SENIOR SUBORDINATE PASS THROUGH CERT SERIES 1997D
8-K, 1997-12-17
MOBILE HOMES
Previous: AMERICAN FOUNDATION LIFE INSURANCE CO/AL, S-1, 1997-12-17
Next: HOME LOAN FINANCIAL CORP, S-1, 1997-12-17




                                                                             
_____________________________________________________________________________

                      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): December 1, 1997


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

                             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  December  1,  1997,  Vanderbilt  Mortgage   and  Finance,  Inc.  (the
"Company") entered into a Pooling and Servicing Agreement dated as of October
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 October 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/ Kevin T. Clayton            
    --------------------------
    Name: Kevin T. Clayton
    Title: President
    

Dated:  December 15, 1997



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



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

1.  Pooling and Servicing Agreement                       6

















                                                            EXECUTION COPY




                    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 October 26, 1997


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

                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----

                                  ARTICLE I

                                 DEFINITIONS

     Section 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . . I-1
     Section 1.02.  Determination of Scheduled Payments . . . . . . . .  I-43

                                  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.  Security Interests  . . . . . . . . . . . . . . . .  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-5
     Section 2.07.  REMIC Certificate Maturity Date . . . . . . . . . .  II-5

                                 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 and the Land-and-Home 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 Certif-
                    icates  . . . . . . . . . . . . . . . . . . . . . .  IV-2
     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Certificate  .  IV-6
     Section 4.04.  Persons Deemed Owners . . . . . . . . . . . . . . .  IV-6
     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-12
     Section 6.03.  (Reserved)  . . . . . . . . . . . . . . . . . . . . VI-13
     Section 6.04.  Monthly Advances by the Servicer  . . . . . . . . . VI-13
     Section 6.05.  Limited Guarantee . . . . . . . . . . . . . . . . . VI-14
     Section 6.06.  Alternate Credit Enhancement  . . . . . . . . . . . VI-14
     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-15

                                 ARTICLE VII

                                   REPORTS

     Section 7.01.  Monthly Reports . . . . . . . . . . . . . . . . . . VII-1
     Section 7.02.  Certificate of Servicing Officer  . . . . . . . . . VII-5
     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-6

                                 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 October 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:  1,696 Contracts having an aggregate principal
     ------------------
balance as of the Cut-off Date of approximately $50,691,761.87, 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.

     CERTIFICATE:  A Certificate for Manufactured Housing Contract
     -----------
Pass-Through   Certificates,  Series   1997D,  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,
     ---------------------------
5.82750% 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)  0.14%  (fourteen 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) 6.315% 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)  6.47% 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) 6.665% 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) 6.77% 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)  6.965% 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 December  2002 Remittance
     Date;

     (ii)  the Class I B  Percentage for such Remittance Date is equal  to at
     least 17.50%;

     (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 December 2002 Remittance  Date, (y) 8% of the Group I
     Total Original Contract  Pool Principal Balance as of  the December 2003
     Remittance Date, and (z) 9% of the Group I Total Original  Contract Pool
     Principal Balance  as of  the December 2004  Remittance Date  and there-
     after; 

     (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 $3,384,468.45.

     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)  7.03% 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, assum-
ing 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) 7.55% 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; provided,  however, that  on any
Remittance Date on  which (i) the Class  II B Principal Distribution  Test is
met and  (ii) the Class II B  Percentage is greater than 50%,  the Class II A
Percentage shall  equal 0% until distribution of principal  to the Class II B
Certificates  on such Remittance Date shall  reduce the Class II B Percentage
to a percentage equal to 50%.

     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, 0.21% (twenty-one
basis points) per annum or (ii) if such Remittance Date occurs after the Call
Option Date, 0.42% (forty-two 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, 5.89750% 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; provided,  however, that on  any
Remittance Date on  which (i) the Class  II B Principal Distribution  Test is
met and  (ii) the Class II B  Percentage is greater than 50%,  the Class II B
Percentage shall equal 100% until distribution of principal to the Class II B
Certificateholders  on such  Remittance Date  shall increase  the Class  II A
Percentage to a percentage equal to 50%; provided, further, on the Remittance
Date on which  there is a Group  II Formula Principal Distribution  Amount in
excess of  the Required Class II B  Payment, the Required Class  II B Payment
shall be distributed to  the Class II B Certificates and  the remaining Group
II Formula Principal Distribution Amount shall be distributed pro rata to the
Class II A Certificates and the Class II B Certificates.

     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 December  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 December 2002 Remittance Date, (y) 8% of the Group II
     Total Original Contract  Pool Principal Balance as of  the December 2003
     Remittance Date, and (z) 9% of the Group II Total Original Contract Pool
     Principal Balance  as of  the December 2004  Remittance Date  and there-
     after; 

     (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
     $1,245,847.80.

     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, 0.45% (forty-five
basis points) per annum or (ii) if such Remittance Date occurs after the Call
Option Date, 0.95% (ninety-five 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, 6.13750% 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,  1.00% (one
hundred basis points) per annum if such Remittance Date occurs after the Call
Option Date, 1.50% (one hundred fifty 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, 6.68750% 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,  1.25% (one
hundred twenty-five basis points) per  annum or (ii) if such Remittance  Date
occurs  after the  Call Option  Date, 1.75%  (one hundred  seventy-five 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, 6.93750% 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:  December 1, 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, other than a Land-and-Home
     -------------
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  Secured 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, including any Land-and-Home Contracts, 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:  October 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  $50,000,000 in  initial  aggregate
principal balance  of the  Class I  A-1 Certificates,  (ii) one  Class I  A-2
Certificate  evidencing $29,100,000 in initial aggregate principal balance of
the Class  I A-2 Certificates,  (iii) one Class I  A-3 Certificate evidencing
$32,300,000  in  initial aggregate  principal  balance  of  the Class  I  A-3
Certificates, (iv)  one Class  I A-4  Certificate  evidencing $12,700,000  in
initial aggregate principal balance  of the Class I A-4 Certificates, (v) one
Class I A-5 Certificate evidencing $14,662,000 in initial aggregate principal
balance of  the Class I  A-5 Certificates, (vi)  one Class I  A-6 Certificate
evidencing $13,538,000 in initial aggregate  principal balance of the Class I
A-6 Certificates, (vii) one Class I B-1 Certificate evidencing $10,154,000 in
initial aggregate principal  balance of the Class I  B-1 Certificates, (viii)
one  Class  I  B-2  Certificate evidencing  $6,769,000  in  initial aggregate
principal  balance  of  Class I  B-2  Certificates,  (ix)  one  Class II  A-1
Certificate  evidencing $47,340,000 in initial aggregate principal balance of
Class  II A-1  Certificates,  (x)  one Class  II  B-1 Certificate  evidencing
$7,320,000  in  initial   aggregate  principal  balance   of  Class  II   B-1
Certificates,  (xi) one  Class  II B-2  Certificate evidencing  $3,271,000 in
initial aggregate  principal balance of  Class II B-2 Certificates  and (xii)
one  Class  II B-3  Certificate  evidencing $4,361,000  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 October 26, 1997 and ending on November 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 secured  by a Manufactured Home which was  new at the time of origination,
it shall  be  replaced by  a new  Eligible Substitute  Contract,  (g) if  the
Replaced Contract is secured by  a Manufactured Home which is a  double-wide,
the Eligible Substitute Contract shall be a double-wide, (h) if  the Replaced
Contract is  a Group I  Contract, has a  fixed APR,  and (i) 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 November 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:  December 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 Certificate holders (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 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 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 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 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,
     ------------------------
$169,223,000.  With respect to the Group II Contracts, $69,292,000.

     INITIAL REQUIRED OVERCOLLATERALIZATION AMOUNT:  $2,335,964.63.
     ---------------------------------------------

     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 by a Mortgage on
     ----------------------
real  estate on  which the related  Manufactured Home is  situated, and which
Manufactured Home  is considered  or classified  as part  of the real  estate
under the laws of the jurisdiction in which it is located.

     LAND-AND-HOME CONTRACT FILE:  With respect to each Land-and-Home
     ---------------------------
Contract, (a) the  original copy of the  Land-and-Home 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
related  Mortgage with  evidence of  recording thereon  (or, if  the original
Mortgage has  not been  returned by  the applicable office,  a copy  thereof,
certified by such recording  office, which will be  replaced by the  original
Mortgage when  it is  so returned)  and any  title document  for the  related
Manufactured Home; (c) the assignment  of the Land-and-Home Contract from the
originator (if other  than the Company) to  the Company; (d) with  respect to
any Land-and-Home Contract originated by  the Company, an endorsement of such
Land-and-Home Contract by the Company; and (e) any extension, modification or
waiver agreement.

     LAND SECURED CONTRACT:  A Contract that is secured by (i) a security
     ---------------------
interest  in a Manufactured Home and (ii)  a Mortgage on real estate on which
the related Manufactured Home  is situated, but such Manufactured Home is not
considered or classified  as part of  the real estate  under the laws  of the
jurisdiction in which it is located.

     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, 11.173% and
     -----------------
with respect to the Group II Contracts, 10.826%.

     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  sum of
(1) 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 Remittance  Date occurs and (b)(x) if the Company is the Servicer,
0.00%, or  (y) if the Company  is no longer  the Servicer, 1.25% and  (2) 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 Remittance Date occurs and (b)(x) if the Overcollateralization Amount is
less than the Required Overcollateralization Amount for such Remittance Date,
0.75% and (y) if the Overcollateralization Amount is greater than or equal to
the  Required Overcollateralization Amount  for such Remittance  Date, 0.00%,
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:  $50,000,000. 
     --------------------------------------

     ORIGINAL CLASS I A-2 PRINCIPAL BALANCE:  $29,100,000.
     --------------------------------------

     ORIGINAL CLASS I A-3 PRINCIPAL BALANCE:  $32,300,000.
     --------------------------------------

     ORIGINAL CLASS I A-4 PRINCIPAL BALANCE:  $12,700,000.
     --------------------------------------

     ORIGINAL CLASS I A-5 PRINCIPAL BALANCE:  $14,662,000.
     --------------------------------------

     ORIGINAL CLASS I A-6 PRINCIPAL BALANCE:  $13,538,000.
     --------------------------------------

     ORIGINAL CLASS I B-1 PRINCIPAL BALANCE:  $10,154,000.
     --------------------------------------

     ORIGINAL CLASS I B-2 PRINCIPAL BALANCE:  $6,769,000.
     --------------------------------------

     ORIGINAL CLASS II A-1 PRINCIPAL BALANCE:  $47,340,000.
     ---------------------------------------

     ORIGINAL CLASS II B-1 PRINCIPAL BALANCE:  $7,320,000.
     ---------------------------------------

     ORIGINAL CLASS II B-2 PRINCIPAL BALANCE:  $3,271,000.
     ---------------------------------------

     ORIGINAL CLASS II B-3 PRINCIPAL BALANCE:  $4,361,000.
     ---------------------------------------

     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 December 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 CLASS II B PAYMENT:  As to any Remittance Date on which (i) the
     ---------------------------
Class  II B  Principal Distribution  Test  is met  and (ii)  the  Class II  B
Percentage is greater than 50%, the amount required to be distributed  to the
Class II B Certificates so as to reduce the Class II B Percentage to 50%.

     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) 7.5%  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.

     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  or Land-and-Home Contract  File, as applicable,  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)    The
                    ----------------------------------------
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 and the Land-and-Home 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 or  Land-and-Home Contract  File, as
applicable, and Servicing File are vested in the Trustee or separate trustee,
as the  case may be.   The contents  of each  Contract File or  Land-and-Home
Contract File,  as applicable, 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
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,  except  with respect  to the  Land-and-Home
Contracts, shall  be the Servicer  pursuant to Section 5.16),  holds and will
hold such Contract Files  and Land-and-Home 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, any Land-and-Home
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.  Security Interests.  (a)  With respect to each Land-and
                    ------------------
Home Contract, the  Company shall deliver the  related Land-and-Home Contract
File to the Trustee, or a custodian on behalf of the Trustee, within 30  days
of the Closing Date.  

     (b)   Within 30 days of  the Closing Date, the Company  shall deliver to
the Trustee and  the Rating Agency an Opinion of Counsel, satisfactory to the
Rating  Agency,  in each  of  the  ten  (or such  fewer  number  as shall  be
acceptable to the Rating Agency) states which have the highest concentrations
of Land-and-Home Contracts  in the Contract Pool with  respect to recordation
of  the assignment of  mortgage.   In the event  that any  Opinion of Counsel
referred  to in  the preceding  sentence is  not obtainable  after reasonable
effort, then the Company  shall either record the assignments of mortgage for
each Land-and-Home Contract  located in such state or  substitute an Eligible
Substitute  Contract (which  would not  be a  Land-and-Home Contract  in such
state) for each Land-and-Home Contract in such state, in each case, within 90
days of the Closing Date.

     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
December  2029.    The  foregoing  date  represents the  date  by  which  the
Certificates would be reduced to zero on the date on which the Contract  with
the  latest maturity  date  in  the Contract  Pool  matures plus  twenty-five
months.

                            (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 October 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 or the Land-and-Home
Contract File, as applicable.

     (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
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 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.

     (s)  Loan-to-Value Ratio.  At the time of its origination, all of the
          -------------------
Contracts had a Loan-to-Value Ratio not greater than 105%.

     (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
October 26, 1997 or to any successor Trustee thereunder."

     (y)  Secondary Mortgage Market Enhancement Act.  With respect to each
          -----------------------------------------
Group II Contract  , the related Manufactured  Home is a  "manufactured home"
within the meaning  of 42  United States  Code, Section 5402(6),  and at  the
origination of each such Contract, the Company  was approved for insurance by
the Secretary  of Housing and Urban Development pursuant  to Section 2 of the
National  Housing Act and,  at the origination  of each Acquired  Contract in
Group II purchased by the  Company, the Originator of such  Acquired Contract
was a  savings and loan association, a savings bank  or a Person approved for
insurance by the  Secretary of Housing and Urban Development  under Section 2
of the National Housing Act or a "similar institution supervised and examined
by a Federal  or State authority" within  the meaning of Section  3(a)(41) of
the Securities Exchange Act of 1934, as amended.

     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 7.99%.

     (b)  Characteristics.  The Contracts have the following characteristics
          ---------------
as  of the  Cut-off  Date:   (i)  except for  Group  I  Contracts secured  by
Manufactured  Homes  located  in  Texas,  North  Carolina,  Tennessee,  South
Carolina and  Virginia, not  more than  5.52% of  the Group  I Contracts  and
except for Group II Contracts secured by Manufactured Homes located in Texas,
North Carolina, Tennessee,  South Carolina and Kentucky, not  more than 6.55%
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  0.48%
of the Group I Contracts or 0.83% 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  32.31% of  the Group  I
Contracts or  33.91% 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 36 months or more than 360 months; (iv) the final scheduled payment date
on the  Group I Contract with the latest maturity November 2027 and the final
scheduled payment date on the Group  II Contract with the latest maturity  is
October 2027; (v)  no less than approximately  64.65% of the Group  I Initial
Principal  Amount  or 76.08%  of  the Group  II Initial  Principal  Amount is
attributable to  loans for purchases  of new Manufactured Homes,  and no more
than approximately 35.35%  of the Group I Initial  Principal Amount or 23.92%
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 February  1985 and no  Group II  Contract was originated  before April
1984;  (vii) no more than  18.84% of the Contracts  by Cut-Off Date principal
balance are  Contracts for which  the related land  was pledged in  lieu of a
down payment or  a trade-in; (viii) no more than 13.36%  of the Contracts are
Land Secured Contracts and no more than  5.59% of the Contracts are Land-and-
Home  Contracts; (ix)  no more than  1.88% of  the Contracts by  Cut-off Date
principal balance are Escalating Principal  Payment Contracts; (x) all 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
constant maturity of  five years; (xi) all  of the Group II  Contracts adjust
annually; (xii) each Group II Contract has an initial date for the adjustment
of  its Contract Rate no later than December 1, 1998 (xiii) the Gross Margins
on the Group II Contracts range from 1.42% to 10.88% and the weighted average
of such Gross Margins as of the Cut-off Date was approximately 4.526%.

     (c)  Computer Tape.  The Computer Tape made available by the Servicer
          -------------
as of the close of business  on October 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 and the Land-and-Home 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 or Land-and  Home Contract File, as applicable, (except
for any  certificate of  title or  original Mortgage  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, the  Contract Files  and the Land-and-Home  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  (a) the  Contract  File for  such  Contract is  in  the
     possession of  the Servicer or  (b) the Land-and-Home Contract  File for
     such Contract is  in the possession of  a custodian acting on  behalf of
     the Trustee;

         (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  $50,000,000,  $29,100,000,
$32,300,000, $12,700,000, $14,662,000,  $13,538,000, $10,154,000, $6,769,000,
$47,340,000,  $7,320,000, $3,271,000,  $4,361,000,  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 Certif-
icate 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  satis-
factory 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 repre-
     sentative 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  instru-
mentality 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
which is not a "U.S. Person".

     A "U.S. Person"  means (i) a citizen  or resident of the  United States,
(ii) a corporation, partnership or  other entity treated as a  corporation or
partnership for  United States  federal income tax  purposes organized  in or
under the laws of the  United States or any state thereof or  the District of
Columbia (other  than a partnership  that is not  treated as a  United States
person  under any  applicable Treasury  regulations) or  (iii) an  estate the
income of which is includible in gross income for United States tax purposes,
regardless of its source, or (iv) a trust if a court within the United States
is able to exercise primary supervision  over the administration of the trust
and  one  or  more  United  States  persons have  authority  to  control  all
substantial decisions of the trust.  Notwithstanding the  preceding sentence,
to the extent provided in regulations, certain trusts in existence on  August
20, 1996 and treated as United States  persons prior to such date that  elect
to continue to be treated as United States persons shall be considered United
States persons as well.  

     "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 indus-
try; 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,
1997D  (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,   1997D
(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; and

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

     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  or the Land-and-Home
Contract File, as  applicable, 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.  The Trustee, or a custodian appointed by
or on  behalf of  the Trustee, shall  maintain custody  of the  Land-and-Home
Contract Files.

     (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 1997D  (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 1997D  (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.

                              (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  Certif-
icates,  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 Pay-
ments  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 Certifi-
                      --------
cates 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 Certificate-
holders,  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,  1998, 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, 1998,  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 responsibil-
ities,  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 Agree-
ment 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
     (including appointing a  custodian to maintain custody  of the Land-and-
     Home Contract Files) 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 (including any custodian), 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 pro-
ceeding; 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: Paul Nichols
                              Title: Executive Vice President


                              THE CHASE MANHATTAN BANK,
                                as Trustee


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


                              CLAYTON HOMES, INC., as Provider
                                of the Limited Guarantee


                              By:
                                  ----------------------------
                              Name: Kevin Clayton
                              Title: President


STATE OF TENNESSEE  )
                    ) ss.:
COUNTY OF BLOUNT    )

     On the 1st day  of December, 1997 before me, a notary  public in and for
said State, personally appeared Paul Nichols, known to me to be the Executive
Vice  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 1st day of  December, 1997 before me, a notary public  in and for
said State,  personally  appeared  Kevin  Clayton, 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 1st day of December, 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, and, in
     the case of each Escalating  Principal Payment Contract, the original of
     the graduated payment 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 Secured 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:
October 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 _______________


December 7, 1997

               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
        SERIES 1997D, 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 1997D  (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 1997D)


                                 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:
October 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 _______________
December 7, 1997

               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
                          SERIES 1997D, 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 1997D  (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 1997D)

                                 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:
October 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:
December 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
               Series 1997D 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 1997D  (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 1997D)

                                 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:
October 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:
December 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
           Series 1997D 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 1997D  (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 1997D)


                                  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:
October 26, 1997
                                 Remittance Date after
                                 Latest Due Date:  ____ __, ____

First Remittance Date:
December 7, 1997


               MANUFACTURED HOUSING CONTRACT SENIOR/SUBORDINATE
                           PASS-THROUGH CERTIFICATE
                      Series 1997D 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 1997D  (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 1997D)


                                  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 October 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 October 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  1997D, issued pursuant to  the Pooling and
Servicing Agreement, dated  as of October 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 which is  not a  U.S. Person.   A "U.S. Person"
means (i) a  citizen or resident  of the United  States, (ii) a  corporation,
partnership  or other  entity treated  as  a corporation  or partnership  for
United States  federal income tax purposes organized in  or under the laws of
the United States  or any state  thereof or the  District of Columbia  (other
than  a partnership that is not  treated as a United  States person under any
applicable  Treasury regulations) or  (iii) an estate the  income of which is
includible in gross income for United States tax purposes, regardless  of its
source, or  (iv) a  trust if  a court  within the  United States  is able  to
exercise primary supervision  over the administration of the trust and one or
more  United  States  persons  have  authority  to  control  all  substantial
decisions  of the  trust.   Notwithstanding  the preceding  sentence, to  the
extent provided  in regulations,  certain trusts in  existence on  August 20,
1996 and  treated as United States persons  prior to such date  that elect to
continue to  be treated as United  States persons shall  be considered United
States persons as well.

     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 October 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