible for the fees  and expenses of any co-trustee or
separate  trustee appointed  hereunder to  the extent  and in the  manner set
forth for the Trustee in Section 10.05.

     In  the case  of  any appointment  of a  co-trustee or  separate trustee
pursuant to  this Section 10.10,  all rights, powers, duties  and obligations
conferred or imposed upon the Trustee shall  be conferred or imposed upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly, except to the extent that under any law of any jurisdiction in which
any particular act or  acts are to be performed or  any regulation applicable
to any of the  Contracts (whether as Trustee hereunder or as successor to the
Servicer  hereunder), the  Trustee  shall be  incompetent  or unqualified  to
perform such act  or acts,  in which  event such rights,  powers, duties  and
obligations (including the  holding of title to the Trust Fund or any portion
thereof in any  such jurisdiction) shall be  exercised and performed by  such
separate trustee or co-trustee at the direction of the Trustee.

     Any  notice, request  or other  writing given  to  the Trustee  shall be
deemed  to  have  been  given to  each  of  the  then  separate trustees  and
co-trustees, as effectively  as if given to  each of them.   Every instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions of this Article X.   Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Trustee or  separately, as may  be provided therein,  subject to all  the
provisions of this Agreement, specifically  including every provision of this
Agreement  relating  to  the  conduct  of, affecting  the  liability  of,  or
affording protection to,  the Trustee.  Every such  instrument shall be filed
with the Trustee.

     Any separate trustee or co-trustee may, at any time, appoint the Trustee
its agent or attorney-in-fact,  with full power and authority,  to the extent
not  prohibited by law,  to do  any lawful  act under or  in respect  of this
Agreement on  its  behalf and  in  its name.    If any  separate  trustee  or
co-trustee shall die, become  incapable of acting, resign or be  removed, all
of its estates,  properties, rights, remedies and trusts shall vest in and be
exercised  by  the  Trustee, to  the  extent permitted  by  law,  without the
appointment of a new or successor trustee.

     Nothing  in  this Section  shall  relieve  the  Trustee of  its  duties,
obligations or liabilities under this Agreement.

     Section 10.11.   Appointment  of Office  or  Agency.   The Trustee  will
appoint an office or agency  in the City of New York where Certificates maybe
surrendered for registration of transfer  or exchange.  The Trustee initially
designates  its offices at  450 West 33rd  Street, 15th Floor,  New York, New
York  for  such  purposes.   The  Certificate  Register  may  be  kept in  an
electronic form  capable  of printing  out  a hard  copy  of the  Certificate
Register.   The Trustee  will maintain  an office  at the  address stated  in
Section 12.10 hereof  where notices  and demands  to or upon  the Trustee  in
respect  of the  Certificates may be  served.   The Trustee will  give prompt
written  notice to Certificateholders  of any change  in the  location of the
Certificate Register or any such office or agency.

     Section  10.12.    Trustee  May  Enforce  Claims Without  Possession  of
Certificates.  All  rights of action and  claims under this Agreement  or the
Certificates  may be  prosecuted  and  enforced by  the  Trustee without  the
possession  of any  of  the Certificates  or  the production  thereof in  any
proceeding relating thereto.   Any such proceeding instituted  by the Trustee
shall be brought in its own name or in its capacity as Trustee.  Any recovery
of  judgment  shall,  after  provision  for the  payment  of  the  reasonable
compensation, expenses, disbursements and advances of the Trustee, its agents
and counsel, be for the ratable benefit of  the Certificateholders in respect
of which such judgment has been recovered.

     Section  10.13.  Suits for Enforcement.  In  case an Event of Default or
other  default  by  the  Servicer  or  of  the  Company  shall  occur  and be
continuing, the Trustee, in its discretion may proceed to protect and enforce
its rights and the rights of the Certificateholders under this Agreement by a
suit, action or proceeding in  equity or at law or otherwise, whether for the
specific performance of any covenant or agreement contained in this Agreement
or in  aid of the execution of any power granted in this Agreement or for the
enforcement of  any other legal, equitable  or other remedy, as  the Trustee,
being  advised by counsel,  shall deem most effectual  to protect and enforce
any of the rights of the Trustee or the Certificateholders.

                              (End of Article X)

                                  ARTICLE XI

                                 TERMINATION

     Section  11.01.   Termination.    (a)   The  respective obligations  and
responsibilities of  the Company, the  Servicer (except as to  Section 10.05)
and the  Trustee shall terminate upon:  (i) the later of the final payment or
other liquidation (or any advance with respect thereto) of the  last Contract
or the disposition of all property acquired upon repossession of any Contract
and the remittance of  all funds due hereunder; or (ii) at  the option of the
Company  (if  the  Company is  not  the  Servicer) or  the  Servicer,  on any
Remittance Date after the first Remittance Date on which the sum of the Group
I Pool Scheduled Principal Balance  and the Group II Pool Scheduled Principal
Balance  is  less  than 10%  of  the Combined  Total  Original  Contract Pool
Principal Balance, upon the purchase of the Contracts at a price equal to the
greater of (a) the sum of (x) 100% of the  principal balance of each Contract
(other than any Contract  as to which the related Manufactured  Home has been
repossessed and not yet disposed of  and whose fair market value is  included
pursuant  to clause (y) below) as  of the final Remittance  Date, and (y) the
fair market value of such acquired property  (as determined by the Company or
the Servicer,  as the case may be,  as of the close of  business on the third
Business  Day  next  preceding  the  date  upon  which  notice  of  any  such
termination is furnished to Certificateholders pursuant to this Section), and
(b)  the aggregate  fair market value  (as determined  by the Company  or the
Servicer,  as the  case may be,  as of  the close  of business on  such third
Business Day)  of all of the assets  of the Trust Fund, plus,  in the case of
both (a) and (b), any Class I A-1 Unpaid Interest Shortfall, any  Class I A-2
Unpaid Interest  Shortfall, any  Class I A-3  Unpaid Interest  Shortfall, any
Class I  A-4  Unpaid Interest  Shortfall,  any Class  I A-5  Unpaid  Interest
Shortfall, any Class  I A-6 Unpaid Interest Shortfall, any Class I B-1 Unpaid
Interest Shortfall and any Class I B-2 Unpaid Interest Shortfall, as  well as
one month's interest at the applicable APR on the Scheduled Principal Balance
of each Contract (including any Contract as to which the related Manufactured
Home  has  been repossessed  or  foreclosed upon  and not  yet  disposed of);
provided,  however, that in no event  shall the trust created hereby continue
beyond the expiration of 21 years from the  death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court  of St.  James, living  on the  date hereof.   Notwithstanding  the
foregoing, the option specified in clause (ii) of this Section 11.01(a) shall
not be exercisable if there will not be distributed on the Class I A-1, Class
I A-2, Class I A-3,  Class I A-4, Class I  A-5, Class I A-6, Class I  B-1 and
Class  I B-2  Certificates  an amount  equal  to the  Class  I A-1  Principal
Balance, Class I  A-2 Principal Balance, Class I A-3 Principal Balance, Class
I A-4 Principal Balance, Class I A-5 Principal Balance, Class I A-6 Principal
Balance, Class I  B-1 Principal Balance  and Class  I B-2 Principal  Balance,
respectively, together with the Class I A-1 Unpaid Interest Shortfall, Class I
A-2 Unpaid Interest Shortfall, Class I A-3 Unpaid Interest Shortfall, Class I
A-4 Unpaid Interest Shortfall, Class I A-5 Unpaid Interest Shortfall, Class I
A-6  Unpaid Interest  Shortfall, Class  I B-1  Unpaid Interest  Shortfall and
Class  I B-2 Unpaid  Interest Shortfall,  respectively, and  interest accrued
during  the related  Interest Period  on the Principal  Balance of  each such
Class of Certificates at the related Remittance Rate.  If the Company and the
Servicer both desire to exercise the option in clause (ii) of  this paragraph
on any Remittance Date  after the first Remittance  Date on which the  sum of
the Group I  Pool Scheduled Principal Balance and the Group II Pool Scheduled
Principal Balance is less  than 10% of  the Combined Total Original  Contract
Pool Principal Balance, the Servicer  shall have the prior right  to exercise
such option.  In connection with the exercise of the option in clause (ii) of
this paragraph, if neither CHI nor the  Class I B-2 Certificates or the Class
II B-3  Certificates are then rated at least Baa3  by Moody's, the Company or
the  Servicer (as  applicable) shall deliver  to the  Trustee and  Moody's an
Opinion of Counsel satisfactory to the Trustee and Moody's to the effect that
payment of the purchase price to the Certificateholders will not constitute a
voidable preference or fraudulent transfer under the United States Bankruptcy
Code.

     (b)  Notice  of any  termination, specifying  the  Remittance Date  upon
which all Certificateholders may surrender their Certificates  to the Trustee
for payment and cancellation, shall be given promptly by the Servicer (if the
Company is exercising the option given it in Section 11.01(a), upon direction
by the Company given  10 days prior to the date such notice  is to be mailed)
by letter to Certificateholders, the Trustee and the Rating Agency  mailed no
later  than the  15th day  of  the month  preceding the  month of  such final
distribution specifying (i)  the Remittance Date upon which  final payment on
the Certificates will be made upon presentation and surrender of Certificates
at the office or agency of the Trustee therein designated, (ii) the amount of
any such final payment and (iii) that the Record Date otherwise applicable to
such  Remittance  Date is  not  applicable,  payments  being made  only  upon
presentation and surrender of the Certificates at the office or agency of the
Trustee  therein specified.  After giving such  notice, the Trustee shall not
register the transfer  of or exchange  any Certificates.   If such notice  is
given  in  connection  with  the  Company's or  the  Servicer's  election  to
purchase,  the Company  or the  Servicer  shall deposit  in each  Certificate
Account on  the Business  Day prior  to  the applicable  Remittance Date  the
portion  of the  amount described  in Section  11.01(a)(ii) relating  to each
Group.   Upon presentation  and surrender  of the  Group I  Certificates, the
Trustee shall  cause to be  distributed to Certificateholders, from  funds in
the Group  I Certificate Account,  in proportion to  such Certificateholders'
respective  Percentage Interests,  the following  amounts (to  the extent  of
available funds) in the  following order of priority: (i) to  the Class I A-1
Certificateholders, the Class  I A-1 Principal Balance plus  the interest due
thereon; (ii) to the Class I A-2 Certificateholders, 
the Class I A-2 Principal Balance plus the interest due thereon; (iii) to the
Class I A-3  Certificateholders, the Class I  A-3 Principal Balance  plus the
interest due thereon; (iv) to the Class I A-4 Certificateholders, the Class I
A-4 Principal Balance plus the  interest due thereon; (v) to the Class  I A-5
Certificateholders, the Class  I A-5 Principal Balance plus  the interest due
thereon,  (vi)  to the  Class  I  A-6  Certificateholders, the  Class  I  A-6
Principal  Balance plus the  interest due thereon,  (vii) to the  Class I B-1
Certificateholders, the Class  I B-1 Principal Balance plus  the interest due
thereon; and (viii)  to the Class I  B-2 Certificateholders, the Class  I B-2
Principal  Balance  plus  the  interest  due  thereon;  provided  that  if  a
Deficiency Event has occurred, the  distribution pursuant to clause (i), (ii)
and (iii) shall be  pro rata among such Classes  on the basis of the  amounts
specified in  such clauses.  Upon presentation and  surrender of the Group II
Certificates,    the   Trustee   shall    cause   to   be    distributed   to
Certificateholders,  from  funds  in the  Group  II  Certificate  Account, in
proportion to  such Certificateholders' respective Percentage  Interests, the
following amounts (to  the extent of available funds)  in the following order
of priority:  (i) to the  Class II A-1  Certificateholders, the Class  II A-1
Principal  Balance plus the  interest due thereon;  (ii) to the  Class II B-1
Certificateholders, the Class II B-1  Principal Balance plus the interest due
thereon; (iii)  to  the Class  II B-2  Certificateholders, the  Class II  B-2
Principal  Balance plus the interest due thereon and (iv) to the Class II B-3
Certificateholders, the Class II B-3  Principal Balance plus the interest due
thereon.   Upon such  termination, any amounts  remaining in  the Certificate
Accounts (other than  amounts retained to meet  claims) shall be paid  to the
Holder of the Class R Certificate.  Following such final deposit, the Trustee
shall execute all  assignments, endorsements and other  instruments necessary
to effectuate such  transfer.  The distribution on  the final Remittance Date
shall  be in lieu of the  distribution otherwise required to  be made on such
Remittance Date in  respect of the Certificates.  Any amounts retained in the
Certificate Accounts  that  are owed  to  Certificateholders which  have  not
surrendered  their Certificates  as of  the  final Remittance  Date shall  be
withdrawn from the  Certificate Accounts and  held in an escrow  account with
the Trustee pending distribution pursuant to Section 11.01(c).

     (c)  If   all  of  the  Certificateholders  shall  not  surrender  their
Certificates for cancellation within three months after the time specified in
the above-mentioned written  notice, the Trustee shall give  a second written
notice  to the remaining  Certificateholders to surrender  their Certificates
for cancellation and receive the final distribution with respect thereto.  If
within two years after the second notice  all the Certificates shall not have
been surrendered  for cancellation, the  Trustee shall so notify  the Company
and the Company may take  appropriate steps, or may appoint an agent  to take
appropriate and reasonable steps, to contact the remaining Certificateholders
concerning surrender  of their  Certificates, and the  cost thereof  shall be
paid out of, and 
only to  the extent  of, the  funds and other  assets which  remain in  trust
hereunder.

     Upon any  termination pursuant  to the exercise  of the  purchase option
contained  in Section  11.01(a)(ii) or  otherwise,  the Trust  Fund shall  be
terminated in accordance  with the following additional  requirements, unless
the Trustee has received an Opinion of Counsel to the effect that the failure
of  the Trust Fund to comply  with the requirements of  this Section will not
(i) result  in the imposition  of taxes on  "prohibited transactions" of  the
Trust Fund  as described in Section 860F of the Code, or (ii) cause the Trust
Fund to  fail to qualify  as a  REMIC at any  time that any  Certificates are
outstanding:

          (i)  Within 90 days prior to the final Remittance Date set forth in
     the notice given by the Servicer or  the Trustee under this Section, the
     Holder  of  the  Class R  Certificate  shall  adopt a  plan  of complete
     liquidation of the Trust Fund; and

         (ii)  At or after  the time of adoption  of such a plan  of complete
     liquidation and at or prior to  the final Remittance Date, the  Servicer
     shall sell  all of the  assets of the Trust  Fund to the  Company or the
     Servicer, as the case may be, for cash.

     By its acceptance of the Class R Certificate, the Holder thereof  hereby
agrees to adopt such a plan of complete liquidation upon the  written request
of the Servicer or the  Company and to take  such other action in  connection
therewith as may be reasonably requested by the Company.


                             (End of Article XI)

                                 ARTICLE XII

                           MISCELLANEOUS PROVISIONS

     Section 12.01.  Severability  of Provisions.  If any one  or more of the
covenants, agreements,  provisions or terms  of this Agreement shall  be held
invalid  for  any   reason  whatsoever,  then  such   covenants,  agreements,
provisions or terms  shall be deemed severable from  the remaining covenants,
agreements, provisions or terms of this Agreement and in no way  shall affect
the validity or enforceability of the other provisions of this Agreement.

     Section 12.02.   Limitation on Rights of Certificateholders.   The death
or incapacity  of any Certificateholder  shall not operate to  terminate this
Agreement  or the  Trust  Fund, nor  entitle  such Certificateholder'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 Fund, nor
otherwise  affect the  rights,  obligations and  liabilities  of the  parties
hereto or any of them.

     No Certificateholder shall  have any right to vote  (except as expressly
provided  herein)  or in  any  manner  otherwise  control the  operation  and
management of the Trust  Fund, or the obligations of the  parties hereto, nor
shall  anything  herein  set  forth,  or   contained  in  the  terms  of  the
Certificates,  be construed so  as to constitute  the Certificateholders from
time  to  time  as partners  or  members  of an  association;  nor  shall any
Certificateholder be under any liability to any third person by reason of any
action  taken by  the parties  to this  Agreement  pursuant to  any provision
hereof.

     No Certificateholder shall have any right by virtue  of any provision of
this Agreement to  institute any suit, action  or proceeding in equity  or at
law upon  or under  or with  respect to  this Agreement,  unless such  Holder
previously shall have given to the Trustee a written notice of default and of
the continuance  thereof,  as  hereinbefore provided,  and  unless  also  the
Holders of Certificates  evidencing not less than 25% of the Trust Fund shall
have made written request upon the Trustee to institute such action,  suit or
proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee  such reasonable  indemnity  as  it may  require  against the  costs,
expenses and liabilities to  be incurred therein or thereby, and the Trustee,
for 60 days after its receipt of such notice, request and offer of indemnity,
shall have  neglected  or refused  to  institute  any such  action,  suit  or
proceeding;  it being understood and intended, and being covenanted expressly
by each Certificateholder with every other Certificateholder and the Trustee,
that no  one or  more Holders  of Certificates  shall have  any right  in any
manner  whatever by  virtue of  any provision  of this  Agreement to  affect,
disturb  or  prejudice  the  rights of  the  Holders  of  any  other of  such
Certificates, or to obtain or seek  to obtain priority over or preference  to
any other such Holder, or to enforce any right under this Agreement.  For the
protection and enforcement of the provisions  of this Section, each and every
Certificateholder and the Trustee shall be entitled  to such relief as can be
given either at law or in equity.

     Section  12.03.  Acts of  Certificateholders.  (a)   Except as otherwise
specifically   provided   herein,   whenever   Certificate-holder   approval,
authorization, direction, notice, consent, waiver or other action is required
hereunder, such  approval, authorization, direction, notice,  consent, waiver
or other action shall be deemed to have been given or taken on behalf of, and
shall be  binding upon,  all Certificateholders if  agreed to  by Holders  of
Certificates of  the specified Class or  Classes evidencing, as  to each such
Class, Percentage Interests aggregating 51% or more.

     (b)  Any  request, demand,  authorization,  direction, notice,  consent,
waiver or other  action provided by  this Agreement to  be given or taken  by
Certificateholders  may  be  embodied  in   and  evidenced  by  one  or  more
instruments  of substantially similar tenor signed by such Certificateholders
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 required,
to the Servicer.  Proof of execution  of any such instrument or of a  writing
appointing  any such  agent  shall  be sufficient  for  any purpose  of  this
Agreement  and  conclusive in  favor of  the  Trustee, the  Servicer  and the
Company if made in the manner provided in this Section.

     (c)  The fact and date of the execution by any Certificateholder  of any
such instrument or writing  may be proved in any reasonable  manner which the
Trustee deems sufficient.

     (d)  The ownership of  Certificates shall be  proved by the  Certificate
Register.

     (e)  Any  request,  demand, authorization,  direction,  notice, consent,
waiver or other act by a  Certificateholder shall bind every Holder of  every
Certificate issued upon  the registration of transfer thereof  or in exchange
therefor or in  lieu thereof, in respect of  anything done, or omitted  to be
done by  the Trustee  or the  Servicer in  reliance thereon,  whether or  not
notation of such action is made upon such security.

     (f)  The  Trustee  may  require  such  additional  proof  of any  matter
referred to in this Section as it shall deem necessary.

     Section 12.04.  Calculations. Except as other provided in this Agreement
with respect  to the Class I A-1 Certificates  and the Class II Certificates,
all  interest rate and basis point calculations  under this Agreement will be
made on the basis of a 360-day year and twelve thirty-day months  and will be
carried out to at least three decimal places.

     Section 12.05.  Amendment.   This Agreement may be amended  from time to
time by the Company, the Servicer,  and the Trustee, but without the  consent
of any of the Certificateholders, (a) to cure any ambiguity, mistake or error
or to correct  or supplement any provisions herein  which may be inconsistent
with any other  provisions herein, (b) to add to the duties or obligations of
the Servicer hereunder,  (c) to  obtain a rating  by a nationally  recognized
rating agency  or to maintain or  improve the rating  of Group I or  Group II
Certificates then given by a  rating agency (it being understood that,  after
obtaining the rating of any Group I  or Group II Certificates at the  Closing
Date,  none  of the  Trustee, the  Company  or the  Servicer is  obligated to
obtain,  maintain  or  improve  any  rating  of  the  Group  I  or  Group  II
Certificates), (d) to  facilitate the operation of a guarantee  of either the
Class  I B-2 Certificates or the Class  II B-3 Certificates by any Person (it
being understood  that the creation  of any such  guarantee is solely  at the
option of the Company  and that such guarantee will not benefit in any way or
result in any payments on any other Class of Certificates) or (e) to make any
other  provisions with  respect to  matters or  questions arising  under this
Agreement which shall  not be materially inconsistent with  the provisions of
this  Agreement,  including  without limitation  provisions  relating  to the
issuance  of  definitive  Certificates to  Certificate  Owners  provided that
book-entry registration  of Group I  and Group II  Certificates is no  longer
permitted; provided, however,  that such action shall not, as evidenced by an
Opinion of Counsel, adversely affect in any material respect the interests of
any  Certificateholder (including, without limitation, the maintenance of the
status of the Trust Fund as a REMIC under the Code).

     This Agreement may also be amended from time to time by the Company, the
Servicer  and  the Trustee,  without  consent of  the  Certificateholders, to
modify, eliminate or add to the  provisions of this Agreement to such  extent
as shall be necessary to (i) maintain  the qualification of the Trust Fund as
a REMIC under the  Code or avoid, or minimize the risk  of, the imposition of
any tax  on the Trust Fund under  the Code that would be  a claim against the
Trust Fund's  assets, provided  that (a) there  shall have been  delivered an
Opinion of Counsel  addressed to the Trustee to the   effect that such action
is necessary or appropriate to maintain such  qualification or avoid any such
tax or minimize the risk of its imposition, and (b)  such amendment shall not
adversely   affect   in   any  material   respect   the   interests  of   any
Certificateholder  or (ii)  prevent the  Trust  Fund from  entering into  any
"prohibited transaction" as defined in Section 860F of the Code provided that
(a) there shall  have been delivered an  Opinion of Counsel addressed  to the
Trustee to the effect that such action is necessary or appropriate to prevent
the Trust  Fund from entering into such  prohibited transaction, and (b) such
amendment shall not adversely affect in any material respect the interests of
any Certificateholder.

     This Agreement also may be amended from time to time by the Company, the
Servicer  and the  Trustee, with the  consent of the  Holders of Certificates
evidencing not less than 51% of the Trust Fund, for the purpose of adding any
provisions to or changing in any manner or eliminating any of  the provisions
of this Agreement or of modifying in any manner the rights of the Holders  of
Certificates; provided, however,  that no such amendment shall  (i) reduce in
any  manner the amount  of, or delay  the timing of,  distributions which are
required to be made  on any Certificate without the consent of  the Holder of
such  Certificate; (ii) reduce the aforesaid  percentage of Certificates, the
Holders of  which are required to consent to  any such amendment, without the
consent of  the Holders of  all such Certificates  then outstanding  or (iii)
adversely affect the status of the Trust Fund as a REMIC or cause a tax to be
imposed on the Trust Fund under the REMIC Provisions.

     Promptly after  the execution  of any such  amendment the  Trustee shall
furnish  written notification  of the  substance  of such  amendment to  each
Certificateholder and the Rating Agency.

     It shall  not be necessary  for the consent of  Certificateholders under
this Section 12.05  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 Certificateholders shall be subject
to such reasonable regulations as the Trustee may prescribe.

     Prior to the  execution of any amendment to this  Agreement, the Trustee
shall be entitled to receive and rely upon an Opinion of Counsel stating that
the execution of such amendment is authorized or permitted by  this Agreement
and  that all conditions precedent  to such execution  and delivery have been
satisfied.  The  Trustee may, but shall  not be obligated to,  enter into any
such amendment which  affects the Trustee's own rights,  duties or immunities
under this Agreement.

     Section 12.06.  Recordation  of Agreement.   To the extent permitted  by
applicable law, this  Agreement is subject to recordation  in all appropriate
public  offices  for  real property  records  in  all the  counties  or other
comparable jurisdictions in which any or all of the properties subject to the
Contracts are situated, and in  any other appropriate public recording office
or  elsewhere, such  recordation  to  be  effected by  the  Servicer  at  the
Servicer's  expense with the consent of the Trustee accompanied by an Opinion
of Counsel  to the effect  that such recordation materially  and beneficially
affects  the interests  of the  Certificateholders  or is  necessary for  the
administration or servicing of the Contracts.

     For the  purpose of  facilitating the recordation  of this  Agreement as
herein provided and for other purposes, this Agreement 
may be executed  simultaneously in any number of counterparts,  each of which
counterparts shall be deemed to  be an original, and such counterparts  shall
constitute but one and the same instrument.

     Section 12.07.  Contribution of Assets.   Except as provided in  Section
3.05(b) and so much  of Section 3.05(a)  as does not relate  to a deposit  in
lieu  of  repurchase  of  a  Contract  the  principal  balance  of  which  is
incorrectly set forth  on the Contract Schedule, following  the Closing Date,
the  Trustee shall not  accept any contribution  of additional assets  to the
Trust Fund unless the Company  has delivered an Opinion of  Counsel addressed
to the Trustee  to the effect that (i)  the contribution of such  assets into
the Trust Fund will not cause the Trust Fund to fail to qualify as a REMIC so
long  as any Certificate  is outstanding and (ii)  such contribution will not
cause the  imposition of  tax on contributions  to the  Trust Fund  after the
"start-up day" (as defined in Section 860G of the Code) with respect thereto.

     Section 12.08.  Duration of Agreement.  This Agreement shall continue in
existence and effect until terminated as herein provided.

     Section  12.09.  Governing  Law.  This  Agreement shall be  construed in
accordance with  the laws of the State  of New York, except that  the laws of
the State of Tennessee  shall govern the transfer, sale, assignment, set over
and conveyance of the Contracts from the Company to the Trustee  and separate
trustee hereunder,  and the obligations,  rights and remedies of  the parties
hereunder shall be determined in accordance with such laws, as applicable.

     Section  12.10.    Notices.   All  demands,  notices and  communications
hereunder shall  be in writing and shall be deemed to have been duly given if
personally  delivered at,  or  telecopied  (with  transmission  confirmed  by
telephone) to, or mailed by first class or registered  mail, postage prepaid,
to  (i)  in the  case  of  the  Company, 4726  Airport  Highway,  Louisville,
Tennessee 37777, Attention:  President, (ii) in the case of the  Trustee, The
Chase Manhattan Bank,  450 West 33rd Street,  15th Floor, New York,  New York
10001,  Attention:   Structured Finance  Group (MBS);  (iii) in  the case  of
Moody's Investors Service, Inc., 99 Church Street, New  York, New York 10007,
Attention: ABS Monitoring Department. 

     Section  12.11.    Merger  and  Integration of  Documents.    Except  as
specifically stated otherwise  herein, this Agreement  sets forth the  entire
understanding of the parties  relating to the subject matter hereof,  and all
prior understandings,  written  or oral,  are superseded  by this  Agreement.
This Agreement may  not be modified, amended, waived,  or supplemented except
as provided herein.

     Section  12.12.   Headings.   The headings  herein are  for purposes  of
reference only and  shall not otherwise affect the  meaning or interpretation
of any provision hereof.

     Section 12.13.  Counterparts.  This Agreement  may be executed in two or
more counterparts,  each of  which shall  be an  original, but  all of  which
together shall constitute one and the same instrument.

                    (End of Article XII)


     IN WITNESS  WHEREOF, the Company,  as Seller and  Servicer, CHI and  the
Trustee have  caused their  names to  be signed  hereto  by their  respective
officers  thereunto duly  authorized  as  of the  day  and  year first  above
written.


                              VANDERBILT MORTGAGE AND FINANCE,
                                INC., as Seller and Servicer


                              By:                             
                              Name: 
                              Title: 


                              THE CHASE MANHATTAN BANK,
                                as Trustee


                              By:                             
                              Name:
                              Title:


                              CLAYTON HOMES, INC., as Provider
                                of the Limited Guarantee


                              By:                             
                              Name: Joseph H. Stegmayer
                              Title: President
                          


STATE OF TENNESSEE  )
                    ) ss.:
COUNTY OF BLOUNT    )


     On the ___ day  of May, 1997 before me, a notary public  in and for said
State, personally  appeared ________________,  known to me  to be  the ______
President of Vanderbilt  Mortgage and Finance, Inc., one  of the corporations
that executed  the within instrument, and  also known to me to  be the person
who executed it  on behalf of said  corporation, and acknowledged to  me that
such corporation executed the within instrument.

     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


(Notarial Seal)



STATE OF TENNESSEE  )
                    ) ss.:
COUNTY OF BLOUNT    )


     On  the ___ day of May, 1997 before  me, a notary public in and for said
State,  personally  appeared Joseph  T.  Stegmayer, known  to  me  to be  the
President of Clayton Homes,  Inc., one of the corporations  that executed the
within instrument, and also  known to me to be the person  who executed it on
behalf  of said  corporation, and  acknowledged to  me that  such corporation
executed the within instrument.

     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


(Notarial Seal)



STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


     On the ___ day of May,  1997 before me, a notary public in  and for said
State,   personally  appeared   _______________,  known   to  me   to  be   a
_______________ of The  Chase Manhattan Bank, a New  York banking corporation
that  executed the  within instrument, and  also known  to be the  person who
executed it on behalf of said banking corporation and acknowledged to me that
such banking corporation executed the within instrument.

     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


(Notarial Seal)


                                 EXHIBIT A-1

                              CONTRACT SCHEDULE




                                 EXHIBIT A-2

                          CONTENTS OF CONTRACT FILE


     With  respect to  each Contract,  the  Contract File  shall include  the
following items:

          1.   The  original  Contract  and,  in  the  case  of  a  Bi-weekly
     Contract, the original of the bi-weekly rider for such Contract.

          2.   With respect to each Contract, evidence of one or more of  the
     following types  of perfection of  the security interest in  the related
     Manufactured  Home granted  by  such Contract,  as appropriate:  (a) the
     title document,  with notation of  such security interest on  such title
     document, (b) a financing statement meeting the requirements of the UCC,
     with evidence of recording indicated thereon, or (c) such other evidence
     of perfection of a  security interest in a manufactured  housing unit as
     is  customarily relied  upon in  the jurisdiction  in which  the related
     Manufactured Home is located.  With respect to a Land-and-Home Contract,
     in addition to the  evidence of the perfection of the  security interest
     in the related  Manufactured Home specified  in the preceding  sentence,
     the Mortgage with evidence of recording thereon.

          3.   All assignments of the  Contracts (which may be in the form of
     a blanket assignment covering other Contracts or contracts).

          4.   Any extension, modification or waiver agreement(s).



                                 EXHIBIT B-1

                 FORM OF FACE OF CLASS (I A-1)(I A-2)(I A-3)
                      (I A-4)(I A-5)(I A-6) CERTIFICATE

          SOLELY  FOR  U.S.  FEDERAL  INCOME   TAX  PURPOSES,  THIS
          CERTIFICATE IS  A "REGULAR  INTEREST" IN  A "REAL  ESTATE
          MORTGAGE INVESTMENT CONDUIT" AS THOSE TERMS  ARE DEFINED,
          RESPECTIVELY, IN SECTIONS  860G AND 860D OF  THE INTERNAL
          REVENUE CODE.

          UNLESS THIS  CERTIFICATE IS  PRESENTED  BY AN  AUTHORIZED
          REPRESENTATIVE  OF  THE DEPOSITORY  TRUST COMPANY  TO THE
          TRUSTEE  OR  ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,
          EXCHANGE  OR  PAYMENT,  AND  ANY  CERTIFICATE  ISSUED  IS
          REGISTERED  IN THE NAME OF CEDE &  CO. OR SUCH OTHER NAME
          AS  REQUESTED  BY  AN  AUTHORIZED  REPRESENTATIVE  OF THE
          DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS MADE TO  CEDE
          & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
          OR OTHERWISE  BY OR TO  ANY PERSON IS WRONGFUL  SINCE THE
          REGISTERED  OWNER HEREOF,  CEDE &  CO.,  HAS AN  INTEREST
          HEREIN.

          (FOR CLASS I  A-6 ONLY:  THIS CERTIFICATE IS SUBORDINATED
          IN  RIGHT OF  PAYMENT TO  THE CLASS  I A-1, CLASS  I A-2,
          CLASS I A-3 CLASS I  A-4 AND CLASS I A-5  CERTIFICATES AS
          DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED
          TO HEREIN.)

Number       

Date of Pooling and                Original Denomination
Servicing Agreement and            $                    
Cut-off Date:
April 26, 1997                Original Class (I A-1)(I A-2)
                                   (I A-3)(I A-4)(I A-5)(I A-6)
                                   Principal Balance:
Class (I A-1)(I A-2)(I A-3)        $(__________)
(I A-4)(I A-5)(I A-6)              $(__________)
Remittance Rate: As specified      $(__________)
in the Pooling and Servicing       $(__________)
Agreement referred to herein       $(__________)
                                   $(__________)

                                   Remittance Date after
                                   Latest Due Date:  ____ __, ____

First Remittance Date:             CUSIP _______________
June 7, 1997

               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE


        SERIES 1997B, CLASS (I A-1)(I A-2)(I A-3)(I A-4)(I A-5)(I A-6)
                          ((SENIOR))((SUBORDINATE))

               evidencing   a  percentage   interest  in   any
               distributions allocable to the  Class (I A-1)(I
               A-2)(I A-3)(I A-4)(I A-5)  (I A-6) Certificates
               with   respect  to   a  pool   of   fixed  rate
               conventional  manufactured  housing   contracts
               formed and sold by

                    VANDERBILT MORTGAGE AND FINANCE, INC.

which manufactured housing  contracts either were  originated or acquired  by
and  are initially  serviced by  Vanderbilt Mortgage  and Finance,  Inc. (the
"Servicer").

     This  Certificate does  not represent  an obligation  of or  interest in
Vanderbilt Mortgage and  Finance, Inc., the Servicer or  the Trustee referred
to  below  or any  of their  Affiliates.   Neither  this Certificate  nor the
underlying  manufactured housing  contracts  are  guaranteed  or  insured  by
Vanderbilt Mortgage  and Finance, Inc.,  the Servicer or by  any governmental
agency or instrumentality.

     THE PORTION OF THE ORIGINAL CLASS (I A-1)(I A-2)(I A-3) (I A-4)(I A-5)(I
A-6)  PRINCIPAL BALANCE EVIDENCED BY THIS CERTIFICATE ("CERTIFICATE BALANCE")
WILL BE  REDUCED BY DISTRIBUTIONS  ON THIS CERTIFICATE THAT  ARE ALLOCABLE TO
PRINCIPAL.   ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE OF THE CERTIFICATES,
THE  CERTIFICATE BALANCE  OF  THIS  CERTIFICATE WILL  BE  DIFFERENT FROM  THE
ORIGINAL DENOMINATION  SHOWN ABOVE.   ANYONE  ACQUIRING THIS  CERTIFICATE MAY
ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE PAYING AGENT.  On
the date of the initial issuance of the Certificates, the Paying Agent is the
Trustee. 

     This certifies that CEDE  & CO. is the registered owner  of an undivided
interest  in  certain monthly  distributions  with  respect  to a  pool  (the
"Contract  Pool")  of  conventional manufactured  housing  installment  sales
contracts  and installment  loan  agreements (collectively,  the "Contracts")
formed and sold by Vanderbilt  Mortgage and Finance, Inc. (hereinafter called
the "Company," which  term includes any successor entity  under the Agreement
referred  to  below) and  certain  other property  (collectively,  the "Trust
Fund").  The Contracts either were originated or acquired by and are serviced
by the  Servicer and are secured  by Manufactured Homes.  The  Trust Fund was
created  pursuant to  a Pooling  and Servicing  Agreement dated  as specified
above  (the "Agreement"),  by and  among  the Company,  as servicer,  Clayton
Homes, Inc.,  as provider  of the Limited  Guarantee and The  Chase Manhattan
Bank,  as trustee  (the "Trustee"),  a summary  of certain  of the  pertinent
provisions of 
which  is  set  forth hereafter.    To  the extent  not  defined  herein, the
capitalized terms used herein have the meanings assigned in the Agreement.

     This  Certificate is  one of  a duly  authorized issue  of Certificates,
designated as  Manufactured Housing Contract  Senior/Subordinate Pass-Through
Certificates, Series 1997B  (the "Certificates"), and is issued  under and is
subject  to the terms, provisions  and conditions of  the Agreement, to which
Agreement the Holder of this Certificate  by virtue of the acceptance  hereof
assents and by which such Holder is bound.

     On  each Remittance Date, the Trustee  will cause to be distributed from
funds in the Certificate Account to each Class (I A-1)(I A-2)(I A-3)(I A-4)(I
A-5)(I  A-6)  Certificateholder  an  amount  equal  to  the  product  of  the
Percentage Interest  evidenced by  such Class  (A-1)(A-2)(A-3)(A-4)(A-5)(A-6)
Certificateholder's  Certificate and the Class (I A-1)(I A-2)(I A-3)(I A-4)(I
A-5)(I A-6) Distribution Amount.

     Distributions  on this Certificate will  be made by  check mailed to the
address of the Person entitled thereto, as such name and address shall appear
on the Certificate Register or by wire transfer to Holders of Class (I A-1)(I
A-2)(I A-3)(I  A-4)(I A-5)(I  A-6) Certificates  with original  denominations
aggregating  at  least  $5  million   who  have  given  the  Trustee  written
instructions at least five  Business Days prior  to the related Record  Date.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon  presentation and surrender  of this  Certificate at the  office or
agency appointed by the Trustee for that purpose and specified in such notice
of final distribution.

     (For Class I  A-6 only)   Unless the  Opinion of Counsel  as to  certain
ERISA matters required by Section 4.02(b) of the Agreement has been delivered
to  the  Trustee in  connection  with this  Certificate, the  Holder  of this
Certificate represents, by virtue of its acceptance hereof, that it is not an
employee benefit  plan subject to Section 406 of ERISA or Section 4975 of the
Code or a Person acting  on behalf of such a plan or using the assets of such
a plan to acquire this Certificate.

     Reference is hereby  made to the further provisions  of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless this  Certificate has been countersigned  by or on behalf  of the
Trustee, by manual signature,  this Certificate shall not be entitled  to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee  has caused this Certificate to  be duly
executed.

Dated:  

                              THE CHASE MANHATTAN BANK, 
                                as Trustee


                              By  ________________________
                                       Authorized Officer

(Form of Certificate of
  Countersignature)


This is one of the Certificates
referred to in the within-
mentioned Agreement.


By  _______________________        By _________________________,

                              OR
     Authenticating Agent               Trustee


_________________________          _____________________________
Authorized Signatory               Authorized Signatory


(Signature  page  to  Class  (I  A-1)(I  A-2)(I  A-3)(I  A-4)(I  A-5)(I  A-6)
Certificate,  Manufactured Housing  Contract Senior/Subordinate  Pass-Through
Certificates, Series 1997B)


                                 EXHIBIT B-2



                   FORM OF FACE OF CLASS II A-1 CERTIFICATE

          SOLELY  FOR  U.S.  FEDERAL  INCOME  TAX  PURPOSES,   THIS
          CERTIFICATE IS  A "REGULAR  INTEREST" IN  A "REAL  ESTATE
          MORTGAGE  INVESTMENT CONDUIT" AS THOSE TERMS ARE DEFINED,
          RESPECTIVELY, IN SECTIONS  860G AND 860D OF  THE INTERNAL
          REVENUE CODE.

          UNLESS  THIS CERTIFICATE  IS PRESENTED  BY AN  AUTHORIZED
          REPRESENTATIVE  OF THE  DEPOSITORY  TRUST COMPANY  TO THE
          TRUSTEE  OR  ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,
          EXCHANGE  OR  PAYMENT,  AND  ANY  CERTIFICATE  ISSUED  IS
          REGISTERED IN THE NAME OF CEDE  & CO. OR SUCH OTHER  NAME
          AS  REQUESTED BY  AN  AUTHORIZED  REPRESENTATIVE  OF  THE
          DEPOSITORY TRUST  COMPANY AND ANY PAYMENT IS MADE TO CEDE
          & CO., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
          OR OTHERWISE  BY OR TO  ANY PERSON IS WRONGFUL  SINCE THE
          REGISTERED  OWNER HEREOF,  CEDE &  CO.,  HAS AN  INTEREST
          HEREIN.

Number       

Date of Pooling and                Original Denomination
Servicing Agreement and            $                    
Cut-off Date:
April 26, 1997                Original Class II
                                   Principal Balance:
Class II A-1                       $(__________)
Remittance Rate: As specified 
in the Pooling and Servicing 
Agreement referred to herein


                                   Remittance Date after
                                   Latest Due Date:  ____ __, ____

First Remittance Date:             CUSIP _______________
June 7, 1997

               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
                          SERIES 1997B, CLASS II A-1
                                   (SENIOR)

               evidencing   a  percentage   interest  in   any
               distributions  allocable to  the  Class II  A-1
               Certificates  with respect  to a pool  of fixed
               rate    conventional    manufactured    housing
               contracts formed and sold by

                    VANDERBILT MORTGAGE AND FINANCE, INC.

which manufactured  housing contracts either  were originated or  acquired by
and  are initially  serviced by  Vanderbilt Mortgage  and Finance,  Inc. (the
"Servicer").

     This  Certificate does  not represent  an obligation  of or  interest in
Vanderbilt Mortgage and  Finance, Inc., the Servicer or  the Trustee referred
to below  or  any of  their Affiliates.   Neither  this  Certificate nor  the
underlying  manufactured housing  contracts  are  guaranteed  or  insured  by
Vanderbilt Mortgage  and Finance, Inc.,  the Servicer or by  any governmental
agency or instrumentality.

     THE PORTION OF THE ORIGINAL CLASS II A-1  PRINCIPAL BALANCE EVIDENCED BY
THIS CERTIFICATE ("CERTIFICATE BALANCE") WILL  BE REDUCED BY DISTRIBUTIONS ON
THIS CERTIFICATE THAT ARE ALLOCABLE TO PRINCIPAL.  ACCORDINGLY, FOLLOWING THE
INITIAL  ISSUANCE  OF THE  CERTIFICATES,  THE  CERTIFICATE  BALANCE  OF  THIS
CERTIFICATE WILL  BE DIFFERENT  FROM THE  ORIGINAL DENOMINATION  SHOWN ABOVE.
ANYONE  ACQUIRING  THIS  CERTIFICATE MAY  ASCERTAIN  ITS  CURRENT CERTIFICATE
BALANCE BY INQUIRY OF  THE PAYING AGENT.  On the date of the initial issuance
of the Certificates, the Paying Agent is the Trustee. 

     This certifies that CEDE  & CO. is the registered owner  of an undivided
interest  in  certain monthly  distributions  with  respect  to a  pool  (the
"Contract  Pool")  of  conventional  manufactured  housing  installment sales
contracts  and installment  loan agreements  (collectively, the  "Contracts")
formed and sold by Vanderbilt  Mortgage and Finance, Inc. (hereinafter called
the "Company," which  term includes any successor entity  under the Agreement
referred  to  below) and  certain  other property  (collectively,  the "Trust
Fund").  The Contracts either were originated or acquired by and are serviced
by  the Servicer and are secured  by Manufactured Homes.   The Trust Fund was
created  pursuant to  a Pooling  and Servicing  Agreement dated  as specified
above  (the "Agreement"),  by and  among  the Company,  as servicer,  Clayton
Homes, Inc., as  provider of  the Limited Guarantee  and The Chase  Manhattan
Bank,  as trustee  (the "Trustee"),  a summary  of certain  of the  pertinent
provisions of  which  is set  forth hereafter.   To  the  extent not  defined
herein, the  capitalized  terms  used  herein have the meanings  assigned  in
the Agreement.

     This  Certificate is  one of  a duly  authorized issue  of Certificates,
designated as  Manufactured Housing Contract  Senior/Subordinate Pass-Through
Certificates, Series 1997B  (the "Certificates"), and is issued  under and is
subject to the terms,  provisions and conditions of  the Agreement, to  which
Agreement the Holder  of this Certificate by virtue of  the acceptance hereof
assents and by which such Holder is bound.

     On each Remittance Date,  the Trustee will cause to  be distributed from
funds in  the Certificate Account  to each Class II A-1  Certificateholder an
amount equal  to the  product of  the Percentage  Interest evidenced  by such
Class   II  A-1  Certificateholder's   Certificate  and  the   Class  II  A-1
Distribution Amount.

     Distributions on  this Certificate will be  made by check  mailed to the
address of the Person entitled thereto, as such name and address shall appear
on  the Certificate Register or by  wire transfer to Holders  of Class II A-1
Certificates with original denominations aggregating  at least $5 million who
have given the Trustee written instructions at least five Business Days prior
to  the  related   Record  Date.    Notwithstanding  the   above,  the  final
distribution on this Certificate will be made after due notice by the Trustee
of the pendency of such distribution and only upon presentation and surrender
of this Certificate at the office or agency appointed by the Trustee for that
purpose and specified in such notice of final distribution.

     Reference is hereby  made to the further provisions  of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless this Certificate  has been countersigned  by or on behalf  of the
Trustee, by manual signature,  this Certificate shall not be  entitled to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the  Trustee has caused this Certificate to  be duly
executed.

Dated:  

                              THE CHASE MANHATTAN BANK, 
                                as Trustee



                              By  ________________________
                                       Authorized Officer

(Form of Certificate of
  Countersignature)


This is one of the Certificates
referred to in the within-
mentioned Agreement.


By  _______________________        By _________________________,

                              OR
     Authenticating Agent               Trustee


_________________________          _____________________________
Authorized Signatory               Authorized Signatory


(Signature page to  Class II A-1  Certificate, Manufactured Housing  Contract
Senior/Subordinate Pass-Through Certificates, Series 1997B)



                                 EXHIBIT C-1

               FORM OF FACE OF CLASS (I B-1)(I B-2) CERTIFICATE
               SOLELY FOR  U.S. FEDERAL  INCOME TAX  PURPOSES,
               THIS CERTIFICATE IS  A "REGULAR INTEREST"  IN A
               "REAL  ESTATE MORTGAGE  INVESTMENT CONDUIT"  AS
               THOSE  TERMS  ARE   DEFINED,  RESPECTIVELY,  IN
               SECTIONS 860G AND 860D OF THE  INTERNAL REVENUE
               CODE.

               UNLESS THIS  CERTIFICATE  IS  PRESENTED  BY  AN
               AUTHORIZED  REPRESENTATIVE  OF  THE  DEPOSITORY
               TRUST COMPANY TO  THE TRUSTEE OR ITS  AGENT FOR
               REGISTRATION OF TRANSFER,  EXCHANGE OR PAYMENT,
               AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
               NAME  OF  CEDE  & CO.  OR  SUCH  OTHER NAME  AS
               REQUESTED  BY AN  AUTHORIZED REPRESENTATIVE  OF
               THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS
               MADE TO  CEDE &  CO., ANY  TRANSFER, PLEDGE  OR
               OTHER USE HEREOF  FOR VALUE OR OTHERWISE  BY OR
               TO ANY  PERSON IS WRONGFUL SINCE THE REGISTERED
               OWNER  HEREOF,  CEDE  &  CO.,  HAS AN  INTEREST
               HEREIN.)

               ((FOR  CLASS  I  B-1  CERTIFICATES  ONLY)  THIS
               CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT
               TO THE CLASS  I A CERTIFICATES AS  DESCRIBED IN
               THE POOLING AND SERVICING AGREEMENT REFERRED TO
               HEREIN.)

               (FOR  CLASS  I  B-2  CERTIFICATES  ONLY)   THIS
               CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT
               TO THE CLASS  I A AND CLASS  I B-1 CERTIFICATES
               AS  DESCRIBED  IN  THE  POOLING  AND  SERVICING
               AGREEMENT REFERRED TO HEREIN.

               (FOR CLASS  I B-2  CERTIFICATES ONLY:   TO  THE
               LIMITED  EXTENT DESCRIBED  IN  THE POOLING  AND
               SERVICING   AGREEMENT   THIS   CERTIFICATE   IS
               ENTITLED  TO  THE   BENEFITS  OF  THE   LIMITED
               GUARANTEE OF CHI  AS SET FORTH IN  SECTION 6.06
               THEREOF.)



Number       

Date of Pooling and                Original Denomination
Servicing Agreement and            $                    
Cut-off Date:
April 26, 1997                Original Class (I B-1)(I B-2)
                                   Principal Balance:
Class (I B-1) (I B-2) Remittance
Rate: As specified in the          $(_________) $(____________)
Pooling and Servicing Agreement
referred to herein.
                                   Remittance Date after
                                   Latest Due Date:  ____ __, ____
First Remittance Date:
June 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
               Series 1997B CLASS (I B-1)(I B-2) (SUBORDINATE)

               evidencing   a  percentage   interest  in   any
               distributions allocable to  the Class (I B-1)(I
               B-2)  Certificates with  respect to  a pool  of
               fixed  rate  conventional  manufactured housing
               contracts formed and sold by

                    VANDERBILT MORTGAGE AND FINANCE, INC.

which manufactured  housing contracts either  were originated or  acquired by
and  are initially  serviced by  Vanderbilt Mortgage  and Finance,  Inc. (the
"Servicer").

     Except  as  set forth  in  the  Pooling  and Servicing  Agreement,  this
Certificate does  not represent  an obligation of  or interest  in Vanderbilt
Mortgage and Finance,  Inc., the Servicer or the Trustee referred to below or
any  of  their Affiliates.    Neither  this  Certificate nor  the  underlying
manufactured  housing contracts  are  guaranteed  or  insured  by  Vanderbilt
Mortgage and Finance,  Inc., the Servicer  or by  any governmental agency  or
instrumentality.

     THE  PORTION OF  THE ORIGINAL  CLASS  (I B-1)(I  B-2) PRINCIPAL  BALANCE
EVIDENCED  BY THIS  CERTIFICATE ("CERTIFICATE  BALANCE") WILL  BE REDUCED  BY
DISTRIBUTIONS   ON  THIS  CERTIFICATE   THAT  ARE  ALLOCABLE   TO  PRINCIPAL.
ACCORDINGLY,   FOLLOWING  THE  INITIAL  ISSUANCE  OF  THE  CERTIFICATES,  THE
CERTIFICATE BALANCE OF  THIS CERTIFICATE WILL BE DIFFERENT  FROM THE ORIGINAL
DENOMINATION SHOWN ABOVE.   ANYONE ACQUIRING  THIS CERTIFICATE MAY  ASCERTAIN
ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF  THE PAYING AGENT.  On the date
of the initial issuance of the Certificates, the Paying Agent is the Trustee.

     This certifies that CEDE & CO.  is the registered owner of an  undivided
interest  in  certain monthly  distributions  with  respect  to a  pool  (the
"Contract  Pool")  of  conventional manufactured  housing  installment  sales
contracts  and installment  loan  agreements (collectively,  the "Contracts")
formed and sold by Vanderbilt  Mortgage and Finance, Inc. (hereinafter called
the  "Company,"  which term includes any successor entity under the Agreement
referred  to below)  and  certain other  property  (collectively, the  "Trust
Fund").  The Contracts either were originated or acquired by and are serviced
by the Servicer  and are secured by  Manufactured Homes.  The  Trust Fund was
created  pursuant to  a Pooling  and Servicing  Agreement dated  as specified
above (the  "Agreement"), by and among  the Company, as  seller and servicer,
Clayton Homes,  Inc., as  provider of  the Limited  Guarantee, and The  Chase
Manhattan  Bank, as  trustee (the  "Trustee"), a  summary of  certain of  the
pertinent provisions  of which  is set forth  hereafter.   To the  extent not
defined herein, the capitalized terms  used herein have the meanings assigned
in the Agreement.

     This  Certificate is  one of  a duly  authorized issue  of Certificates,
designated as  Manufactured Housing Contract  Senior/Subordinate Pass-Through
Certificates, Series 1997B  (the "Certificates"), and is issued  under and is
subject to the terms,  provisions and conditions  of the Agreement, to  which
Agreement the Holder of this  Certificate by virtue of the  acceptance hereof
assents and by which such Holder is bound.

     On  each Remittance Date,  the Trustee will  cause to  be distributed to
each Class (I B-1)(I B-2) Certificateholder an amount equal to the product of
(i)   the  Percentage   Interest   evidenced   by   such   Class   (B-1)(B-2)
Certificateholder's  Certificate and  (ii)  subject to  the  prior rights  of
Holders of  Class I  A (and  Class I  B-1) Certificates as  specified in  the
Agreement, the Class (I B-1)(I B-2) Distribution Amount.

     Distributions on this Certificate  will be made  by check mailed to  the
address of the Person entitled thereto, as such name and address shall appear
on the Certificate Register or  by wire transfer to Holders of Class  (I B-1)
(I B-2)  Certificates  with original  denominations aggregating  at least  $5
million  who  have given  the  Trustee  written  instructions at  least  five
Business Days  prior to the related Record  Date.  Notwithstanding the above,
the final  distribution on this Certificate will be  made after due notice by
the Trustee of the pendency of  such distribution and only upon  presentation
and surrender of  this Certificate at the  office or agency appointed  by the
Trustee for that purpose and specified in such notice of final distribution.

     Unless the Opinion of  Counsel as to  ERISA matters required by  Section
4.02(b) of the Agreement has been delivered to the Trustee in connection with
this Certificate, the holder of this Certificate represents, by virtue of its
acceptance hereof, that it is not an 
employee benefit plan subject to Section 406  of ERISA or Section 4975 of the
Code or a person acting on behalf of such a plan or using  the assets of such
a plan to acquire this Certificate.

     Reference is hereby  made to the further provisions  of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless this Certificate has  been countersigned by or  on behalf of  the
Trustee, by manual  signature, this Certificate shall not be  entitled to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee has  caused this Certificate to be  duly
executed.

Dated:  

                                   THE CHASE MANHATTAN BANK,
                                     as Trustee


                                   By ________________________


                                      Authorized Officer

(Form of Certificate of
  Countersignature)

This is one of the Certificates
referred to in the within-
mentioned Agreement.


By  ________________________       By _________________________,

                              OR
     Authenticating Agent               Trustee


_________________________          _____________________________
Authorized Signatory               Authorized Signatory


(Signature page to Class (I B-1)(I B-2) 
Certificate, Manufactured Housing
Contract Senior/Subordinate 
Pass-Through Certificates, 
Series 1997B)

                                 EXHIBIT C-2

          FORM OF FACE OF CLASS (II B-1)(II B-2)(II B-3) CERTIFICATE

               SOLELY  FOR U.S.  FEDERAL INCOME  TAX PURPOSES,
               THIS CERTIFICATE  IS A "REGULAR INTEREST"  IN A
               "REAL  ESTATE MORTGAGE  INVESTMENT CONDUIT"  AS
               THOSE  TERMS  ARE   DEFINED,  RESPECTIVELY,  IN
               SECTIONS 860G  AND 860D OF THE INTERNAL REVENUE
               CODE.

               UNLESS  THIS  CERTIFICATE  IS  PRESENTED BY  AN
               AUTHORIZED  REPRESENTATIVE  OF  THE  DEPOSITORY
               TRUST COMPANY TO  THE TRUSTEE OR ITS  AGENT FOR
               REGISTRATION OF TRANSFER,  EXCHANGE OR PAYMENT,
               AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
               NAME  OF  CEDE &  CO.  OR  SUCH OTHER  NAME  AS
               REQUESTED  BY AN  AUTHORIZED REPRESENTATIVE  OF
               THE DEPOSITORY TRUST COMPANY AND ANY PAYMENT IS
               MADE TO  CEDE &  CO., ANY  TRANSFER, PLEDGE  OR
               OTHER USE HEREOF  FOR VALUE OR OTHERWISE  BY OR
               TO ANY PERSON IS WRONGFUL  SINCE THE REGISTERED
               OWNER  HEREOF, CEDE  &  CO.,  HAS  AN  INTEREST
               HEREIN.)

               ((FOR  CLASS  II  B-1 CERTIFICATES  ONLY)  THIS
               CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT
               TO  THE CLASS II A CERTIFICATES AS DESCRIBED IN
               THE POOLING AND SERVICING AGREEMENT REFERRED TO
               HEREIN.)

               (FOR  CLASS II  B-2  CERTIFICATES  ONLY)   THIS
               CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT
               TO THE CLASS II A AND CLASS II B-1 CERTIFICATES
               AS  DESCRIBED  IN  THE  POOLING  AND  SERVICING
               AGREEMENT REFERRED TO HEREIN.

               (FOR CLASS II B-3 CERTIFICATES ONLY)  
               THIS CERTIFICATE IS SUBORDINATED IN 
               RIGHT OF PAYMENT TO THE CLASS II A, 
               CLASS II B-1 AND CLASS II B-2 CERTIFICATES 
               AS DESCRIBED IN THE POOLING AND 
               SERVICING AGREEMENT REFERRED TO HEREIN.

               (FOR  CLASS II B-3  CERTIFICATES ONLY:   TO THE
               LIMITED  EXTENT  DESCRIBED IN  THE  POOLING AND
               SERVICING   AGREEMENT   THIS   CERTIFICATE   IS
               ENTITLED  TO   THE  BENEFITS  OF   THE  LIMITED
               GUARANTEE OF CHI  AS SET FORTH IN  SECTION 6.06
               THEREOF.)


Number       

Date of Pooling and                Original Denomination
Servicing Agreement and            $                    
Cut-off Date:
April 26, 1997                Original Class (II B-1)(II B-2)
                                   (II B-3) Principal Balance:
Class (II B-1) (II B-2) 
(II B-3) Remittance
Rate: As specified in the          $(_________) $(____________)
Pooling and Servicing Agreement
referred to herein.
                                   Remittance Date after
                                   Latest Due Date:  ____ __, ____
First Remittance Date:
June 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
           Series 1997B CLASS (II B-1)(II B-2)(II B-3)(SUBORDINATE)

               evidencing   a  percentage   interest  in   any
               distributions  allocable  to the  Class  (II B-
               1)(II B-2)(II B-3) Certificates with respect to
               a pool of  fixed rate conventional manufactured
               housing contracts formed and sold by

                    VANDERBILT MORTGAGE AND FINANCE, INC.

which  manufactured housing contracts  either were originated  or acquired by
and  are initially  serviced by  Vanderbilt Mortgage  and Finance,  Inc. (the
"Servicer").

     Except  as  set forth  in  the  Pooling  and Servicing  Agreement,  this
Certificate does  not represent  an obligation of  or interest  in Vanderbilt
Mortgage and Finance, Inc., the Servicer or the Trustee referred to  below or
any  of  their Affiliates.    Neither  this  Certificate nor  the  underlying
manufactured  housing contracts  are  guaranteed  or  insured  by  Vanderbilt
Mortgage and Finance,  Inc., the Servicer  or by any  governmental agency  or
instrumentality.

     THE PORTION  OF THE  ORIGINAL CLASS (II  B-1)(II B-2)(II  B-3) PRINCIPAL
BALANCE EVIDENCED BY THIS CERTIFICATE ("CERTIFICATE BALANCE") WILL BE REDUCED
BY  DISTRIBUTIONS  ON  THIS  CERTIFICATE  THAT ARE  ALLOCABLE  TO  PRINCIPAL.
ACCORDINGLY,   FOLLOWING  THE  INITIAL  ISSUANCE  OF  THE  CERTIFICATES,  THE
CERTIFICATE BALANCE OF  THIS CERTIFICATE WILL BE DIFFERENT  FROM THE ORIGINAL
DENOMINATION SHOWN ABOVE.   ANYONE ACQUIRING  THIS CERTIFICATE MAY  ASCERTAIN
ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE PAYING AGENT.  On the  date
of the initial issuance of the Certificates, the Paying Agent is the Trustee.

     This certifies  that CEDE & CO. is the  registered owner of an undivided
interest  in  certain monthly  distributions  with  respect  to a  pool  (the
"Contract  Pool")  of  conventional  manufactured housing  installment  sales
contracts  and installment  loan agreements  (collectively,  the "Contracts")
formed and sold by Vanderbilt  Mortgage and Finance, Inc. (hereinafter called
the  "Company," which term includes  any successor entity under the Agreement
referred to  below)  and certain  other  property (collectively,  the  "Trust
Fund").  The Contracts either were originated or acquired by and are serviced
by the Servicer  and are secured by  Manufactured Homes.  The Trust  Fund was
created  pursuant to  a Pooling  and Servicing  Agreement dated  as specified
above (the  "Agreement"), by and among  the Company, as seller  and servicer,
Clayton Homes, Inc.,  as provider  of the  Limited Guarantee,  and The  Chase
Manhattan  Bank, as  trustee  (the "Trustee"),  a summary  of certain  of the
pertinent provisions of  which is  set forth  hereafter.  To  the extent  not
defined herein, the capitalized terms  used herein have the meanings assigned
in the Agreement.

     This  Certificate is  one of  a duly  authorized issue  of Certificates,
designated as  Manufactured Housing Contract  Senior/Subordinate Pass-Through
Certificates, Series 1997B  (the "Certificates"), and is issued  under and is
subject to the  terms, provisions and conditions  of the Agreement,  to which
Agreement the Holder  of this Certificate by virtue of  the acceptance hereof
assents and by which such Holder is bound.

     On  each Remittance Date,  the Trustee will  cause to be  distributed to
each Class  (II B-1)(II B-2)(II B-3) Certificateholder an amount equal to the
product of (i) the Percentage Interest evidenced by such Class (II B-1)(II B-
2)(II B-3)  Certificateholder's  Certificate and  (ii) subject  to the  prior
rights  of  Holders  of  Class  II  A-1  (and Class  II  B-1)(Class  II  B-2)
Certificates as specified in the Agreement, the Class (II B-1)(II  B-2)(II B-
3) Distribution Amount.

     Distributions on  this Certificate will be  made by check mailed  to the
address of the Person entitled thereto, as such name and address shall appear
on the Certificate  Register or by wire transfer to Holders of Class (II B-1)
(II  B-2)(II B-3)  Certificates with  original  denominations aggregating  at
least $5 million who 
have given the Trustee written instructions at least five Business Days prior
to  the  related   Record  Date.    Notwithstanding  the   above,  the  final
distribution on this Certificate will be made after due notice by the Trustee
of the pendency of such distribution and only upon presentation and surrender
of this Certificate at the office or agency appointed by the Trustee for that
purpose and specified in such notice of final distribution.

     Unless the  Opinion of Counsel  as to ERISA matters  required by Section
4.02(b) of the Agreement has been delivered to the Trustee in connection with
this Certificate, the holder of this Certificate represents, by virtue of its
acceptance hereof, that it is not an employee benefit plan subject to Section
406 of ERISA or Section 4975 of the Code or a person acting on behalf of such
a plan or using the assets of such a plan to acquire this Certificate.

     Reference is hereby  made to the further provisions  of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless this  Certificate has been  countersigned by or on  behalf of the
Trustee, by manual  signature, this Certificate shall not  be entitled to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Trustee  has caused this Certificate to be  duly
executed.


Dated:  

                                   THE CHASE MANHATTAN BANK,
                                     as Trustee


                                   By ________________________
                                      Authorized Officer

(Form of Certificate of
  Countersignature)

This is one of the Certificates
referred to in the within-
mentioned Agreement.


By  ________________________       By _________________________,

                              OR
     Authenticating Agent               Trustee


_________________________          _____________________________
Authorized Signatory               Authorized Signatory


(Signature page to Class (II B-1)(II B-2) 
(II B-3) Certificate, Manufactured Housing
Contract Senior/Subordinate 
Pass-Through Certificates, 
Series 1997B)


                                  EXHIBIT D

                     FORM OF FACE OF CLASS R CERTIFICATE

               THIS   CLASS  R   CERTIFICATE   HAS  NOT   BEEN
               REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
               AMENDED, OR THE  SECURITIES LAWS  OF ANY  STATE
               AND  MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT
               IS REGISTERED PURSUANT  TO SUCH ACT OR  LAWS OR
               IS SOLD  OR TRANSFERRED  IN TRANSACTIONS  WHICH
               ARE EXEMPT FROM REGISTRATION UNDER SUCH ACT  OR
               UNDER APPLICABLE  STATE LAW AND  IS TRANSFERRED
               IN ACCORDANCE  WITH THE  PROVISIONS OF  SECTION
               4.02 OF THE AGREEMENT REFERRED TO HEREIN.

               THIS CERTIFICATE  IS SUBORDINATED  IN RIGHT  OF
               PAYMENT TO THE CLASS A AND CLASS B CERTIFICATES
               AS  DESCRIBED  IN  THE  POOLING  AND  SERVICING
               AGREEMENT REFERRED TO HEREIN.

               SOLELY  FOR U.S.  FEDERAL INCOME  TAX PURPOSES,
               THIS CERTIFICATE  IS A "RESIDUAL INTEREST" IN A
               "REAL  ESTATE MORTGAGE  INVESTMENT CONDUIT"  AS
               THOSE  TERMS  ARE   DEFINED,  RESPECTIVELY,  IN
               SECTIONS 860G AND 860D OF THE INTERNAL  REVENUE
               CODE.

               NEITHER  THIS  CERTIFICATE NOR  ANY  BENEFICIAL
               INTEREST HEREIN MAY BE, DIRECTLY OR INDIRECTLY,
               TRANSFERRED,  SOLD,  PLEDGED,  HYPOTHECATED  OR
               OTHERWISE ASSIGNED WITHOUT  THE EXPRESS WRITTEN
               CONSENT OF  THE SERVICER, ACTING  ON BEHALF  OF
               THE  TRUST FUND, AND  ANY TRANSFER IN VIOLATION
               OF THIS  RESTRICTION SHALL  BE ABSOLUTELY  NULL
               AND  VOID AND  SHALL  VEST  NO  RIGHTS  IN  ANY
               PURPORTED  TRANSFEREE,  AND SHALL  SUBJECT  THE
               HOLDER  HEREOF TO LIABILITY FOR ANY TAX IMPOSED
               (AND RELATED EXPENSES, IF ANY)  WITH RESPECT TO
               SUCH ATTEMPTED TRANSFER.


Number                           Percentage Interest: 100%

Date of Pooling and              
Servicing Agreement and          
Cut-off Date:
April 26, 1997
                                 Remittance Date after
                                 Latest Due Date:  ____ __, ____

First Remittance Date:
June 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
                      Series 1997B Class R (SUBORDINATE)

               evidencing  the entire  percentage interest  in
               any  distributions  allocable  to the  Class  R
               Certificate with respect to a pool of fixed and
               adjustable   rate   conventional   manufactured
               housing contracts formed and sold by

                    VANDERBILT MORTGAGE AND FINANCE, INC.

which manufactured  housing contracts either  were originated or  acquired by
and  are initially  serviced by  Vanderbilt Mortgage  and Finance,  Inc. (the
"Servicer").

     This  Certificate does  not represent  an obligation  of or  interest in
Vanderbilt Mortgage and  Finance, Inc., the Servicer or  the Trustee referred
to below  or  any of  their Affiliates.   Neither  this  Certificate nor  the
underlying  manufactured housing  contracts  are  guaranteed  or  insured  by
Vanderbilt Mortgage and Finance, Inc. or the Servicer or by  any governmental
agency or instrumentality.

     This certifies that  Vanderbilt SPC, Inc. is the registered  owner of an
undivided interest  in certain monthly  distributions with respect to  a pool
(the  "Contract Pool") of conventional manufactured housing installment sales
contracts  (collectively,  the  "Contracts") formed  and  sold  by Vanderbilt
Mortgage and  Finance, Inc.  (hereinafter called  the  "Company," which  term
includes  any successor  entity under  the Agreement  referred to  below) and
certain  other  property (collectively,  the  "Trust Fund").    The Contracts
either were originated or acquired by and are serviced by Vanderbilt Mortgage
and Finance,  Inc. (the  "Servicer") and are  secured by  Manufactured Homes.
The  Trust Fund  was created  pursuant to a  Pooling and  Servicing Agreement
dated  as specified  above (the  "Agreement"), by  and among the  Company, as
seller  and  servicer,  Clayton  Homes,  Inc., as  provider  of  the  Limited
Guarantee, and The 
Chase Manhattan Bank, as trustee (the "Trustee"), a summary of certain of the
pertinent provisions of  which is  set forth  hereafter.  To  the extent  not
defined herein, the capitalized terms  used herein have the meanings assigned
in the Agreement.

     This  Certificate is  one of  a duly  authorized issue  of Certificates,
designated as Manufactured  Housing Contract Senior/Subordinate  Pass-Through
Certificates, Series 1997B  (the "Certificates"), and is issued  under and is
subject to the  terms, provisions and conditions  of the Agreement, to  which
Agreement  the Holder of this Certificate  by virtue of the acceptance hereof
assents and by which such Holder is bound.

     On each Remittance Date, the Trustee will cause to be distributed to the
Class  R Certificateholder  an  amount equal  to the    Class R  Distribution
Amount.

     Distributions  on this Certificate will  be made by  check mailed to the
address of the Person entitled thereto, as such name and address shall appear
on the Certificate  Register or by wire transfer if the  Holder has given the
Trustee written instructions at least five business days prior to the related
Record  Date.   Notwithstanding the  above,  the final  distribution on  this
Certificate will be made after  due notice by the Trustee of the  pendency of
such   distribution  and  only  upon  presentation   and  surrender  of  this
Certificate at the office or agency appointed by the Trustee for that purpose
and specified in such notice of final distribution.

     No transfer of the Class R Certificate will be made unless such transfer
is exempt from the  registration requirements of the Securities  Act of 1933,
as amended, and any applicable state  securities laws or is made pursuant  to
an effective  registration statement under said Act or  laws.  The Trustee or
the Company may require an  Opinion of Counsel acceptable to and  in form and
substance   satisfactory  to  the  Company  that   such  transfer  is  exempt
(describing the  applicable  exemption  and  the  basis  therefor)  from  the
registration requirements of the Securities Act of 1933, as amended, and from
any  applicable securities  statute of  any state,  and the  transferee shall
execute an investment letter in the form described by the Agreement.

     Unless the Opinion  of Counsel as  to ERISA matters required  by Section
4.02(b) of the Agreement has been delivered to the Trustee in connection with
this Certificate, the Holder of this Certificate represents, by virtue of its
acceptance hereof, that it is not an employee benefit plan subject to Section
406 of ERISA or Section 4975 of the Code or a Person acting on behalf of such
a plan  or using the assets of  such a plan to acquire  this Certificate.  In
addition, no transfer of this Class  R Certificate shall be made without  the
consent of the Servicer pursuant to Sections 4.02 and 4.08 of the Agreement.

     Reference is hereby  made to the further provisions  of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless this Certificate  has been countersigned by  or on behalf of  the
Trustee,  by manual signature, this Certificate  shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

     IN  WITNESS WHEREOF, the Trustee has caused  this Certificate to be duly
executed.

Dated:  

                                   THE CHASE MANHATTAN BANK,
                                     as Trustee


                                   By ________________________
                                      Authorized Officer

(Form of Certificate of
  Countersignature)



This is one of the Certificates
referred to in the within-
mentioned Agreement.


By  ________________________       By _________________________,

                              OR
     Authenticating Agent               Trustee


_________________________          _____________________________
Authorized Signatory               Authorized Signatory


(Signature page to Class R Certificate,
Manufactured Housing Contract
Senior/Subordinate Pass-Through
Certificates, Series 1997B)


                                  EXHIBIT E

        (FORM OF REVERSE OF CLASS A, CLASS B AND CLASS R CERTIFICATES)

     As  provided  in  the Agreement,  deductions  and  withdrawals from  the
Certificate Account will  be made from time  to time for purposes  other than
distributions to Certificateholders,  such purposes including payment  of the
Monthly Servicing  Fee, reimbursement  to the  Servicer for certain  expenses
incurred by it, and  reimbursement to the Servicer for previous advances with
respect to delinquent payments on the Contracts.

     The  Trustee will cause to be kept  at its Corporate Trust Office in New
York City,  or at the office of its  designated agent, a Certificate Register
in which,  subject to  such reasonable regulations  as it may  prescribe, the
Trustee will  provide for the  registration of Certificates and  of transfers
and exchanges of  Certificates.  Upon surrender for  registration of transfer
of any Certificate at any office or agency of the Trustee maintained for such
purpose, the  Trustee  will, subject  to  the limitations  set  forth in  the
Agreement, countersign and deliver, in  the name of the designated transferee
or  transferees, a  Certificate dated  the  date of  countersignature by  the
Trustee.

     No service charge  will be made  to the Holder  for any registration  of
transfer or exchange of this Certificate, but the Trustee may require payment
of  a sum  sufficient to  cover any  tax or  governmental charge that  may be
imposed in  connection with any registration  of transfer or exchange  of the
Certificate.  Prior to due presentation of  a Certificate for registration of
transfer, the  Company, the Servicer and the Trustee  may treat the Person in
whose name any Certificate is registered as the owner of such Certificate and
the Percentage Interest in the  Trust Fund evidenced thereby for  the purpose
of  receiving distributions  pursuant  to  the Agreement  and  for all  other
purposes whatsoever,  and neither the  Company, the Servicer nor  the Trustee
will be affected by notice to the contrary.

     The Agreement  may be  amended from  time to  time by  the Company,  the
Servicer   and   the  Trustee,   without   the   consent   of  any   of   the
Certificateholders, (i) to cure any ambiguity, error or mistake or to correct
or supplement any provisions therein which may be inconsistent with any other
provisions therein, (ii)  to add to the duties or obligations of the Servicer
under the  Agreement, (iii)  to obtain a  rating by  a nationally  recognized
rating agency or  to maintain or improve  the rating of  Group I or Group  II
Certificates  then given by a rating agency  (it being understood that, after
obtaining the rating of any Group  I or Group II Certificates at the  Closing
Date,  none  of the  Trustee, the  Company  or the  Servicer is  obligated to
obtain,  maintain  or  improve  any  rating  of  the  Group  I  or  Group  II
Certificates), (iv) to facilitate the operation of a guarantee of the Class I
B-2 or Class II B-3  Certificates by any Person (it being understood that the
creation of any such guarantee 
is solely  at the  option of  the Company  and that  such guarantee  will not
benefit  in any  way  or  result  in  any  payments on  any  other  Class  of
Certificates) or (v) to make any other provisions with respect to  matters or
questions arising under the  Agreement which are not  materially inconsistent
with the provisions of the Agreement, including without limitation provisions
relating to  the issuance  of definitive Certificates  to Certificate  Owners
provided that book-entry registration of Group I and Group II Certificates is
no longer permitted, provided that such  action does not, as evidenced by  an
Opinion of Counsel, adversely affect in any material respect the interests of
any  Certificateholder (including, without limitation, the maintenance of the
status of  the Trust Fund as a REMIC under the Code).  The Agreement may also
be  amended from time to time  by the Company, the  Servicer and the Trustee,
without consent of the Certificateholders, to modify, eliminate or add to the
provisions of the  Agreement to such extent as shall be necessary to maintain
the qualification of the  Trust Fund as a REMIC  under the Code or avoid,  or
minimize the risk  of, the  imposition of  any tax on  the Trust  Fund or  to
prevent the  Trust Fund  from entering  into certain  prohibited transactions
under the Code,  provided that such  amendment shall not adversely  affect in
any material respect  the interests of any Certificateholder  and there shall
have  been delivered to the Trustee an Opinion  of Counsel to the effect that
such action is necessary or appropriate for such purposes.  

     The Agreement may also be amended from time to time by the Company,  the
Servicer and  the Trustee  with the consent  of the  Holders of  Certificates
evidencing not less than 51% of the Trust Fund, for the purpose of adding any
provisions to or  changing in any manner or eliminating any of the provisions
of the Agreement or of modifying in  any manner the rights of the Holders  of
Certificates; provided, however, that no such amendment may (i) reduce in any
manner  the  amount of,  or  delay the  timing  of,  distributions which  are
required to be made on any  Certificate without the consent of the  Holder of
such Certificate or (ii) reduce the aforesaid percentage of Certificates, the
Holders of which are required to  consent to any such amendment, without  the
consent of the Holders of all Certificates of such Class then  outstanding or
(iii) adversely affect the status of the Trust Fund as a REMIC or cause a tax
to be imposed on the Trust Fund under the REMIC provisions.

     The  respective obligations  and responsibilities  of  the Company,  the
Servicer and  the Trustee under  the Agreement  will terminate upon:  (i) the
later of the final payment or other liquidation (or any advance  with respect
thereto) of the  last Contract or  the disposition of  all property  acquired
upon repossession  of  any  Contract and  the  remittance of  all  funds  due
thereunder;  or (ii) at  the option of  the Company  or the Servicer,  on any
Remittance Date after the first Remittance Date on which  the sum of the Pool
Scheduled Principal Balances  of the Group I  and Group II Contracts  is less
than 10% of the sum of the Total 
Original  Contract Pool  Principal  Balances  of the  Group  I and  Group  II
Contracts,  so  long as  the Company  or the  Servicer, as  the case  may be,
deposits in  the Certificate Accounts  the repurchase price specified  in the
Agreement.

                             (FORM OF ASSIGNMENT)

     FOR VALUE RECEIVED, the undersigned hereby sells,  assigns and transfers
unto

(PLEASE   INSERT  SOCIAL  SECURITY*  OR  TAXPAYER  IDENTIFICATION  NUMBER  OF
ASSIGNEE)  (*This  information, which  is  voluntary, is  being  requested to
ensure that  the assignee  will not  be subject  to backup withholding  under
Section 3406 of the Code.)

___________________
___________________

_____________________________________________________________
(Please Print or Typewrite Name and Address of Assignee)


_____________________________________________________________
the within Certificate, and all rights thereunder, and hereby
does irrevocably constitute and appoint


_____________________________________________________ Attorney 
to transfer  the within Certificate  on the  books kept for  the registration
thereof, with full power of substitution in the premises.

Dated:

(Signature guaranty)                                             
                              NOTICE:  The signature to this
                              assignment must  correspond with the name as it
                              appears upon the face of the within Certificate
                              in  every  particular,  without  alteration  or
                              enlargement or any change whatever.


                                  EXHIBIT F

                                  (SERVICER)

                CERTIFICATE REGARDING SUBSTITUTION OF ELIGIBLE
                             SUBSTITUTE CONTRACT

          The   undersigned  certify  that  they  are  (title)  and  (title),
respectively, of Vanderbilt Mortgage  and Finance, Inc. (the  "Company"), and
that as such they are duly authorized to execute and deliver this certificate
on behalf  of the  Company pursuant  to Section  3.05(b) of  the Pooling  and
Servicing  Agreement (the  "Agreement"), dated  as of  April 26,  1997, among
Vanderbilt Mortgage and Finance, Inc., as Seller and Servicer, and The  Chase
Manhattan  Bank,  as  Trustee  (all  capitalized  terms used  herein  without
definition having the  respective meanings specified  in the Agreement),  and
further certify that:

          1.   The Contracts on the  attached schedule are to  be substituted
on the date hereof pursuant to Section 3.05(b) of the Agreement and each such
Contract  is  an  Eligible  Substitute  Contract  (description,  as  to  each
Contract,  as to  how it  satisfies  the definition  of "Eligible  Substitute
Contract").

          2.   The Contract File for each such Contract being substituted for
a Replaced Contract  is in the custody of the Servicer and each such Contract
has been stamped in accordance with Section 3.02(y) of the Agreement.

          3.   The  UCC-1 financing statement in respect  of the Contracts to
be substituted, in the form required by Section 3.05(b)(ii) of the Agreement,
has been filed with the appropriate office in Tennessee.

          (4.  There  has  been  deposited  in  the  appropriate  Certificate
Account the amounts listed  on the schedule attached hereto as  the amount by
which the Scheduled  Principal Balance of each Replaced  Contract exceeds the
Scheduled Principal Balance of each Contract being substituted therefor.)

     IN  WITNESS WHEREOF, I have affixed hereunto  my signature this ____ day
of ________, 19__.

                                   (SERVICER)



                                   By                           
                                   (Name)
                                   (Title)


                                  EXHIBIT G

                                  (SERVICER)

                       CERTIFICATE OF SERVICING OFFICER


     The undersigned certifies that he is a (title) of (Servicer), a (       
   ) corporation (the  "Servicer"), and that as such he is duly authorized to
execute and  deliver this certificate  on behalf of the  Servicer pursuant to
Section 7.02 of the Pooling  and Servicing Agreement (the "Agreement"), dated
as of April 26, 1997, by and  among Vanderbilt Mortgage and Finance, Inc., as
Seller  and  Servicer,  Clayton  Homes,  Inc., as  provider  of  the  Limited
Guarantee, and  The Chase Manhattan  Bank, as trustee (all  capitalized terms
used herein  without definition having  the respective meanings  specified in
the Agreement), and further certifies that:

          1.   The  Monthly  Report  for  the  period  from  ____________  to
     ___________ attached  to this  certificate is  complete and  accurate in
     accordance  with the  requirements  of  Sections 7.01  and  7.02 of  the
     Agreement; and

          2.   As of the date hereof, no Event  of Default or event that with
     notice or lapse of  time or both  would become an  Event of Default  has
     occurred.

     IN WITNESS WHEREOF,  I have affixed hereunto my signature this __ day of
_________, ____.


                                   (SERVICER)


                                   By                    
                                      (Name)
                                      (Title)



                                  EXHIBIT H


                              TRANSFER AFFIDAVIT


STATE OF            )
                    :  ss.:
COUNTY OF           )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.   The   undersigned    is   an    officer   of    ___________________
_________________, a corporation duly  organized and existing under the  laws
of the State of _________, the proposed transferee (the "Transferee") of  the
Class R Certificate from the Manufactured Housing Contract Senior/Subordinate
Pass-Through  Certificates, Series 1997B, issued pursuant  to the Pooling and
Servicing Agreement,  dated as of  April 26,  1997 (the "Agreement"),  by and
among Vanderbilt Mortgage and Finance,  Inc., as seller and servicer, Clayton
Homes, Inc., as  provider of the  Limited Guarantee and  The Chase  Manhattan
Bank.  Capitalized terms used, but not defined herein or in Exhibit 1 hereto,
shall  have  the meanings  ascribed  to such  terms  in the  Agreement.   The
Transferee has authorized the undersigned to make this affidavit on behalf of
the Transferee.

     2.   The Transferee is,  as of the date hereof,  and will be, as  of the
date of  the Transfer, a Permitted  Transferee.  The  Transferee is acquiring
the Class R Certificate either  (i) for its own  account or (ii) as  nominee,
trustee or agent for another Person and has attached hereto an affidavit from
such Person in substantially the same form as this affidavit.  The Transferee
has no knowledge that any such affidavit is false.

     3.   The  Transferee has  been advised  and understands  that (i)  a tax
shall be imposed on Transfers of the Class R Certificate to Persons that  are
not Permitted Transferees; (ii) such tax is imposed on the transferor, or, if
such  Transfer is  through  an agent  (which  includes a  broker, nominee  or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person  otherwise liable for the tax shall be relieved of liability
for the  tax  if  the  subsequent  Transferee furnished  to  such  Person  an
affidavit that such  subsequent Transferee is a Permitted  Transferee and, at
the time  of Transfer, such  Person does not  have actual knowledge  that the
affidavit is false.

     4.   The  Transferee has  been advised  of, and  understands that  a tax
shall be imposed  on a "pass-through entity" holding the  Class R Certificate
if at any time  during the taxable year  of the pass-through entity  a Person
that is not a Permitted Transferee is 
the record holder of an interest in  such entity.  The Transferee understands
that no  tax will  be imposed  for any  period  for which  the record  holder
furnishes to  the pass-through  entity an affidavit  stating that  the record
holder  is a Permitted  Transferee and the pass-through  entity does not have
actual  knowledge that  such  affidavit  is  false.   (For  this  purpose,  a
"pass-through entity" includes a regulated  investment company, a real estate
investment trust or  common trust fund, a  partnership, trust or  estate, and
certain cooperatives and, except as  may be provided in Treasury Regulations,
persons holding interests  in pass-through entities as a  nominee for another
Person.)

     5.   Transferee has  reviewed  the provisions  of  Section 4.08  of  the
Agreement (attached hereto as Exhibit 1 and incorporated herein by reference)
and understands  the legal  consequences of  the acquisition  of the  Class R
Certificate,  including, without limitation,  the restrictions  on subsequent
Transfers and the  provisions regarding  voiding the  Transfer and  mandatory
sales.   The Transferee expressly agrees  to be bound by  and to abide by the
provisions  of Sections  4.02 and  4.08  of the  Agreement.   The  Transferee
understands and agrees that any breach of any of the representations included
herein shall render  the Transfer to the Transferee  contemplated hereby null
and void.

     6.   The Transferee  agrees to  require a  Transfer  Affidavit from  any
Person to whom the  Transferee attempts to Transfer  the Class R  Certificate
and in connection with  any Transfer by a Person  for whom the Transferee  is
acting as nominee, trustee or agent, and the Transferee will not Transfer the
Class R Certificate or cause the Class R Certificate to be Transferred to any
Person that the Transferee knows is not a Permitted Transferee.

     7.   The    Transferee's     taxpayer    identification     number    is
__________________.

     8.   The Purchaser (i) is  not a Non-U.S. Person or (ii) is  a  Non-U.S.
Person that holds the Class R Certificate in connection with the conduct of a
trade or business in the United  States and has furnished the transferor  and
the Trustee with an effective Internal Revenue Service Form 4224 or successor
form at  the time  and  in the  manner required  by the  Code or  (iii) is  a
Non-U.S.  Person that has delivered to both the transferor and the Trustee an
opinion of  a  nationally  recognized tax  counsel  to the  effect  that  the
transfer  of  the  Class  R Certificate  to  it  is  in  accordance with  the
requirements of the Code and  the regulations promulgated thereunder and that
such transfer of the Class R Certificate will not be disregarded  for federal
income  tax purposes.   "Non-U.S. Person"  means an  individual, corporation,
partnership or other  person other than a  citizen or resident of  the Untied
States, a corporation, partnership or other entity created or organized in or
under the laws of the United States  or any political subdivision thereof, an
estate that is subject to U.S. federal income tax regardless of the source of
its income, or 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 trustees  have
authority to control all substantial decisions of the trust.

     9.   The Purchaser does not have  the intention to impede the assessment
or collection of  any federal, state  or local taxes  legally required to  be
paid  with respect  to such  Class R  Certificate,  and the  Purchaser hereby
acknowledges that  the Class  R Certificate may  generate tax  liabilities in
excess of the cash  flow associated with the Class R  Certificate and intends
to pay such  taxes associated with the  Class R Certificate when  they become
due.

     IN  WITNESS WHEREOF,  the Transferee  has caused  this instrument  to be
executed on  its behalf, pursuant to authority of  its Board of Directors, by
its duly authorized  officer and its corporate  seal to be hereunto  affixed,
duly attested, this ___ day of __________, 199_.

                                   (Name of transferee)


                                By:____________________________
                              Name:
                             Title:

(Corporate Seal)

ATTEST:


___________________________
(Assistant) Secretary


     Personally  appeared before me  the above-named _____________,  known or
proved to me to  be the same person who executed the foregoing instrument and
to be the  ____________ of the Transferee, and acknowledged  that he executed
the  same  as  his free  act  and  deed and  the  free act  and  deed  of the
Transferee.

     Subscribed and sworn before me this ____ day of ______, 1997.

                                                                 
                                   NOTARY PUBLIC

                                   My commission expires the __
                                   day of _______________, 19__.



                                  EXHIBIT I

                         FORM OF INVESTMENT LETTER OF
                          CLASS R CERTIFICATEHOLDER 


Representations of Purchaser.

          1.   The Purchaser is acquiring a  Class R Certificate as principal
for its own account  for the purpose of investment (neither  the Underwriters
nor any of their Affiliates need represent  that it is acquiring for purposes
of investment) and  not with a  view to  or for sale  in connection with  any
distribution thereof, subject nevertheless to any requirement of law that the
disposition of  the Purchaser's  property shall  at all  times be and  remain
within its control.

          2.   The  Purchaser has knowledge  and experience in  financial and
business matters  and is capable  of evaluating the  merits and risks  of its
investment in a Class R Certificate and is  able to bear the economic risk of
such  investment.   The  Purchaser  is an  "accredited  investor" within  the
meaning of Rule  501(a) under the rules and regulations of the Securities and
Exchange  Commission under  the  Securities Act  of  1933, as  amended.   The
Purchaser  has  been   given  such   information  concerning   the  Class   R
Certificates, the underlying Contracts and the Servicer as it has requested.

          3.   The  Purchaser will  comply with  all  applicable federal  and
state  securities  laws in  connection  with  any  subsequent resale  by  the
Purchaser of the Class R Certificate.

          4.   The Purchaser understands that the Class R Certificate has not
been and will not be registered under the Securities Act of 1933, as amended,
or any state securities laws and may be resold (which resale is not currently
contemplated)  only if  an  exemption from  registration  is available,  that
neither the Company, the Servicer nor the Trustee is required to register the
Class R Certificate and that any transfer  must comply with Sections 4.02 and
4.08 of the Pooling and Servicing  Agreement.  In connection with any  resale
of  the  Class R  Certificate,  the  Purchaser  shall  not make  any  general
solicitation or advertisement.

          5.   The Purchaser  represents that it  is not an  employee benefit
plan subject to Section 406 of the Employee Retirement Income Security Act of
1974, as amended,  or Section 4975 of  the Internal Revenue Code  of 1986, as
amended, or a person  acting on behalf of such a plan or  using the assets of
such a plan to acquire the Class R Certificates.

          6.   The Purchaser agrees that it will obtain from any purchaser of
the  Class R  Certificate from  it the  same representations,  warranties and
agreements contained  in the  foregoing paragraphs  1 through  4 and  in this
paragraph 5.

          7.   The Purchaser hereby directs the Trustee to register the Class
R  Certificate acquired  by  the Purchaser  in  the name  of  its nominee  as
follows: _____________.  

                                   Very truly yours,



                                                        
                                   NAME OF PURCHASER



                                   By:                        
                                   Name:                      
                                   Title:                     






                                                                    EXHIBIT J


            List of Sellers and Originators of Acquired Contracts


          Seller                   Originator


          TO BE PROVIDED BY VANDERBILT




                                                                    EXHIBIT K



                              POWER OF ATTORNEY

     Vanderbilt  Mortgage  and Finance,  Inc.  as  Seller and  Servicer  (the
"Seller") under the  Pooling and Servicing  Agreement dated as  of April  26,
1997 (the "Agreement"), between Vanderbilt Mortgage and Finance, Inc. and The
Chase   Manhattan  Bank,  as  Trustee  (the  "Trustee"),  hereby  irrevocably
constitutes and appoints the Trustee its true and lawful attorney-in-fact and
agent, to execute,  acknowledge, verify, swear to, deliver,  record and file,
in its  name, place  and stead, all  instruments, documents  and certificates
which  may from time  to time be  required in connection  with the Agreement,
including, without  limitation,  to  execute any  documents  required  to  be
executed  or  recorded by  the Trustee  pursuant  to Section  2.02(a)  of the
Agreement.  If required, the Seller shall execute and deliver to  the Trustee
upon request therefor, such further designations, powers of attorney or other
instruments as the  Trustee shall reasonably deem necessary  for its purposes
hereof.

     Capitalized terms used  herein and not otherwise defined  shall have the
meanings assigned to such terms in the Agreement.

                         VANDERBILT MORTGAGE AND FINANCE, INC.


                         By:
                         Name:
                         Title:





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