AMERCO /NV/
10-Q, 1998-02-12
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: AMERADA HESS CORP, 8-K, 1998-02-12
Next: U HAUL INTERNATIONAL INC, 10-Q, 1998-02-12



<PAGE  1>

           UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                        Washington, D.C. 20549

                               FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

           For the quarterly period ended December 31, 1997

                                  OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from __________________ to __________________

Commission      Registrant, State of Incorporation     I.R.S. Employer
File Number       Address and Telephone Number       Identification No.
_______________________________________________________________________

  0-7862          AMERCO                                 88-0106815
                  (A Nevada Corporation)
                  1325 Airmotive Way, Ste. 100
                  Reno, Nevada  89502-3239
                  Telephone (702) 688-6300


  2-38498         U-Haul International, Inc.             86-0663060
                  (A Nevada Corporation)
                  2727 N. Central Avenue
                  Phoenix, Arizona 85004
                  Telephone (602) 263-6645

Indicate by check mark whether the registrant (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange
Act  of 1934 during the preceding 12 months (or for such shorter period
that  the  registrant was required to file such reports), and  (2)  has
been subject to such filing requirements for the past 90 days.
Yes [X] No [ ].

22,614,087  shares  of  AMERCO  Common Stock,  $0.25  par  value,  were
outstanding at February 12, 1998.

5,385  shares  of  U-Haul International, Inc. Common Stock,  $0.01  par
value,  were  outstanding at February 12, 1998.  U-Haul  International,
Inc. meets the conditions set forth in General Instruction H(1)(a)  and
(b)  of  Form  10-Q and is therefore filing this form with the  reduced
disclosure format.
<PAGE  2>
                          TABLE OF CONTENTS



PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements.

         a)  Consolidated Balance Sheets as of December 31, 1997,
             March 31, 1997 and December 31, 1996...................    4

         b)  Consolidated Statements of Earnings for the Nine
             months ended December 31, 1997 and 1996................    6

         c)  Consolidated Statements of Changes in Stockholders'
             Equity for the Nine months ended December 31, 1997
             and 1996...............................................    7

         d)  Consolidated Statements of Earnings for the
             Quarters ended December 31, 1997 and 1996..............    8

         e)  Consolidated Statements of Cash Flows for the Nine
             months ended December 31, 1997 and 1996................    9

         f)  Notes to Consolidated Financial Statements -
             December 31, 1997, March 31, 1997 and
             December 31, 1996......................................   10

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations........................   17

PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K...........................   26

<PAGE 3>


















                          THIS PAGE LEFT
                        INTENTIONALLY BLANK
<PAGE  4>
                  PART I.  FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS.


               AMERCO AND CONSOLIDATED SUBSIDIARIES

                    Consolidated Balance Sheets
                                 

                                          December 31,  March 31,  December 31,
            ASSETS                            1997        1997          1996
                                          ------------------------------------
                                          (unaudited)   (audited)  (unaudited)
                                                       (in thousands)


Cash and cash equivalents               $    31,822      41,752         20,873
Receivables                                 251,064     238,523        237,866
Inventories                                  78,242      65,794         54,857
Prepaid expenses                             30,379      17,264         16,922
Investments, fixed maturities               864,321     859,694        885,865
Investments, other                          147,545     127,306        117,684
Deferred policy acquisition costs            41,257      48,598         52,919
Other assets                                 73,355      72,997         68,240
                                          ------------------------------------

Property, plant and equipment, at
  cost:
  Land                                      208,334     209,803        215,566
  Buildings and improvements                830,747     814,744        811,008
  Furniture and equipment                   208,374     199,126        196,248
  Rental trailers and other rental
    equipment                               179,733     170,407        171,143
  Rental trucks                           1,041,591     947,911        940,701
                                          ------------------------------------
                                          2,468,779   2,341,991      2,334,666
  Less accumulated depreciation           1,128,819   1,094,925      1,088,618
                                          ------------------------------------
    Total property, plant and
      equipment                           1,339,960   1,247,066      1,246,048
                                          ------------------------------------

























                                        $ 2,857,945   2,718,994      2,701,274
                                          ====================================

The  accompanying notes are an integral part of these  consolidated
financial statements.


<PAGE  5>

                                         
                                          December 31,  March 31,  December 31,
 LIABILITIES AND STOCKHOLDERS' EQUITY         1997         1997         1996
                                          ------------------------------------
                                          (unaudited)   (audited)  (unaudited)
                                                       (in thousands)

Liabilities:
  Accounts payable and accrued
    liabilities                         $    94,284     131,099        106,518
  Notes and loans                         1,074,409     983,550        933,410
  Policy benefits and losses, claims
    and loss expenses payable               493,003     469,134        484,254
  Liabilities from premium deposits         423,777     433,397        435,838
  Cash overdraft                             24,978      23,606         24,620
  Other policyholders' funds and
    liabilities                              26,695      30,966         31,663
  Deferred income                            42,803      35,247         33,991
  Deferred income taxes                      39,944       9,675         18,009
                                          ------------------------------------

Stockholders' equity:
  Serial preferred stock, with or
    without par value, 50,000,000
    shares authorized -
    Series A preferred stock, with no
      par value, 6,100,000 shares issued
      and outstanding as of December 31, 1997,
      March 31, 1997 and December 31, 1996        -           -          -
    Series B preferred stock, with no
      par value, 100,000 shares issued
      and outstanding as of December 31, 1997,
      March 31, 1997 and December 31, 1996        -           -          -
  Serial common stock, with or
    without par value, 150,000,000
    shares authorized -
    Series A common stock of $0.25 par
      value, 10,000,000 shares authorized,
      5,762,495 shares issued as of
      December 31, 1997,  March 31, 1997,
      and December 31, 1996                   1,441       1,441          1,441
  Common stock of $0.25 par value,
    150,000,000 shares authorized,
    36,487,505 shares issued as of
    December 31, 1997, March 31, 1997
    and December 31, 1996                     9,122       9,122          9,122
  Additional paid-in capital                337,444     337,933        338,528
  Foreign currency translation adjustment   (16,992)    (14,133)       (13,282)
  Unrealized gain on investments              7,749       4,411          1,614
  Retained earnings                         677,078     644,009        665,210
                                          ------------------------------------
                                          1,015,842     982,783      1,002,633
  Less:
    Cost of common shares in treasury,
      (19,635,913 shares as of December 31,
      1997, March 31, 1997,
      and December 31, 1996)                359,723     359,723        348,923
    Unearned employee stock
      ownership plan shares                  18,067      20,740         20,739
                                          ------------------------------------
         Total stockholders' equity         638,052     602,320        632,971

Contingent liabilities and commitments


                                        $ 2,857,945   2,718,994      2,701,274
                                          ====================================
<PAGE 6>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

                Consolidated Statements of Earnings

                  Nine months ended December 31,
                            (Unaudited)

                                                   1997         1996
                                              ----------------------
                                                (in thousands except
                                                   per share data)

Revenues
  Rental revenue                            $    811,191     781,193
  Net sales                                      143,866     141,728
  Premiums                                       119,890     116,671
  Net investment income                           36,388      36,802
                                              ----------------------
       Total revenues                          1,111,335   1,076,394

Costs and expenses
  Operating expense                              683,240     673,728
  Cost of sales                                   82,312      84,305
  Benefits and losses                            130,914     109,156
  Amortization of deferred acquisition
    costs                                         10,679      12,404
  Depreciation, net                               59,880      51,186
                                              ----------------------
       Total costs and expenses                  967,025     930,779

Earnings from operations                         144,310     145,615

Interest expense, net of interest
  income of $10,307 and $21,402 in
  1997 and 1996, respectively                     49,301      35,060
                                              ----------------------

Pretax earnings from operations                   95,009     110,555
Income tax expense                               (32,169)    (40,347)
                                              ----------------------

Earnings from operations before
  extraordinary loss on early
  extinguishment of debt                          62,840      70,208
Extraordinary loss on early
  extinguishment of debt, net                    (13,984)     (2,319)
                                              ----------------------

       Net earnings                         $     48,856      67,889
                                              ======================
Earnings per common share:
  Earnings from operations before
    extraordinary loss on early
    extinguishment of debt                  $       2.15        2.17
  Extraordinary loss on early
    extinguishment of debt, net                     (.64)       (.09)
                                              ----------------------

      Net earnings                          $       1.51        2.08
                                              ======================

Weighted average common shares outstanding    21,890,250  26,683,455
                                              ======================


The  accompanying notes are an integral part of these  consolidated
financial statements.
<PAGE  7>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

    Consolidated Statements of Changes in Stockholders' Equity

                  Nine months ended December 31,
                            (Unaudited)

                                                   1997       1996
                                                -------------------
                                                    (in thousands)
Series A common stock of $0.25 par value:
  10,000,000 shares authorized, 5,762,495
  shares issued as of December 31, 1997,
  March 31, 1997 and December 31, 1996
    Beginning and end of period                $   1,441      1,441
                                                 ------------------

Common stock of $0.25 par value:
  150,000,000 shares authorized, 36,487,505
  shares issued as of December 31, 1997,
  March 31, 1997 and December 31, 1996
    Beginning of period                            9,122      8,559
      Issuance of common stock                       -          563
                                                 ------------------
    End of period                                  9,122      9,122
                                                 ------------------

Additional paid-in capital:
  Beginning of period                            337,933    165,756
    Issuance of common stock under ESOP              511        485
    Issuance of common stock                         -       73,665
    Issuance of preferred stock                   (1,000)    98,622
                                                 ------------------
  End of period                                  337,444    338,528
                                                 ------------------

Foreign currency translation:
  Beginning of period                            (14,133)   (11,877)
  Change during period                            (2,859)    (1,405)
                                                 ------------------
  End of period                                  (16,992)   (13,282)
                                                 ------------------

Unrealized gain (loss) on investments:
  Beginning of period                              4,411     11,097
  Change during period                             3,338     (9,483)
                                                 ------------------
  End of period                                    7,749      1,614
                                                 ------------------

Retained earnings:
  Beginning of period                            644,009    609,019
    Net earnings                                  48,856     67,889
    Dividends paid to stockholders:
      Preferred stock Series A ($1.59 per share)  (9,723)    (9,723)
      Preferred stock Series B($60.64 per share
        for 1997 and $19.75 per share for 1996)   (6,064)    (1,975)
                                                 ------------------
  End of period                                  677,078    665,210
                                                 ------------------

Less Treasury stock:
  Beginning of period                            359,723    111,118
  Net increase (12,426,836 shares in 1996)           -      237,805
                                                 ------------------
  End of period                                  359,723    348,923
                                                 ------------------

Less Unearned employee stock ownership
    plan shares:
  Beginning of period                             20,740     23,329
    Increase in loan                                   4          1
    Proceeds from loan                            (2,677)    (2,591)
                                                 ------------------
  End of period                                   18,067     20,739
                                                 ------------------

Total stockholders' equity                     $ 638,052    632,971
                                                 ==================


The  accompanying notes are an integral part of these  consolidated
financial statements.
<PAGE  8>                                 
               AMERCO AND CONSOLIDATED SUBSIDIARIES

                Consolidated Statements of Earnings

                    Quarters ended December 31,
                            (Unaudited)

                                                   1997         1996
                                              -------------------------
                                                 (in thousands except          
                                                   per share data)

Revenues
  Rental revenue                            $    234,345       226,772
  Net sales                                       35,401        34,536
  Premiums                                        40,045        43,922
  Net investment income                           12,752        11,662
                                              ------------------------
       Total revenues                            322,543       316,892

Costs and expenses
  Operating expense                              221,410       227,670
  Cost of sales                                   20,658        21,666
  Benefits and losses                             48,881        42,440
  Amortization of deferred acquisition
    costs                                          3,556         4,347
  Depreciation, net                               20,607        19,447
                                              ------------------------
       Total costs and expenses                  315,112       315,570

Earnings from operations                           7,431         1,322

Interest expense, net of interest
  income of $3,243 and $2,765 in
  1997 and 1996, respectively                     15,657        17,346
                                              ------------------------

Pretax loss from operations                       (8,226)      (16,024)
Income tax expense                                 2,836         6,486
                                              ------------------------

Loss from operations before
  extraordinary loss on early
  extinguishment of debt                          (5,390)       (9,538)
Extraordinary loss on early
  extinguishment of debt, net                     (9,846)         (315)
                                              ------------------------

       Net loss                             $    (15,236)       (9,853)
                                              ========================


Loss per common share:
Loss from operations before
  extraordinary loss on early
  extinguishment of debt                    $       (.49)         (.72)
Extraordinary loss on early
  extinguishment of debt, net                       (.45)         (.02)
                                              ------------------------

       Net loss                             $       (.94)         (.74)
                                              ========================


Weighted average common shares outstanding    21,901,521    20,359,869
                                              ========================




The  accompanying notes are an integral part of these  consolidated
financial statements.
<PAGE  9>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

               Consolidated Statements of Cash Flows

                  Nine months ended December 31,
                            (Unaudited)
                                                   1997         1996
                                                ---------------------
                                                    (in thousands)
Cash flows from operating activities:
  Net earnings                                $   48,856       67,889
    Depreciation and amortization                 92,184       71,813
    Provision for losses on accounts
      receivable                                   3,496        2,791
    Net (gain) loss on sale of real and
      personal property                             (667)      (6,461)
    Gain on sale of investments                     (315)        (173)
    Changes in policy liabilities and
      accruals                                    37,431       24,146
    Additions to deferred policy
      acquisition costs                           (4,890)     (11,873)
    Net change in other operating assets
      and liabilities                            (48,252)     (56,759)
                                                 --------------------
Net cash provided by operating activities        127,843       91,373
                                                 --------------------

Cash flows from investing activities:
  Purchases of investments:
    Property, plant and equipment               (317,189)    (159,744)
    Fixed maturities                             (94,451)    (132,855)
    Equity investments                           (24,500)        -
    Mortgage loans                               (13,380)     (18,939)
    Real estate                                      -           (767)
  Proceeds from sale of investments:
    Property, plant and equipment                163,503      214,411
    Fixed maturities                              95,562      106,564
    Real estate                                      685          599
    Mortgage loans                                15,222       35,525
  Changes in other investments                     1,793         (931)
                                                 --------------------
Net cash provided (used) by investing
  activities                                    (172,755)      43,863
                                                 --------------------

Cash flows from financing activities:
  Net change in short-term borrowings            171,500     (328,000)
  Proceeds from notes                            300,000      487,800
  Debt issuance costs                             (1,936)      (4,724)
  Loan to leveraged Employee Stock
    Ownership Plan                                    (4)          (1)
  Proceeds from leveraged Employee Stock
    Ownership Plan                                 2,677        2,591
  Extraordinary loss on early
    extinguishment of debt, net                  (13,984)      (2,319)
  Principal payments on notes                   (380,641)    (224,610)
  Issuance of common stock                           -         74,228
  Issuance of preferred stock                     (1,000)      98,622
  Net change in cash overdraft                     1,372       (7,539)
  Dividends paid                                 (15,787)     (11,698)
  Treasury stock acquisitions                        -       (237,805)
  Investment contract deposits                    17,990       51,162
  Investment contract withdrawals                (45,205)     (43,238)
                                                 --------------------
Net cash provided (used) by
  financing activities                            34,982     (145,531)
                                                 --------------------
Increase (decrease) in cash and
  cash equivalents                                (9,930)     (10,295)
Cash and cash equivalents at
  beginning of period                             41,752       31,168
                                                 --------------------
Cash and cash equivalents at
  end of period                               $   31,822       20,873
                                                 ====================


The  accompanying notes are an integral part of these  consolidated
financial statements.
<PAGE 10>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

            Notes to Consolidated Financial Statements

      December 31, 1997, March 31, 1997 and December 31, 1996
                            (Unaudited)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION
     AMERCO,  a  Nevada corporation (the Company), is  the  holding
company for U-Haul International, Inc. (U-Haul), Amerco Real Estate
Company  (AREC),  Republic  Western Insurance  Company  (RWIC)  and
Oxford Life Insurance Company (Oxford).

PRINCIPLES OF CONSOLIDATION
     The consolidated financial statements include the accounts  of
the  parent corporation, AMERCO, and its subsidiaries, substantially all
of which are wholly-owned. All  material intercompany accounts and
transactions of AMERCO and its subsidiaries have been eliminated.
     
     The  consolidated balance sheets as of December 31,  1997  and
1996,  and the related consolidated statements of earnings, changes
in  stockholders'  equity and cash flows  for  the  quarters  ended
December  31,  1997  and  1996 are unaudited;  in  the  opinion  of
management,  all  adjustments necessary for a fair presentation  of
such  financial  statements have been included.   Such  adjustments
consisted only of normal recurring items.  Interim results are  not
necessarily indicative of results for a full year.
     
     The  operating  results  and financial  position  of  AMERCO's
consolidated insurance operations are determined on a  one  quarter
lag.   There  were no effects related to intervening  events  which
would  significantly  affect  consolidated  financial  position  or
results  of  operations  for  the  financial  statements  presented
herein.
     
     The  financial statements and notes are presented as permitted
by Form 10-Q and do not contain certain information included in the
Company's annual financial statements and notes.

     Property,  plant  and equipment are carried at  cost  and  are
depreciated on the straight-line and accelerated methods  over  the
estimated  useful lives of the assets.  Maintenance is  charged  to
operating expenses as incurred, while renewals and betterments  are
capitalized.  Major overhaul costs are amortized over the estimated
period  benefited.   Gains  and losses on dispositions  are  netted
against depreciation expense when realized.
     
     Basic earnings per share are computed by dividing net earnings after
deduction  of  preferred stock dividends by  the  weighted  average
number  of  common  shares  outstanding, excluding  shares  of  the
employee  stock ownership plan that have not been committed  to  be
released.    Preferred  dividends  include  undeclared  or   unpaid
dividends of the Company.  The Company does not have any potential common
stock that was not included in the calculation of diluted earnings per
share because it is antidilutive in the current period.
     
     Certain  reclassifications have been  made  to  the  financial
statements  for the nine months ended December 31, 1996 to  conform
with the current year's presentation.
<PAGE 11>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)


2.   INVESTMENTS
  
     A  comparison of amortized cost to market for fixed maturities
is as follows:

September 30, 1997     
- ------------------     Par Value               Gross       Gross    Estimated
  Consolidated         or number  Amortized  unrealized  unrealized   market
  Held-to-Maturity     of shares     cost      gains       losses      value
                       ------------------------------------------------------
                                            (in thousands)

  U.S. treasury
    securities
    and government
    obligations        $  16,663  $  16,499      1,154          (9)   17,644
  U.S. government
    agency mortgage-
    backed securities  $  46,128     45,886        495      (1,174)   45,207
  Obligations of
    states and
    political
    subdivisions       $  28,170     27,995      1,311          (2)   29,304
  Corporate
    securities         $ 162,740    166,435      4,136        (591)  169,980
  Mortgage-backed
    securities         $ 107,256    105,844      1,767        (757)  106,854
  Redeemable preferred
    stocks                 1,343     38,426        832         (75)   39,183
                                    ----------------------------------------
                                    401,085      9,695      (2,608)  408,172
                                    ----------------------------------------

September 30, 1997     
- ------------------     Par Value               Gross       Gross    Estimated
  Consolidated         or number  Amortized  unrealized  unrealized   market
  Available-for-Sale   of shares     cost      gains       losses      value
                       ------------------------------------------------------
  U.S. treasury
    securities and
    government
    obligations        $  11,685     11,757        900         -      12,657
  U.S. government
    agency mortgage-
    backed securities  $  29,359     28,776        900          (4)   29,672
  States,
    municipalities
    and political
    subdivisions       $  15,880     16,271        629         (54)   16,846
  Corporate
    securities         $ 299,952    302,766      9,910      (1,071)  311,605
  Mortgage-backed
    securities         $  75,157     74,685      2,384        (128)   76,941
  Redeemable preferred
    stocks                   571     14,869        646         -      15,515
                                    ----------------------------------------
                                    449,124     15,369      (1,257)  463,236
                                    ----------------------------------------

         Total                    $ 850,209     25,064      (3,865)  871,408
                                    ========================================
     In   February   1997,  the  Company,  through  its   insurance
subsidiaries, invested in the equity of a limited partnership in  a
Texas-based self-storage corporation.  RWIC invested $13,500,000 in
exchange  for  a  27.3%  limited partnership  and  Oxford  invested
$11,000,000 in exchange for a 22.2% limited partnership. U-Haul  is
a  50%  owner  of a corporation which is a general partner  in  the
Texas-based   self-storage  corporation.    The   Company   has   a
$10,000,000 note receivable from the corporation.


<PAGE 12>

               AMERCO AND CONSOLIDATED SUBSIDIARIES

       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)



3.   SUMMARIZED  CONSOLIDATED FINANCIAL  INFORMATION  OF  INSURANCE
SUBSIDIARIES
     
     A  summary  consolidated balance sheet for RWIC  is  presented
below:

                                                          September 30,
                                                     ---------------------
                                                         1997        1996
                                                     ---------------------
                                                          (in thousands)

    Investments - fixed maturities                 $   413,196     395,365
    Other investments                                   22,571      11,535
    Receivables                                        119,367     130,285
    Deferred policy acquisition costs                    5,663      10,342
    Due from affiliate                                  33,020      52,747
    Deferred federal income taxes                       17,531      17,573
    Other assets                                        18,917       7,939
                                                       -------------------

         Total assets                              $   630,265     625,786
                                                       ===================

    Policy liabilities and accruals                $   361,146     339,542
    Unearned premiums                                   50,586      66,433
    Other policyholders' funds and liabilities          23,028      24,544
                                                       -------------------
         Total liabilities                             434,760     430,519

    Stockholder's equity                               195,505     195,267
                                                       -------------------

              Total liabilities and
                stockholder's equity               $   630,265     625,786
                                                       ===================

     A   summarized  consolidated  income  statement  for  RWIC  is
presented below:

                                               Nine months ended September 30, 
                                               -------------------------------
                                                     1997            1996
                                               ------------------------------- 
                                                          (in thousands)

    Premiums                                   $   118,753         108,432
    Net investment income                           23,222          22,742
                                                   -----------------------
         Total revenue                             141,975         131,174
         
    Benefits and losses                            113,749          92,330
    Amortization of deferred policy
      acquisition costs                              6,466           7,393
    Other expenses                                  19,902          18,587
                                                   -----------------------
         Income from operations                      1,858          12,864
    Federal income tax expense                         (35)         (3,830)
                                                   -----------------------

    Net income                                 $     1,823           9,034
                                                   =======================
<PAGE 13>
               AMERCO AND CONSOLIDATED SUBSIDIARIES
                                 
       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)

3.   SUMMARIZED  CONSOLIDATED FINANCIAL  INFORMATION  OF  INSURANCE
SUBSIDIARIES, continued

     A  summary  consolidated balance sheet for Oxford is presented
below:

                                                          September 30,
                                                     ---------------------
                                                         1997        1996
                                                     ---------------------
                                                          (in thousands)

    Investments - fixed maturities                 $   451,125     490,500
    Other investments                                  102,467      84,839
    Receivables                                         12,357      14,906
    Deferred policy acquisition costs                   35,594      42,577
    Due from affiliate                                     260         112
    Other assets                                         1,667       2,318
                                                       -------------------

         Total assets                              $   603,470     635,252
                                                       ===================

    Policy liabilities and accruals                $    81,271      78,478
    Premium deposits                                   423,777     435,838
    Other policyholders' funds and liabilities           5,524      10,758
    Deferred taxes                                      10,457       9,751
                                                       -------------------
         Total liabilities                             521,029     534,825

    Stockholder's equity                                82,441     100,427
                                                       -------------------

              Total liabilities and
                stockholder's equity               $   603,470     635,252
                                                       ===================
     
     A  summarized  consolidated income  statement  for  Oxford  is
presented below:

                                               Nine months ended September 30, 
                                               -------------------------------
                                                     1997            1996
                                               ------------------------------- 
                                                        (in thousands)

    Premiums                                   $    19,259          21,276
    Net investment income                           13,400          13,949
                                                   -----------------------
         Total revenue                              32,659          35,225

    Benefits and losses                             17,165          16,826
    Amortization of deferred policy
      acquisition costs                              4,213           5,011
    Other expenses                                   4,063           4,618
                                                   -----------------------
         Income from operations                      7,218           8,770
    Federal income tax expense                      (2,036)         (3,094)
                                                   -----------------------

    Net income                                 $     5,182           5,676
                                                   =======================
     
     On  November 18, 1997, Oxford purchased all of the issued  and
outstanding  shares of Encore Financial, Inc. and its  subsidiaries
(Encore)  for $11,569,000.   Encore's primary subsidiary is North American
Insurance Company (NAI).  NAI is an insurance company domiciled in the  state
of  Wisconsin  whose premium volume is primarily derived  from  the
sale  of credit life and disability products.  On November 24, 1997
Oxford  purchased all of the issued and outstanding shares of  Safe
Mate Life Insurance Company for $2,243,000, domiciled in the state of Texas,
whose premium  volume  is  derived  from the  sale  of  credit  life  and
disability  products.   These purchases greatly  increase  Oxford's
distribution  channels and enhance administrative  capabilities  in
these markets.
<PAGE 14>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)

     
4.  NOTES AND LOANS
     
     During   the  second  quarter  of  fiscal  1998,  the  Company
extinguished   $76.0  million  of  10.27%  interest-bearing   notes
originally  due in fiscal 1999 through fiscal 2002.  This  resulted
in  an  extraordinary loss of $4.1 million,  net  of  tax  of  $2.3
million ($0.19 per share).

      In  October 1997, the Company issued $300.0 million  of  Bond
Back  Asset  Trust  Certificates (BATs).  The net proceeds were used
to initially prepay floating rate indebtedness of the Company  under
revolving credit agreements. Subsequent to the funding of the BATs,
the Company extinguished $256.0 million of 6.61% to 8.13% interest-bearing
notes  originally  due in fiscal 1999 through  fiscal  2010.   This
resulted  in an extraordinary loss of $9.8 million, net of  tax  of
$5.4 million ($0.45 per share).

     During   the  second  quarter  of  fiscal  1997,  the  Company
extinguished  $76.3 million of debt and $86.2 million of  long-term
notes  originally  due in fiscal 1997 through  fiscal  1999.   This
resulted  in an extraordinary loss of $2.3 million, net of  tax  of
$1.4 million ($0.09 per share).



5.  CONTINGENT LIABILITIES AND COMMITMENTS

     During  the  nine months ended December 31, 1997, a subsidiary
of  U-Haul entered into eighteen transactions, whereby the  Company
sold  rental trucks and subsequently leased back.  The Company  has
guaranteed $25,884,000 of residual values for these assets  at  the
end  of  the respective lease terms.  U-Haul also entered into  two
transactions, whereby the Company sold and subsequently leased back
computer  equipment.  Following are the lease commitments  for  the
leases  executed  during the nine months ended December  31,  1997,
which have a term of more than one year (in thousands):


                                Year ended           Lease
                                 March 31,        Commitments
                               ------------------------------

                                  1998              $  (5,330)
                                  1999                 (5,735)
                                  2000                 (5,735)
                                  2001                  4,262
                                  2002                 11,766
                                  Thereafter           39,007
                                                     --------
                                                    $  38,235
                                                     ========
                                 
     During the nine months ended December 31, 1997, the Company
has reduced future lease commitments by $83,713,000 through early
termination of certain leases.  Residual value guarantees were also
reduced by $14,301,000 in connection with the terminations.
     
     In  the  normal course of business, the Company is a defendant
in  a  number of suits and claims.  The Company is also a party  to
several  administrative proceedings arising from  state  and  local
provisions that regulate the removal and/or clean-up of underground
fuel  storage tanks.  It is the opinion of management that none  of
such   suits,   claims  or  proceedings  involving   the   Company,
individually  or  in the aggregate, are expected  to  result  in  a
material loss.
<PAGE 15>
               AMERCO AND CONSOLIDATED SUBSIDIARIES

       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)


6.  SUPPLEMENTAL CASH FLOWS INFORMATION

     The   (increase)  decrease  in  receivables,  inventories  and
accounts payable and accrued liabilities net of other operating and
investing activities follows:

                                         Nine months ended December 31,
                                               1997         1996
                                             ---------------------

                                                (in thousands)

        Receivables                       $  (12,262)       86,194
                                             =====================
        Inventories                       $  (12,448)       (8,966)
                                             =====================
        Accounts payable and
          accrued liabilities             $  (38,065)      (82,175)
                                             =====================

     Income   taxes  paid  in  cash  amounted  to  $1,367,000   and
$4,780,000  for the nine months ended December 31, 1997  and  1996,
respectively.
     
     Interest  paid in cash amounted to $59,009,000 and $55,631,000
for the nine months ended December 31, 1997 and 1996, respectively.


7.  EARNINGS PER SHARE

     Basic earnings per share are computed based on the weighted  average
number  of  shares outstanding for the year and quarterly  periods,
excluding shares of the employee stock ownership plan that have not
been   committed  to  be  released.   Preferred  dividends  include
undeclared  or  unpaid  dividends of the Company.   Net  income  is
reduced for preferred dividends for purposes of the calculation. The Company
does not have any potential common stock that was not included in the
calculation of diluted earnings per share because it is antidilutive in
the current period.
     
     The  following table reflects the calculation of the  earnings
per share (in thousands except per share data):

                                    Nine months ended          Quarters ended
                                      December 31,               December 31,
                                       1997        1996        1997        1996
                                 ----------------------  ----------------------

Earnings from operations
  before extraordinary
  loss on early extinguishment
   of  debt                    $     62,840      70,208      (5,390)     (9,538)
Less dividends
   on  preferred shares              15,863      12,321       5,292       5,203
                                 ----------------------  ----------------------
                                     46,977      57,887     (10,682)    (14,741)
Extraordinary loss on early
   extinguishment of debt           (13,984)     (2,319)     (9,846)       (315)

                                 ----------------------  ----------------------
Net earnings for per
   share  calculation          $     32,993      55,568     (20,528)    (15,056)
                                 ======================  ======================

Net earnings for per share:

Earnings from operations
  before extraordinary loss
  on early extinguishment
   of  debt                    $       2.15        2.17        (.49)       (.72)
Extraordinary loss on early
   extinguishment of debt, net         (.64)       (.09)       (.45)       (.02)
                                 ----------------------  ----------------------

Net earnings                   $       1.51        2.08        (.94)       (.74)
                                 ======================  ======================

Weighted average common
  shares outstanding             21,890,250  26,683,455  21,901,521  20,359,869
                                 ======================  ======================
<PAGE  16>

               AMERCO AND CONSOLIDATED SUBSIDIARIES

       Notes to Consolidated Financial Statements, Continued
                            (Unaudited)
     
8.  RELATED PARTIES

     During  the  nine months ended December 31, 1997, a subsidiary
held  various senior and junior notes with SAC Holding  Corporation
and  its  subsidiaries (SAC Holdings).  The voting common stock  of
SAC  Holdings is held by Mark V. Shoen, a major stockholder of  the
Company.
     
     The  Company's  subsidiary  received  principal  payments   of
$3,725,000  and interest payments of $5,014,000 from  SAC  Holdings
during the period.
     
     The  Company  currently manages the properties  owned  by  SAC
Holdings  pursuant  to  a  management agreement,  under  which  the
Company receives a management fee equal to 6% of the gross receipts
from  the  properties.   The Company received  management  fees  of
$1,387,000  during the nine months ended December  31,  1997.   The
management  fee percentage is consistent with the fees received  by
the Company for other properties managed by the Company.


9.  NEW ACCOUNTING STANDARDS

     On  April  1,  1995,  the  Company  implemented  Statement  of
Position  93-7,  "Reporting on Advertising Costs",  issued  by  the
Accounting  Standards Executive Committee in December  1993.   This
statement of position  provides guidance on financial reporting  on
advertising   costs   in   annual   financial   statements.   The
Company is currently reviewing its implementation procedures.

     Other  pronouncements issued by the Financial Standards  Board
with  future  effective  dates are either  not  applicable  or  not
material to the consolidated financial statements of the Company.

10.  SUBSEQUENT EVENTS

     In  January  1998, the Company redeemed 25,000 shares  of  its
Series B Preferred Stock for $25,000,000.  The shares were convertible
under certain circumstances into 1,000,000 shares, subject to the
Company's prior right to redeem the Series B Preferred Stock, of
AMERCO's Common Stock.

     On  February 3, 1998, the Company declared a cash dividend  of
$3,241,000 ($0.53125 per preferred share) to preferred stockholders
of record as of February 13, 1998.

<PAGE 17>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS.

RESULTS OF OPERATIONS
     The following table shows industry segment data from the Company's
three  primary  industry segments:  Moving and Storage  Operations,
Property and Casualty Insurance and Life Insurance.  Moving and Storage
Operations is composed of the operations of U-Haul, which consists of
the rental of trucks, automobile-type trailers and self-storage space
and  sales of related products and services and AREC.  Property and
Casualty  Insurance is composed of the operations  of  RWIC,  which
operates in various property and casualty lines.  Life Insurance is
composed of the operations of Oxford, which operates in various life,
accident and health and annuity lines.  The Company's U-Haul Moving and
Storage  Operations are seasonal and proportionately  more  of  the
Company's revenues and net earnings are generated in the first  and
second quarters of each fiscal year (April through September).

                    Moving and Property and            Adjustments
                      Storage    Casualty     Life        and
                    Operations  Insurance  Insurance  Eliminations Consolidated
                    -----------------------------------------------------------
                                            (in thousands)
Nine months ended
December 31, 1997
Revenues:
  Outside           $  954,823    124,771    31,741          -        1,111,335
  Intersegment             -       17,204       918      (18,122)           -
                     ----------------------------------------------------------
    Total revenues     954,823    141,975    32,659      (18,122)     1,111,335
                     ==========================================================
Operating profit    $  135,234      1,858     7,218          -          144,310
                     ============================================
Interest expense                                                         49,301
                                                                       --------
Pretax earnings
  from operations                                                     $  95,009
                                                                       ========
Identifiable assets $1,952,967    630,265   603,470     (328,757)     2,857,945
                     ==========================================================


                    Moving and Property and           Adjustments
                      Storage    Casualty     Life        and
                    Operations  Insurance  Insurance  Eliminations Consolidated
                    -----------------------------------------------------------
                                            (in thousands)
Nine months ended
December 31, 1996
Revenues:
  Outside           $  923,032    118,883    34,479          -        1,076,394
  Intersegment            -        12,291       746      (13,037)           -
                     ----------------------------------------------------------
    Total revenues     923,032    131,174    35,225      (13,037)     1,076,394
                     ==========================================================
Operating profit    $  123,981     12,864     8,770          -          145,615
                     ============================================
Interest expense                                                         35,060
                                                                       --------
Pretax earnings
  from operations                                                     $ 110,555
                                                                       ========
Identifiable assets $1,769,568    625,786   635,252     (329,332)     2,701,274
                     ==========================================================

<PAGE 18>
NINE  MONTHS  ENDED  DECEMBER 31, 1997  VERSUS  NINE  MONTHS  ENDED
DECEMBER 31, 1996

Moving and Storage Operations
     Revenues consist of rental revenues and net sales.

     Rental  revenues  increased by $30.0  million,  approximately
3.8%,  to  $811.2 million in the first nine months of fiscal  1998.
This  increase  primarily  reflects  the  growth  in  truck  rental
revenues  which  benefited  from transactional  growth  and  higher
average revenue per transaction.

     Net  sales  revenues were $143.9 million in  the  first  nine
months   of   fiscal  1998,  which  represents   an   increase   of
approximately  1.6% from the first nine months of fiscal  1997  net
sales  of  $141.7 million.  Revenue growth from the sale of  moving
support  items (i.e. boxes, etc.) and propane resulted  in  a  $4.8
million increase during the first nine months of fiscal 1998, which
was  partially offset by a net decrease in revenue from other sales
categories.

     Cost  of sales was $82.3 million in the first nine months  of
fiscal 1998, which represents a decrease of approximately 2.4% from
$84.3  million for the same period in fiscal 1997.  Lower  material
costs associated with the sale of gasoline which corresponds  to  a
$1.2  million  decline in gasoline sales was primarily  responsible
for the decline.

     Operating expenses increased to $677.4 million in  the  first
nine  months of fiscal 1998 from $663.6 million in the  first  nine
months  of  fiscal  1997, an increase of approximately  2.1%.   The
change  from  the  prior  year primarily reflects  a  $7.9  million
increase  in  insurance costs due to increased  cost  of  risk  and
higher rental activity and a $4.7 million increase in lease expense
due  to  new  leasing  activity within the rental  fleet  and  with
storage  facilities.    Collectively, all other  operating  expense
categories increased by $1.2 million, approximately 0.2%, to $540.5
million.

     Net  depreciation expense for the first nine months of fiscal
1998  was  $59.9 million, as compared to $51.2 million in the  same
period of the prior year.

Property and Casualty
     RWIC's  gross  premium  writings for the  nine  months  ended
September  30,  1997  were $129.8 million, as  compared  to  $133.0
million  in  the  nine  months  ended  September  30,  1996.   This
represents  a  decrease of $3.2 million,  or  2.4%.   As  in  prior
periods,  the  rental industry market accounts  for  a  significant
share of total premiums, approximately 53.9% and 47.9% in the  nine
months  ended  September  30, 1997 and 1996,  respectively.   These
writings include U-Haul customers, fleetowners and U-Haul  as  well
as  other  rental  industry insureds with similar  characteristics.
RWIC  continues  underwriting professional reinsurance  via  broker
markets.   Premiums in this area decreased during the  nine  months
ended  1997 to 27.6% of total gross premiums, from comparable  1996
figures  of 27.9%, due to the timing of premium recognition.   RWIC
continues  its direct multiple peril coverage of various commercial
properties  and businesses in 1997.  These premiums  accounted  for
13.2%  of  the  total  gross premiums for  the  nine  months  ended
September 30, 1997 as compared to 9.5% for the same period in 1996.
The  increase is the result of planned business expansion.  Premium
writings in selected general agency lines were 5.3% of total  gross
premium  writings  for  the  period ended  September  30,  1997  as
compared  to  14.7%  in  the same period  of  1996.  This  decrease
resulted  from  the cancellation of a general agency  agreement  in
November 1996.

     Net  earned  premiums increased $10.4 million,  or  9.6%,  to
$118.8  million  for  the  nine months ended  September  30,  1997,
compared  with  premiums of $108.4 million  for  the  period  ended
September  30,  1996.  The increase was primarily  due  to  planned
business expansion in the rental industry and direct multiple peril
markets, offset by a decrease of $4.8 million in general agency and
assumed  treaty reinsurance segments.  The rental industry  markets
increased to $69.6 million or 58.6% over comparable 1996 figures of
$57.0 million or 52.6% of total net earned premiums.  The expansion
of  the direct multiple peril line resulted in an increase of  $2.5
million  over  1996's net earned premiums of $9.9 million  for  the
period.   The  1997 decrease of $3.0 million in the general  agency
lines  resulted  from  the cancellation of an agency  agreement  in
November 1996.

     Net  investment income was $23.2 million for the period ended
September  30,  1997, an increase of 2.2% over 1996 net  investment
income  of $22.7 million.  The marginal increase resulted  from  an
increase in the amount of preferred stock in RWIC's portfolio.
<PAGE 19>
     Underwriting  expenses incurred were $140.1 million  for  the
nine months ended September 30, 1997, an increase of $21.8 million,
or  18.4% over 1996.  Comparable underwriting expenses incurred for
the first nine months of 1996 were $118.3 million.  The increase is
attributed  to  increased commission expense and  losses  incurred.
Increased  commission  expense on the rental  industry  and  direct
multiple  peril  markets  resulted from  the  planned  increase  in
premium  writings  and  represents $1.8 million  of  the  increase.
Losses  incurred  increased $19.8 million in the  rental  industry,
general  agency  lines,  and assumed treaty  reinsurance  segments,
offset  by  a  decrease  in  the  direct  multiple  peril  markets.
Approximately $18.2 million of the increase in losses  incurred  is
attributable  to  all  programs and  result  from  an  increase  in
liabilities  for  unpaid claims due to estimated future  losses  on
current  and  prior  business,  a  component  of  losses  incurred.
Increased  net  paid losses in the general agency,  assumed  treaty
reinsurance and rental industry lines, were offset by a decrease in
the direct multiple peril segment.  All other underwriting expenses
increased in the aggregate by $2.0 million.

     RWIC completed the nine months ended September 30, 1997  with
income  before  tax  expense of $1.9 million as compared  to  $12.9
million  for  the  same  period ended  September  30,  1996.   This
represents  a  decrease  of  $11.0 million,  or  85.3%  over  1996.
Increased  premium  earnings and marginal  investment  income  were
offset by increased underwriting expenses as discussed above.

Life Insurance
     Premiums  from Oxford's reinsurance lines before intercompany
eliminations were $13.1 million for the nine months ended September
30,  1997, a decrease of $2.5 million, or approximately 16.0%  over
1996,  and  accounted  for 68.0% of Oxford's premiums  for  the  nine
months ended September 30, 1997. These premiums are primarily  from
term  life  insurance and deferred annuity reinsurance  agreements.
Decreases  in  premiums  are primarily  from  the  aging  of  these
reinsurance agreements.

     Premiums  from  Oxford's  direct  lines  before  intercompany
eliminations  were $6.2 million premiums for the nine months  ended
September  30, 1997, an increase of $0.5 million or 8.8%  from  the
same  period of 1996.  This increase in direct premium is primarily
attributable  to the Company's disability and group life  business.
Oxford's  direct  business  related to group  life  and  disability
coverage  issued  to employees of the Company for the  nine  months
ended  September  30,  1997  accounted for  approximately  9.8%  of
premiums.   Other  direct lines, including credit life  and  health
business,  accounted for approximately 22.2% of  Oxford's  premiums
for the nine months ended September 30, 1997.

     Net  investment  income before intercompany eliminations  was
$13.4 million and $13.9 million for the nine months ended September
30,  1997 and 1996, respectively.  This decrease is due to a  lower
asset base resulting from a dividend paid to Oxford's parent.

     Benefits and expenses incurred were $25.4 million for the nine
months  ended  September 30, 1997 and $26.5 million  for  the  nine
months ended September 30, 1996.

     Operating   profit   before  tax  and  before   intercompany
elimination decreased by $1.6 million, or approximately  18.2%,  in
1997  to  $7.2  million, primarily due to the decrease  in  premium
income  and lower asset base attributable to the dividend  paid  to
Oxford's parent.

Interest Expense, net
     Interest  expense net of interest income increased  by  $14.2
million  to  $49.3 million for the nine months ended  December  31,
1997,  as  compared  to  $35.1 million for the  nine  months  ended
December  31, 1996.  The increase is attributed to lower levels  of
interest income in the current fiscal year.

Extraordinary Loss on Extinguishment of Debt
     During   the  second  quarter  of  fiscal  1998,  the  Company
extinguished   $76.0  million  of  10.27%  interest-bearing   notes
originally  due in fiscal 1999 through fiscal 2002.  This  resulted
in  an  extraordinary loss of $4.1 million,  net  of  tax  of  $2.3
million ($0.19 per share).

     During  the  third  quarter  of  fiscal  1998,  the  Company
extinguished  $256.0  million of 6.61%  to  8.13%  interest-bearing
notes  originally  due in fiscal 1999 through  fiscal  2010.   This
resulted  in an extraordinary loss of $9.8 million, net of  tax  of
$5.4 million ($0.45 per share).

     During   the  second  quarter  of  fiscal  1997,  the  Company
extinguished  $76.3 million of debt and $86.2 million of  long-term
notes  originally  due in fiscal 1997 through  fiscal  1999.   This
resulted  in an extraordinary loss of $2.3 million, net of  tax  of
$1.4 million ($0.09 per share).

<PAGE 20>
Consolidated Group
     As a result of the foregoing, pretax earnings of $95.0 million
were  realized  in  the  nine months ended December  31,  1997,  as
compared  to  $110.6 million for the same period  in  1996.   After
providing  for  income taxes, earnings from operations  were  $62.8
million as compared to $70.2 million.  Following deductions for  an
extraordinary  loss  from  the early extinguishment  of  debt,  net
earnings  for  the nine months ended December 31, 1997  were  $48.9
million,  as compared to $67.9 million for the same period  of  the
prior year.

QUARTERLY RESULTS

     The  following table presents unaudited quarterly results  for
the  eleven  quarters in the period beginning  April  1,  1995  and
ending  December 31, 1997.  The Company believes that all necessary
adjustments  have  been  included in the amounts  stated  below  to
present   fairly,   and  in  accordance  with  generally   accepted
accounting principles, the selected quarterly information when read
in  conjunction with the consolidated financial statements  of  the
Company.   The Company's U-Haul rental operations are seasonal  and
proportionally more of the Company's revenues and net earnings from
its  U-Haul rental operations are generated in the first and second
quarters  of  each  fiscal  year (April  through  September).   The
operating  results  for the periods presented are  not  necessarily
indicative  of  results for any future period (in thousands  except
for per share data).
     
                                           Quarter Ended
                                ------------------------------------
                                    Jun 30      Sep 30      Dec 31
                                      1997        1997        1997
                                ------------------------------------

Total revenues                 $   372,021     416,771     322,543
Earnings from operations
  before extraordinary loss
  on early extinguishment
  of debt (4)(5)                    29,198      39,032      (5,390)
Net earnings (loss)                 29,198      34,894     (15,236)
Weighted average common
  shares outstanding            21,879,156  21,890,072  21,901,521
Earnings from operations
  before extraordinary loss
  on early extinguishment
  of debt per common share            1.09        1.54        (.49)
Net earnings (loss) per
  common share (1)(4)(5)              1.09        1.35        (.94)
     
          
                                            Quarter Ended
                                 ---------------------------------------------
                                   Jun 30      Sep 30      Dec 31       Mar 31
                                     1996        1996        1996         1997
                                 ---------------------------------------------
Total revenues                 $   361,053     398,449     316,892     308,105
Earnings from operations
  before extraordinary loss
  on early extinguishment
  of debt (3)                       40,005      39,741      (9,538)    (16,024)
Net earnings (loss)                 40,005      37,737      (9,853)    (16,024)
Weighted average common
  shares outstanding (2)        32,015,301  27,675,192  20,359,869  21,868,241
Earnings from operations
  before extraordinary loss
  on early extinguishment
  of debt per common share (3)        1.15        1.29       (0.72)      (0.97)
Net earnings (loss) per
  common share (1) (2) (3)            1.15        1.22       (0.74)      (0.97)


                                            Quarter Ended
                                 ---------------------------------------------
                                   Jun 30      Sep 30      Dec 31       Mar 31
                                     1995        1995        1995         1996
                                 ---------------------------------------------
Total revenues                 $   340,331     381,746     305,105     298,656
Net earnings (loss)                 15,177      35,332       7,701       2,184
Weighted average common
  shares outstanding (2)        37,958,426  37,931,825  36,796,961  32,554,458
Net earnings (loss) per
  common share (1) (2)                0.31        0.85        0.13       (0.04)

<PAGE 21>
________________
(1)Net  earnings  (loss)  per common share  amounts  were  computed
   after  giving effect to the dividends on the Company's Preferred
   Stock.

(2)Reflects  the  acquisition of treasury shares acquired  pursuant
   to  the  Shoen Litigation as discussed in Note 14  of  Notes  to
   Consolidated  Financial Statements in Item 8  of  the  Company's
   Form 10-K for the year ended March 31, 1997.

(3)During   the   second  quarter  of  fiscal  1997,  the   Company
   extinguished  $76.3 million of debt and $86.2 million  of  long-
   term  notes  originally due in fiscal 1997 through fiscal  1999.
   This  resulted in an extraordinary loss of $2.3 million, net  of
   tax of $1.4 million ($0.09 per share).

(4)During   the   second  quarter  of  fiscal  1998,  the   Company
   extinguished  $76.0  million  of 10.27%  interest-bearing  notes
   originally  due  in  fiscal  1999  through  fiscal  2002.   This
   resulted  in an extraordinary loss of $4.1 million, net  of  tax
   of $2.3 million ($0.19 per share).

(5)During   the   third  quarter  of  fiscal  1998,   the   Company
   extinguished  $256.0 million of 6.61% to 8.13%  interest-bearing
   notes  originally due in fiscal 1999 through fiscal 2010.   This
   resulted  in an extraordinary loss of $9.8 million, net  of  tax
   of $5.4 million ($0.45 per share).

<PAGE 22>
QUARTER  ENDED DECEMBER 31, 1997 VERSUS QUARTER ENDED DECEMBER  31,
1996

Moving and Storage Operations
     Revenues consist of rental revenues and net sales.

     Rental revenues increased by $7.6 million, approximately 3.3%,
to  $234.3  million  in  the third quarter of  fiscal  1998.   This
increase  reflects  an $8.2 million increase in revenues  from  the
rental  of  moving  related  equipment reflecting  higher  In-Townr
transaction  levels  and  an increase in the  average  revenue  per
transaction.

     Net sales revenues were $35.4 million in the third quarter of
fiscal  1998,  which represented an increase of approximately  2.6%
from  the  third quarter of fiscal 1997 net sales of $34.5 million.
Revenue  growth from the sale of moving support items (i.e.  boxes,
etc.)  and  propane resulted in a $1.3 million increase during  the
quarter,  which  was  offset  by a $0.2  million  net  decrease  in
gasoline sales and other sales.

     Cost of sales was $20.7 million in the third quarter of fiscal
1998,  which represents an decrease of 4.6% from $21.7 million  for
the  same  period  in fiscal 1997.  Lower material cost  associated
with  the  reduction of gasoline sales and a reduction  in  propane
costs attributed to the decrease.

     Operating expenses decreased to $213.3 million in  the  third
quarter of fiscal 1998 from $227.7 million in the third quarter  of
fiscal 1997, a decrease of approximately 6.3%.   The decrease  from
the  prior year resulted from management's increased focus on  cost
containment during off-peak rental periods.

     Net depreciation expense for the third quarter of fiscal 1998
was  $20.8 million, as compared to $18.9 million in the same period
of the prior year.


Property and Casualty
     RWIC's  gross premium writing for the quarter ended September
30,  1997  were $41.9 million as compared to $43.6 million  in  the
third  quarter of 1996.  The rental industry market accounts for  a
significant share of total premiums, approximately 60.2% and  52.5%
in  the  third  quarters  of  1997 and 1996,  respectively.   These
writings include U-Haul, U-Haul customers and fleetowners  as  well
as  other  rental  industry insureds with similar  characteristics.
RWIC  continues  underwriting professional reinsurance  via  broker
markets.  Premiums in this area decreased during the third  quarter
of  1997  to  12.8% of total gross premiums, from  comparable  1996
figures  of 18.9%, due to the timing of premium recognition.   RWIC
continues  its direct multiple peril coverage of various commercial
properties  and businesses in 1997.  These premiums  accounted  for
15.6%  of  total  gross  premiums during  third  quarter  1997,  as
compared to 12.1% in 1996.  This increase is the result of  planned
business  expansion.   Premiums in selected  general  agency  lines
accounted  for  an  11.4%  share of written  premiums  in  1997  as
compared  to 16.5% share in 1996. This decrease resulted  from  the
cancellation of a general agency agreement in November 1996.

     Net earned premiums decreased to $39.8 million for the quarter
ended  September  30,  1997, compared with $43.7  million  for  the
quarter  ended  September 30, 1996.  The premium decrease  resulted
from  decreases  in general agency, assumed treaty reinsurance  and
rental  industry segments, partially offset by an increase  in  the
direct multiple peril market.  The cancellation of a general agency
agreement in November 1996 resulted in a $1.7 million decrease from
$2.4  million for the same period in 1996.  The elimination of  the
premium accrual on the reinsurance program contributed $0.9 million
to  the  decrease  from 1996.  Net earned premiums  in  the  rental
industry markets decreased $2.6 million from $27.1 million for  the
quarter  ended  September 1996. Partially offsetting this  decrease
was  an  increase  of $1.3 million in net earned  premiums  on  the
direct multiple peril line due to planned business expansion.

     Net  investment income was $7.9 million for the quarter ended
September  30,  1997, an increase of 3.9% over 1996 net  investment
income  of  $7.6  million.  The increase over  1996  resulted  from
increased cash flow from operations.

     Underwriting  expenses incurred were $51.7  million  for  the
quarter  ended September 30, 1997, an increase of $3.6 million,  or
7.5%  over  1996.  This change is attributable to increased  losses
incurred for the rental industry and direct multiple peril markets,
offset  by  a decrease in commission expense on the assumed  treaty
reinsurance segment.  Paid losses, a component of losses  incurred,
represented $4.2 million of the increase over 1996.  The  remaining
losses  incurred increase, $2.5 million, resulted from an  increase
in liabilities for unpaid claims due to estimated future losses for
current and prior policies.  The increases were partially offset by
a  $1.9  million decrease in commission expense resulting primarily
from  the elimination of the accrual for premiums and corresponding
<PAGE 23>
commissions on the assumed treaty reinsurance segment, as mentioned
earlier. All other underwriting expenses decreased in the aggregate
by $1.2 million.

     RWIC  completed the third quarter of 1997 with income  before
tax  expense of $(4.0) million as compared to $3.2 million for  the
comparable  period  ended September 30, 1996.   This  represents  a
decrease  of $7.1 million, or 225.4% under 1996.  Decreased  earned
premiums  for the quarter and increased underwriting expenses  were
the primary cause.

Life Insurance
     Premiums  from Oxford's reinsurance lines before intercompany
eliminations were $4.4 million for the quarter ended September  30,
1997, a decrease of $0.6 million  or approximately 12.0% over  1996
and  accounted  for  66.7%  of Oxford's premiums  in  1997.   These
premiums  are  primarily  from  term life  insurance  and  deferred
annuity   reinsurance  agreements.   Decreases  in   premiums   are
primarily from the aging of these reinsurance agreements.

     Premiums  from  Oxford's  direct  lines  before  intercompany
eliminations were $2.2 million for the quarter ended September  30,
1997,  an  increase of $0.2 million or 10.0% from  the prior  year.
This  increase in direct premium is primarily attributable to group
life  and  disability coverage issued to employees of the  Company,
which  accounted for approximately 10.6% of premiums. Other  direct
lines,  including  credit life and health business,  accounted  for
approximately  22.7%  of Oxford's premiums for  the  quarter  ended
September 30, 1997.

     Net  investment  income before intercompany eliminations  was
$4.6 million and $4.5 million for the quarters ended September  30,
1997 and 1996, respectively.

     Benefits  and  expenses incurred were $7.7  million  for  the
quarter  ended September 30, 1997, a decrease of 10.5% under  1996.
Comparable  benefits and expenses incurred for  the  quarter  ended
September  30, 1996 were $8.6 million.  This decrease is  primarily
due   to   decreases  in  death  benefits,  reserves  and  deferred
acquisition  cost  amortization partially offset  by  increases  in
commissions and annuity benefits.

     Operating  profit  before  tax and intercompany  eliminations
increased  by  $0.3 million or approximately 9.4% for  the  quarter
ended  September  30,  1997 to $3.5 million, primarily  due  to  an
increase in premium income and a decrease in death benefits.

Interest Expense, net
     Interest  expense, net of interest income, was $15.7  million
for the quarter ended December 31, 1997 versus $17.3 million in the
prior  year's  third  quarter.  This decrease was  derived  from  a
reduction  in  the average cost of borrowings due to the  Company's
debt restructuring program.

Extraordinary Loss on Extinguishment of Debt
     During  the  third  quarter  of  fiscal  1998,  the  Company
extinguished  $256.0  million of 6.61%  to  8.13%  interest-bearing
notes  originally  due in fiscal 1999 through  fiscal  2010.   This
resulted  in an extraordinary loss of $9.8 million, net of  tax  of
$5.4 million ($0.45 per share).

Consolidated Group
     As  a  result of the foregoing, a pretax loss of $8.2 million
was  incurred for the quarter ended December 31, 1997, as  compared
to  a  pretax  loss of $16.0 million for the same period  in  1996.
After  providing  for  income taxes, a loss  of  $5.4  million  was
incurred during the third quarter of fiscal 1998 as compared  to  a
loss  of  $9.6  million  in the prior year.   After  providing  for
extraordinary losses from the early extinguishment of debt,  a  net
loss  of  $15.2  million was incurred for the current  quarter,  as
compared to a net loss of $9.9 million for the same period  of  the
prior year.
<PAGE 24>
LIQUIDITY AND CAPITAL RESOURCES

Moving and Storage Operations
     To  meet  the needs of its customers, U-Haul must maintain  a
large inventory of fixed asset rental items.  At December 31, 1997,
net  property, plant, and equipment represented approximately 68.6%
of  total  U-Haul  assets and approximately 46.9%  of  consolidated
assets.   In  the first nine months of fiscal 1998,  gross  capital
expenditures for property, plant and equipment were $317.2 million,
as  compared to $159.7 million in the first nine months  of  fiscal
1997.   These  expenditures  primarily reflect   expansion  of  the
rental  truck fleet, purchase of trucks previously leased and  real
property  acquisitions.  The capital needs required to  fund  these
acquisitions  were  funded  with internally  generated  funds  from
operations, debt and lease financings.

     Cash flows from operating activities were $95.9 million during
the  nine  months  ended December 31, 1997, as  compared  to  $76.1
million  during  the  nine months ended  December  31,  1996.   The
increase  results  from  increased  revenues  offset  by  a  slight
increase in operating expenses.

     At  December 31, 1997, total notes and loans outstanding were
$1,074.4  million as compared to $983.6 million at March  31,  1997
and $933.4 million at December 31, 1996.

Property and Casualty
     Cash flows from operating activities were $7.9 million and
$(19.0) million for the nine months ended September 30, 1997 and
September 30, 1996, respectively.  The change resulted from
decreased due from affiliates and paid losses recoverable, offset
by increases in accounts receivable and other assets and decreases
in other liabilities and federal income tax payable.  Also
contributing are increased loss and expense reserves and a smaller
unearned premium decrease than for the quarter ended September 30,
1996.

     The short-term investment portfolio was $1.5 million at
September 30, 1997.  This balance reflects funds in transition from
maturity proceeds to long-term investments. The structure of the
long-term portfolio is designed to match future liability cash
needs.  Capital and operating budgets allow RWIC to schedule cash
needs in accordance with investment and underwriting proceeds.

     RWIC maintains a diversified securities investment portfolio,
primarily in bonds at varying maturity levels.  Approximately 95.0%
of the portfolio is comprised of investment grade securities.  The
maturity distribution is designed to provide sufficient liquidity
to meet future cash needs.  Current liquidity remains strong, with
RWIC having 0.2% more invested assets than total liabilities.

     Stockholder's equity increased $3.2 million from $192.3 million
at December 31, 1996 to $195.5 at September 30, 1997.  RWIC
considers current shareholder's equity to be adequate to support
future growth and absorb unforeseen risk events.  RWIC does not use
debt or equity issues to increase capital and, therefore, has no
exposure to capital market conditions.

Life Insurance
     Oxford's  primary  sources  of cash  are  premiums,  deferred
annuity sales and investment income.  The primary uses of cash  are
operating  costs  and benefit payments to policyholders.   Matching
the  investment portfolio to the cash flow demands of the types  of
insurance being written is an important consideration.  Benefit and
claim  statistics are continually monitored to provide  projections
of future cash requirements.

     Cash  flows  from operating activities were $6.4 million  and
$13.7  million  for the nine months ended September  30,  1997  and
1996,   respectively.   In  1997,  cash  flows  provided(used)   by
financing activities were approximately $(9.5) million compared  to
$22.2  million for the nine months ended September 30, 1996.   Cash
flows  from  deferred  annuity sales are a component  of  financing
activities  and  result in the purchase of fixed maturities,  which
are a component of investing activities.  In addition to cash flows
from  operating and financing activities, a substantial  amount  of
liquid  funds  is available through Oxford's short-term  portfolio.
At  September 30, 1997 and 1996, short-term investments amounted to
$6.1  million and $12.5 million, respectively.  Management believes
that  the  overall  sources  of liquidity  will  continue  to  meet
foreseeable cash needs.

     Stockholder's equity of Oxford decreased to $82.4 million  in
1997 from $100.4 million in 1996 as the result of cash dividends of
$33.9 million paid to its parent on December 31, 1996.
<PAGE 25>     
     On  November 18, 1997, Oxford purchased all of the issued  and
outstanding  shares of Encore Financial, Inc. and its  subsidiaries
(Encore).   Encore's primary subsidiary is North American Insurance
Company (NAI).  NAI is an insurance company domiciled in the  state
of  Wisconsin  whose premium volume is primarily derived  from  the
sale  of credit life and disability products.  On November 24, 1997
Oxford  purchased all of the issued and outstanding shares of  Safe
Mate Life Insurance Company, domiciled in the state of Texas, whose
premium  volume  is  derived  from the  sale  of  credit  life  and
disability  products.   These purchases greatly  increase  Oxford's
distribution  channels and enhance administrative  capabilities  in
these markets.

     Applicable  laws  and  regulations of the  State  of  Arizona
require  the  Company's insurance subsidiaries to maintain  minimum
capital   and  surplus  determined  in  accordance  with  statutory
accounting  practices in the amount of $600,000.  In addition,  the
amount  of  dividends that can be paid to shareholders by insurance
companies  domiciled  in  the State of  Arizona  is  limited.   Any
dividend in excess of the limit requires prior regulatory approval.
Statutory  surplus  which can be distributed as  dividends  without
regulatory   approval  is  zero  at  September  30,  1997.    These
restrictions are not expected to have a material adverse effect  on
the ability of the Company to meet its cash obligations.
     
Consolidated Group
     During  each of the fiscal years ending March 31, 1998,  1999
and  2000, U-Haul estimates gross capital expenditures will average
approximately $250-$300 million as a result of the expansion of the
rental  truck  fleet  and self-storage locations.   This  level  of
capital expenditures, combined with an average of approximately $75
million  in  annual  long-term  debt maturities  during  this  same
period,  are  expected to create annual average  funding  needs  of
approximately $325-$375 million.  Management estimates that  U-Haul
will fund between 75% and 88% of these requirements with internally
generated funds, including proceeds from the disposition  of  older
trucks  and  other asset sales.  The remainder of  the  anticipated
capital  expenditures are expected to be financed through  existing
credit  facilities, new debt placements, lease fundings and  equity
offerings.

Credit Agreements
     The  Company's  operations are funded by various  credit  and
financing  arrangements, including unsecured long-term  borrowings,
unsecured  medium-term notes and revolving  lines  of  credit  with
domestic  and foreign banks.  Principally to finance its  fleet  of
trucks  and  trailers, the Company routinely enters into  sale  and
leaseback  transactions.  As of December 31, 1997, the Company  had
$1,074.4   million  in  total  notes  and  loans  outstanding   and
unutilized  committed  lines  of  credit  of  approximately  $180.0
million.

     In  October 1997, the Company issued $300.0 million  of  Bond
Back  Asset  Trust  Certificates (BATs).   The  net  proceeds  were
initially used to prepay floating rate indebtedness of the  Company
under  revolving credit agreements.  Subsequent to the  funding  of
the BATs, the Company extinguished $256.0 million of 6.61% to 8.13%
in  interest-bearing  notes originally due in fiscal  1999  through
fiscal 2010.

     Certain of the Company's credit agreements contain restrictive
financial  and other covenants, including, among others,  covenants
with  respect  to   incurring additional indebtedness,  maintaining
certain  financial ratios and placing certain additional  liens  on
its  properties and assets.  At December 31, 1997, the Company  was
in compliance with these covenants.

     The  Company is further restricted in the issuance of certain
types  of  preferred stock.  The Company is prohibited from issuing
shares   of   preferred  stock  that  provide  for  any   mandatory
redemption, sinking fund payment, or mandatory prepayment, or  that
allow  the holders thereof to require the Company or any subsidiary
of  the Company to repurchase such preferred stock at the option of
such  holders or upon the occurrence of any event or events without
the consent of its lenders.
<PAGE 26>
                    PART II.  OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         a. Exhibits

               3.1  Restated Articles of Incorporation (1)
               3.2  Restated By-Laws of AMERCO as of August 27, 1996
                    (2)
               4.1  AMERCO and Citibank, N.A. Trustee Second
                    Supplemental Indenture Dated as of October 22, 1997
               4.2  Calculation Agency Agreement
               4.3  6.65%-AMERCO Series 1997 A Bond Backed Asset Trust
                    Certificates ("BATs") Due October 15, 1999
               27   Financial Data Schedule

         b. Reports on Form 8-K.

               No  report  on Form 8-K was filed for the quarter  ended
               December 31, 1997.
           
_____________________________________

(1)  Incorporated by reference to the Company's Quarterly Report on
     Form 10-Q for the quarter ended December 31, 1992, file no. 0-7862.

(2)  Incorporated by reference to the Company's Quarterly Report on
     Form 10-Q for the quarter ended December 31, 1996, file no. 0-7862.

<PAGE 27>
                            SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of
1934,  the  registrant has duly caused this report to be signed  on
its behalf by the undersigned, thereunto duly authorized.


                                    AMERCO

                                    ___________________________________
                                            (Registrant)


Dated: February 12, 1998             By: /S/ GARY B. HORTON
                                     ___________________________________
                                        Gary B. Horton, Treasurer
                                      (Principal Financial Officer)


<PAGE>








______________________________________________________________________________





                             AMERCO
                                
                               TO
                                
                     CITIBANK, N.A., TRUSTEE


                        ________________
                                
                                
                  SECOND SUPPLEMENTAL INDENTURE
                  DATED AS OF OCTOBER 22, 1997
                                
                               TO
                                
                                
                            INDENTURE
                                
                     DATED AS OF MAY 1, 1996
                                
                                
                        ________________

           6.65% SENIOR NOTES, SERIES 1997-A DUE 2029
           6.89% SENIOR NOTES, SERIES 1997-B DUE 2010
           7.135% SENIOR NOTES, SERIES 1997-C DUE 2032



______________________________________________________________________________
<PAGE>


          SECOND SUPPLEMENTAL INDENTURE, dated as of the 22nd day
of October 1997 (the "SUPPLEMENTAL INDENTURE"), between AMERCO, a
corporation  duly organized and existing under the  laws  of  the
State  of  Nevada  (herein  called  the  "COMPANY"),  having  its
principal  office at 1325 Airmotive Way, Suite 100, Reno,  Nevada
89502-3239,  and CITIBANK, N.A., a national banking  association,
existing  under  the  laws of the United States  of  America,  as
Trustee  (herein called the "TRUSTEE") under the Indenture  dated
as  of May 1, 1996 (the "DEBT SECURITIES INDENTURE"), between the
Company and the Trustee.


                    RECITALS OF THE COMPANY

           The  Company  has  executed  and  delivered  the  Debt
Securities  Indenture to the Trustee to provide for the  issuance
of   its  unsecured  debentures,  notes  or  other  evidences  of
indebtedness,  to  be issued from time to time  in  one  or  more
series as determined by the Company in accordance with the  terms
of  the  Debt  Securities  Indenture, in an  unlimited  aggregate
principal   amount  which  may  be  authenticated  and  delivered
thereunder as provided in the Debt Securities Indenture.

          Pursuant to the terms of the Debt Securities Indenture,
the Company desires to provide for the establishment of three new
series   of  notes  to  be  known  as  its  6.65%  Senior  Notes,
Series  1997-A due October 15, 2029 (the "SERIES A  NOTES"),  its
6.89%  Senior  Notes,  Series 1997-B due October  15,  2010  (the
"SERIES B NOTES") and its 7.135% Senior Notes, Series 1997-C  due
October  15,  2032 (the "SERIES C NOTES" and, together  with  the
Series  A  Notes and Series B Notes, the "NOTES"), the  form  and
substance  of such Notes and the terms, provisions and conditions
thereof  to  be  set  forth as provided in  the  Debt  Securities
Indenture and this Supplemental Indenture.

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

          NOW THEREFORE, THIS SUPPLEMENTAL INDENTURE WITNESSETH:

           For  and  in  consideration of the  premises  and  the
purchase of the Notes by the Holders thereof (as defined  below),
it   is  mutually  covenanted  and  agreed,  for  the  equal  and
proportionate benefit of all Holders of the Notes as follows:

                          ARTICLE ONE

                DEFINITIONS AND OTHER PROVISIONS
                     OF SPECIAL APPLICATION

SECTION 101.  Definitions.

             For all purposes of this Supplemental Indenture, except
as  otherwise expressly provided or unless the context  otherwise
requires:
<PAGE>

                (1)   terms used herein and not otherwise defined
     herein  shall have the respective meanings assigned  thereto
     in the Debt Securities Indenture, whether by cross-reference
     or otherwise;

                (2)   the words "herein", "hereof" and "hereunder"
     and  other  words  of  similar import,  when  used  in  this
     Supplemental Indenture, refer to this Supplemental Indenture
     as  a  whole  and not to any particular Article, Section  or
     other subdivision thereof; and

                (3)   the terms defined in this Article have  the
     meanings  assigned to them in this Article and  include  the
     plural as well as the singular, as follows:

      "ATTRIBUTABLE  DEBT" means indebtedness for money  borrowed
deemed  to  be  incurred  in respect  of  a  Sale  and  Leaseback
Transaction  and  shall  be, at the date  of  determination,  the
present value (discounted at the actual rate of interest implicit
in   such   transaction,  compounded  annually),  of  the   total
obligations  of  the  lessee  for  rental  payments  during   the
remaining  term of the lease included in such Sale and  Leaseback
Transaction.

      "CAPITAL STOCK" means, with respect to any person, any  and
all shares or other equivalents (however designated) of corporate
stock,  partnership interests, or any other participation, right,
warrant,  option, or other interest in the nature  of  an  equity
interest   in   such  person,  but  excluding   debt   securities
convertible or exchangeable into such equity interest.

      "CAPITALIZED  LEASE"  means any lease  the  obligation  for
Rentals with respect to which is required to be capitalized on  a
consolidated balance sheet of the lessee and its subsidiaries  in
accordance with GAAP.

      "CONSOLIDATED NET TANGIBLE ASSETS" means, as of the date of
any  determination thereof, the total amount of all assets of the
Company  and  its  Consolidated Subsidiaries (less  depreciation,
depletion and other properly deductible valuation reserves) after
deducting Intangibles.

      "CONSOLIDATED  SUBSIDIARY"  means  any  Subsidiary  of  the
Company  or  of any Consolidated Subsidiary which is consolidated
with  the  Company for financial reporting purposes in accordance
with GAAP.

      "DEBT"  of  the  Company or any Subsidiary  thereof  means,
collectively, (i) any bond, debenture, note or other evidence  of
indebtedness for money borrowed by the Company or any  Subsidiary
(excluding  any  indebtedness for money borrowed by  the  Company
from  any  Affiliate thereof) or (ii) any mortgage, indenture  or
instrument (including the Debt Securities Indenture) under  which
there may be issued or by which there may be secured or evidenced
any indebtedness for money borrowed by the Company (excluding any
indebtedness for money borrowed by the Company from any Affiliate
thereof) or any Subsidiary (excluding any indebtedness for  money
borrowed  by any Subsidiary from any Affiliate thereof),  whether
such indebtedness now exists or shall hereafter be created.

      "DEFAULT" means an event which, with the giving of notice or
the lapse of time, or both, would constitute an Event of Default.

      "DOLLARS" means the lawful currency of the United States of
America.

      "EXCHANGE ACT" means the Securities Exchange Act of 1934, as
amended.
<PAGE>

      "GAAP"  means  United States generally accepted  accounting
principles  as in effect as of the date of determination,  unless
otherwise stated.

      "GOOD  FAITH  CONTEST"  means, with  respect  to  any  tax,
assessment,   Lien,   obligation,  claim,  liability,   judgment,
injunction,  award,  decree, order, law, regulation,  statute  or
similar  item,  any challenge or contest thereof  by  appropriate
proceedings timely initiated in good faith by the Person  subject
thereto  for which adequate reserves therefor have been taken  in
accordance with GAAP.

      "INDEBTEDNESS FOR MONEY BORROWED", when used with respect to
the  Company or any Subsidiary, means any obligation of,  or  any
obligation guaranteed by, the Company or any Subsidiary  for  the
repayment  of borrowed money, whether or not evidenced by  bonds,
debentures, notes or other written instruments, and any  deferred
obligation of, or any such obligation guaranteed by, the  Company
for the payment of the purchase price of property or assets.

      "INTANGIBLES"  means all Intellectual  Properties  and  all
goodwill,   patents,   trade   names,   trademarks,   copyrights,
franchises,    experimental   expense,   organization    expense,
unamortized  debt  discount and expense, deferred  assets  (other
than  prepaid  insurance,  prepaid  taxes,  prepaid  advertising,
prepaid  licensing  and  other similar expenses  prepaid  in  the
ordinary course of business), amounts invested in or advanced  to
or  equity  in the Company's Subsidiaries other than Consolidated
Subsidiaries less any writedowns thereof, the excess of  cost  of
shares  acquired over book value of related assets, any  increase
in  the  value  of  a  fixed asset arising  from  a  reappraisal,
revaluation  or write-up thereof, and such other  assets  as  are
properly  classified as "intangible assets"  in  accordance  with
GAAP.

      "INTELLECTUAL PROPERTIES" means all material patents, patent
applications, copyrights, copyright applications, trade  secrets,
trade  names and trademarks, technologies, methods, processes  or
other proprietary properties or information which are used by the
Company and its Consolidated Subsidiaries in the conduct of their
business  and are either owned by them or are used,  employed  or
practiced  by  them  under valid and existing  licenses,  grants,
"shop rights", or other rights.

      "ISSUE DATE" means the date of initial issuance of the Notes
under   this  Supplemental  Indenture  and  the  Debt  Securities
Indenture.

      "LIEN" means any interest in property securing an obligation
owed  to,  or  a claim by, a person other than the owner  of  the
property,  whether  such interest is based  on  the  common  law,
statute  or  contract,  and including  but  not  limited  to  the
security  interest or lien arising from a mortgage,  encumbrance,
pledge, conditional sale or trust receipt or a lease, consignment
or bailment for security purposes.  The term "LIEN" shall include
reservations,  exceptions, encroachments,  easements,  rights-of-
way,  covenants, conditions, restrictions, bankers' liens, setoff
and  similar arrangements, leases and other title exceptions  and
encumbrances  (including,  with  respect  to  stock,  stockholder
agreements, voting trust agreements, buy-back agreements and  all
similar  arrangements)  affecting  property.   For  the  purposes
hereunder,  the  Company or a Consolidated  Subsidiary  shall  be
deemed  to be the owner of any property which it has acquired  or
holds  subject to a conditional sale agreement, Capitalized Lease
or  other arrangement pursuant to which title to the property has
been  retained  by  or vested in some other person  for  security
purposes and such retention or vesting shall constitute a Lien.
<PAGE>

      "PRIORITY DEBT" means (i) indebtedness for money borrowed of
any   Consolidated  Subsidiary,  except  indebtedness  for  money
borrowed  issued  to and held by the Company  or  a  Wholly-Owned
Consolidated  Subsidiary,  and  (but  without  duplication)  (ii)
Secured Indebtedness.

      "RENTALS"  means  and  includes, as  of  the  date  of  any
determination thereof, all fixed payments (including as such  all
payments  which the lessee is obligated to make to the lessor  on
termination of the lease or surrender of the property) payable by
the  Company or a Consolidated Subsidiary, as lessee or sublessee
under  a  lease  of  real  or personal  property,  but  shall  be
exclusive of any amounts required to be paid by the Company or  a
Consolidated Subsidiary (whether or not designated  as  rents  or
additional  rents) on account of maintenance, repairs, insurance,
taxes  and  similar  charges.  Fixed rents  under  any  so-called
"percentage leases" shall be computed solely on the basis of  the
minimum  rents,  if  any,  required to  be  paid  by  the  lessee
regardless of sales volume or gross revenues.

      "SALE  AND LEASEBACK TRANSACTION" has the meaning specified
in Section 602 hereof.

      "SECURED  INDEBTEDNESS" means any  indebtedness  for  money
borrowed,  whether of the Company or any Consolidated Subsidiary,
secured  by  any  Lien  on any property of  the  Company  or  any
Consolidated Subsidiary.

      "SUBSIDIARY" means a person more than 50% of the outstanding
Voting  Stock of which is owned, directly or indirectly,  by  the
Company  or by one or more other Subsidiaries, or by the  Company
and one or more other Subsidiaries.

      "VOTING  STOCK"  of a person means all classes  of  Capital
Stock  of  such person then outstanding and normally entitled  to
vote  in the election of directors (or persons performing similar
functions) or to direct the business and affairs of the issuer of
such Capital Stock in the absence of contingencies.

      "WHOLLY-OWNED   CONSOLIDATED   SUBSIDIARY"   means    any
Consolidated Subsidiary all of the outstanding Capital  Stock  of
which  (except  for directors' qualifying shares  to  the  extent
required  by applicable law) is owned by the Company  and/or  its
Wholly-Owned Consolidated Subsidiaries.

SECTION 102.  Debt Securities Indenture.

           The Debt Securities Indenture, as supplemented by this
Supplemental   Indenture,  is  in  all  respects   ratified   and
confirmed,  and this Supplemental Indenture shall be deemed  part
of  the  Indenture  in the manner and to the  extent  herein  and
therein provided.

SECTION 103.  Counterparts.

           This  Supplemental Indenture may be  executed  in  any
number  of  counterparts each of which shall be an original;  but
such  counterparts shall together constitute but one and the same
instrument.

                          ARTICLE TWO

                       FORM OF THE NOTES

SECTION 201.  Form of the Face of the Notes.
<PAGE>

           The  face of the Notes is to be substantially  in  the
following form:

     [To  be  included on the face of any Note that is  a  Global
     Security:

                This Note is a Global Security within the meaning
     of the Supplemental Indenture hereinafter referred to and is
     registered  in the name of a Depository or a  nominee  of  a
     Depository  or  a successor depository.  This  Note  is  not
     exchangeable for Notes registered in the name  of  a  Person
     other  than  the  Depository or its nominee  except  in  the
     limited  circumstances  described  in  the  Debt  Securities
     Indenture hereinafter referred to, and no transfer  of  this
     Note  (other than a transfer of this Note as a whole by  the
     Depository to a nominee of the Depository or by a nominee of
     the  Depository to the Depository or another nominee of  the
     Depository)   may  be  registered  except  in  the   limited
     circumstances described in the Supplemental Indenture.]

     [To  be  included on the face of any Note that is  a  Global
     Security where DTC is the Depository:

                Unless  this  Note is presented by an  authorized
     representative of The Depository Trust Company, a  New  York
     corporation  ("DTC"), to the Company (as defined  below)  or
     its agent for registration of transfer, exchange or payment,
     and any certificate issued is registered int he name of Cede
     & Co. or in such other name as is requested by an authorized
     representative  of DTC, ANY TRANSFER, PLEDGE  OR  OTHER  USE
     HEREOF  FOR  VALUE  OR  OTHERWISE BY OR  TO  ANY  PERSON  IS
     WRONGFUL  inasmuch as the registered owner  hereof,  Cede  &
     Co., has an interest herein.]

                             AMERCO

        ___% Senior Notes, Series 1997-[A][B][C] Due [2029][2010][2032]

     No.__________                                    $__________
     CUSIP No. __________

                AMERCO, a corporation duly organized and existing
     under the laws of Nevada (herein called the "COMPANY", which
     terms   includes  any  successor  Person  under   the   Debt
     Securities  Indenture hereinafter referred  to),  for  value
     received,  hereby  promises to pay  to  ________________  or
     registered   assigns,  the  principal  sum   of   __________
     _____________ on October 15, [2029][2010][2032] and  to  pay
     interest  thereon  from October 22, 1997 or  from  the  most
     recent Interest Payment Date on which interest has been paid
     or  duly provided for, semi-annually on April 15 and October
     15 of each year (each an "INTEREST PAYMENT DATE") commencing
     April  15,  1998, at the rate of ___% per annum (subject  to
     reset, effective as of the Interest Reset Effective Date (as
     defined   herein),   pursuant  to  the  Calculation   Agency
     Agreement referred to herein, as set forth in more detail on
     the  reverse hereof), until the principal hereof is paid  or
     made  available  for payment, and (to the  extent  that  the
     payment of such interest shall be legally enforceable) at  a
     rate  per annum equal to 2% plus the rate per annum at which
     interest   otherwise  accrues  hereunder  on   any   overdue
     principal   (and  premium,  if  any)  and  on  any   overdue
     installment of interest.

                All capitalized terms used herein shall have  the
     respective  meanings  assigned thereto in  the  Supplemental
     Indenture  dated  as of October 22, 1997 (the  "SUPPLEMENTAL
     INDENTURE")  between  the Company  and  Citibank,  N.A.,  as
     Trustee  (the  "TRUSTEE", which term includes any  successor
<PAGE>
     trustee  under  the  Debt Securities Indenture  referred  to
     below),  whether  by  cross-reference  or  otherwise.    The
     Supplemental Indenture is one of the supplemental indentures
     referred to in and executed in accordance with the terms  of
     the  Debt  Securities Indenture dated  as  of  May  1,  1996
     between  the  Company  and  the Trustee.   The  interest  so
     payable,  and punctually paid or duly provided for,  on  any
     Interest  Payment  Date  will,  as  provided  in  the   Debt
     Securities Indenture and the Supplemental Indenture, be paid
     to  the  Person  in whose name this Note  (or  one  or  more
     Predecessor Note) is registered at the close of business  on
     the  Regular Record Date for such interest, which  shall  be
     April 1 or October 1 (whether or not a Business Day), as the
     case may be, next preceding such Interest Payment Date.  Any
     such  interest not so punctually paid or duly  provided  for
     will  forthwith  cease to be payable to the Holder  on  such
     Regular Record Date and may either be paid to the Person  in
     whose  name this Note (or one or more Predecessor Notes)  is
     registered at the close of business on a Special Record Date
     for  the  payment of such Defaulted Interest to be fixed  by
     the  Trustee,  notice whereof shall be given to  Holders  of
     Notes  not  less  than 10 days prior to such Special  Record
     Date, or be paid at any time in any other lawful manner, all
     as more fully provided in said Debt Securities Indenture and
     Supplemental Indenture.

                Payment of the principal of (and premium, if any)
     and  any  such  interest on this Note will be  made  in  the
     manner   set   forth  in  the  Supplemental  Indenture,   in
     immediately available funds in such coin or currency of  the
     United States of America as at the time of payment is  legal
     tender  for  payment of public and private  debts,  provided
     that the Company may at its option pay interest by check  in
     the  case of a Note that is not a Global Security.   In  the
     event  that the Maturity or Interest Payment Date is  not  a
     Business  Day,  then  payment of interest  payable  on  such
     Maturity or Interest Payment Date, as the case may be, shall
     be made on the next succeeding Business Day (and without any
     interest or other payment in respect of any such delay),  in
     each  case with the same force and effect as if made on such
     Maturity or Interest Payment Date.

               Reference is hereby made to the further provisions
     of  this  Note set forth on the reverse hereof  and  of  the
     Supplemental  Indenture and the Debt  Securities  Indenture,
     which  further  provisions shall for all purposes  have  the
     same effect as if set forth at this place.  In the event  of
     any   conflict  between  this  Note  on  one  hand  and  the
     Supplemental Indenture and the Debt Securities Indenture, on
     the  other, the terms of the Supplemental Indenture and  the
     Debt Securities Indenture shall govern.

                Unless  the certificate of authentication  hereon
     has  been executed by the Trustee by manual signature,  this
     Note  shall  not be entitled to any benefit under  the  Debt
     Securities  Indenture or the Supplemental  Indenture  or  be
     valid or obligatory for any purpose.
<PAGE>
                IN  WITNESS WHEREOF, the Company has caused  this
     instrument to be duly executed under its corporate seal.

     Dated:  _______________
                                   AMERCO

                                   By________________________
                                      Title:
     ATTEST:

     By_____________________
        Title:



SECTION 202.  Form of the Reverse of the Notes.

           The Reverse of the Notes is to be substantially in the
following form:

                This  Note is one of a duly authorized  issue  of
     securities  of  the Company (the "NOTES") issued  under  the
     Debt Securities Indenture and the Supplemental Indenture, to
     which  Debt Securities Indenture and Supplemental  Indenture
     reference  is hereby made for a statement of the  respective
     rights,   limitations  of  rights,  duties  and   immunities
     thereunder  of the Company, the Trustee and the  Holders  of
     the Notes and of the terms upon which the Notes are, and are
     to be, authenticated and delivered.  This Note is one of the
     series  designated on the face hereof, limited in  aggregate
     principal amount to $100,000,000.

                In  the  event that a Note is purchased  in  part
     only,  a new Note or Notes of like tenor for the unpurchased
     portion  hereof  will be issued in the name  of  the  Holder
     hereof upon the cancellation hereof, provided that each  new
     note  issued shall be in a principal amount in denominations
     of $100,000 and integral multiples thereof.

                The  rate of interest on the Notes is subject  to
     reset  as provided in the Calculation Agency Agreement dated
     as  of October 22, 1997 (as modified and supplemented and in
     effect   from   time   to  time,  the  "CALCULATION   AGENCY
     AGREEMENT"),  between  the Company and Citicorp  Securities,
     Inc., as calculation agent (in such capacity, together  with
     its  successors in such capacity, the "CALCULATION  AGENT").
     As  provided  in Section 401 of the Supplemental  Indenture,
     upon  receipt by the Company of notice from the  Calculation
     Agent of its calculation of the rate of interest (the "RESET
     RATE")  at  which interest is to accrue in  respect  of  the
     Notes  (other than in respect of overdue amounts), effective
     from and including October 15, [1999] 1 [2000] 2 [2002] 3 (or, if

_______________________________
1Include in Series A Note.

2Include in Series B Note.

3Include in Series C Note.
<PAGE>
     such date is not a Business Day, from and including the next
     succeeding  Business  Day)  (the "INTEREST  RESET  EFFECTIVE
     DATE"), the Company is required, by delivery of an Officers'
     Certificate to the Trustee on or prior to the Interest Reset
     Effective  Date,  to notify the Trustee of such  Reset  Rate
     (whereupon  the Trustee is required to give notice  of  such
     Reset Rate to each Holder of record on such  Interest  Reset
     Effective  Date).   Any such change in  the  rate  at  which
     interest  is  to  accrue in respect of the  Notes  shall  be
     effective  for  the period from and including  the  Interest
     Reset  Effective Date to but excluding Maturity, subject  to
     receipt by the Company from the Calculation Agent of  notice
     of such Reset Rate.

                The  Notes  shall not be subject to  any  sinking
     fund.

               If (a) the Call Options (as defined below) are not
     exercised  at  or prior to 4:00 p.m. New York City  time  on
     October [__], [1999] 4 [2000] 5 [2002] 6 (or, if such date is not
     a  Business  Day, on the next preceding Business  Day)  (the
     "CALL  EXERCISE DATE"), or (b) following any such  exercise,
     the  Callholders (as defined below) fail to make payment  in
     full  when  due for the purchase of the Notes in  accordance
     with  the  Call  Options  (either such  event,  a  "PURCHASE
     TRIGGER  EVENT"),  then  any  Holder  of  a  Note  may,   by
     irrevocable  written  notice to  the  Company  (which  shall
     promptly  notify  the  Trustee) given  not  later  than  two
     Business Days after the Purchase Trigger Event, require that
     the  Company, not earlier than the Interest Reset  Effective
     Date and not later than the date one Business Day after  the
     date  of such notice, purchase such Note at a purchase price
     (paid through the Trustee) equal to (i) the unpaid principal
     amount  of  such Note plus (ii) all unpaid interest  on  the
     unpaid  principal  amount  of  such  Note  accrued  to   but
     excluding   the   Interest   Reset   Effective   Date   plus
     (iii)  interest  (calculated  at  the  rate  applicable   to
     payments  of  overdue principal of such Note  prior  to  the
     Interest  Reset  Effective Date)  on  the  unpaid  principal
     amount of such Note, and on any accrued and unpaid interest,
     accrued from and including the Interest Reset Effective Date
     to but excluding the date of payment of such purchase price.
     As  used  herein, (A) "CALL OPTIONS" means each of  (i)  the
     call option, dated as of October 22, 1997, pursuant to which
     Citibank,  N.A. (or a successor Callholder) has  the  right,
     but  not  the  obligation, to purchase  Notes  on  the  Call
     Exercise  Date at the purchase price specified  therein  and
     (ii) the call option, dated as October 22, 1997, pursuant to
     which NationsBank, N.A. (or a successor Callholder) has  the
     right, but not the obligation, to purchase Notes on the Call
     Exercise  Date at the purchase price specified  therein,  in
     each case, subject to and in accordance with the ISDA Master
     Agreement entered into between the Callholder party  thereto
     and  the  initial Holder of the Notes; and (B) "CALLHOLDERS"
     means, with respect to the first Call Option, Citibank, N.A.
     and,  with  respect to the second Call Option,  NationsBank,
     N.A.,   in   each  case,  together  with  their   respective
     transferees and successors.

                In  the event that a Holder elects to require the
     Company  to  purchase  a Note pursuant  to  the  immediately
     preceding  paragraph, the Company may, in lieu of purchasing
     the  relevant Note, with notice to the Trustee,  identify  a
     third  party  who  will agree to purchase the  Note  on  the
     purchase date under the same terms and conditions as if  the
     Notes  were purchased by the Company.  The Company will  not
_______________________________
4Include in Series A Note.

5Include in Series B Note.

6Include in Series C Note.
<PAGE>
     be  relieved  of its obligations to purchase a Note  on  any
     purchase  date specified above if such third party fails  to
     purchase such Note.

                The  Notes shall be general unsecured obligations
     of the Company.  The Notes shall rank pari passu in right of
     payment  with  all senior indebtedness of  the  Company  and
     senior  in right of payment to any subordinated indebtedness
     of the Company.

                If  an Event of Default with respect to the Notes
     shall  occur and be continuing, the principal of  the  Notes
     may  be declared due and payable in the manner and with  the
     effect  provided  in the Debt Securities Indenture  and  the
     Supplemental Indenture.

               The Debt Securities Indenture and the Supplemental
     Indenture   permit,  with  certain  exceptions  as   therein
     provided, the amendment thereof and the modification of  the
     rights and obligations of the Company and the rights of  the
     Holders  of  the  Notes to be effected at any  time  by  the
     Company and the Trustee with the consent of the Holders of a
     majority  of  aggregate principal amount or  at  least  two-
     thirds of the aggregate principal amount, as applicable,  of
     the  Notes  at  the time Outstanding.  The  Debt  Securities
     Indenture  and  the  Supplemental  Indenture  also   contain
     provisions  permitting the Holders of specified  percentages
     in principal amount of the Notes at the time Outstanding, on
     behalf  of the Holders of all Notes, to waive compliance  by
     the  Company with certain provisions of the Debt  Securities
     Indenture  and the Supplemental Indenture and  certain  past
     defaults  under  the  Debt  Securities  Indenture  and   the
     Supplemental  Indenture  and their consequences.   Any  such
     consent  or  waiver  by the Holder of  this  Note  shall  be
     conclusive and binding upon such Holder and upon all  future
     Holders  of  this  Note  and of any  Note  issued  upon  the
     registration of transfer hereof or in exchange herefor or in
     lieu  hereof,  whether or not notation of  such  consent  or
     waiver is made upon this Note.

                 No  reference  herein  to  the  Debt  Securities
     Indenture and the Supplemental Indenture and no provision of
     this  Note  or  of  the  Debt Securities  Indenture  or  the
     Supplemental Indenture shall alter or impair the  obligation
     of  the Company, which is absolute and unconditional, to pay
     the  principal of and any premium and interest on this  Note
     at  the  times, place and rate, and in the coin or currency,
     herein prescribed.

                As  provided in the Debt Securities Indenture and
     the   Supplemental   Indenture,  and  subject   to   certain
     limitations therein set forth, the transfer of this Note  is
     registrable in the Security Register, upon surrender of this
     Note for registration of transfer at the office or agency of
     the  Company  in any place where the principal  of  and  any
     premium and interest on this Note are payable, duly endorsed
     by,  or  accompanied by a written instrument of transfer  in
     form  satisfactory to the Company and the Security Registrar
     duly  executed  by, the Holder hereof or his  attorney  duly
     authorized in writing, and thereupon one or more  new  Notes
     of  like tenor, of authorized denominations and for the same
     aggregate principal amount, will be issued to the designated
     transferee or transferees.

               The Debt Securities Indenture and the Supplemental
     Indenture  contain  provisions for defeasance  at  any  time
     after  the  Interest Reset Effective Date of (a) the  entire
     amount  of  the Notes and (b) certain restrictive  covenants
     and related Events of Default, in each case, upon compliance
     with certain conditions set forth therein.
<PAGE>

                The  Notes  are issuable only in registered  form
     without  coupons  in  denominations  of  $100,000  and   any
     integral   multiple  thereof.   As  provided  in  the   Debt
     Securities  Indenture  and  the Supplemental  Indenture  and
     subject to certain limitations therein set forth, Notes  are
     exchangeable for a like aggregate principal amount of  Notes
     of  like  tenor  of a different authorized denomination,  as
     requested by the Holder surrendering the same.

                No  service  charge shall be made  for  any  such
     registration  of transfer or exchange, but the  Company  may
     require  payment  of a sum sufficient to cover  any  tax  or
     other governmental charge payable in connection therewith.

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

                This  Note shall be governed by and construed  in
     accordance with the laws of the State of New York.
<PAGE>
                        TRANSFER NOTICE

                FOR  VALUE  RECEIVED, the undersigned  registered
     Holder hereby sell(s), assign(s) and transfer(s) unto

          Insert Taxpayer Identification Number:

          __________________________________________

          Please print or type name and address, including
          the zip code of the assignee:

          ___________________________________________

     the   attached  Note  and  all  rights  thereunder,   hereby
     irrevocably constituting and appointing

          ___________________________________________

     as  attorney  to  transfer said Note on  the  books  of  the
     Company with full power and substitution in the premises.


     Date:_____________________



                              ___________________________________
                              NOTE:  The signature  to this
                              assignment  must correspond with
                              the name as written upon  the face
                              of the attached Note in every
                              particular,   without alteration or
                              change whatsoever.


SECTION 203.  Form of the Certificate of Authentication.

           The  Trustee's  Certificate of  Authentication  to  be
endorsed  on  the Notes is to be substantially in  the  following
form:
<PAGE>

                  CERTIFICATE OF AUTHENTICATION

               This is one of the Securities of the series
     designated therein referred to in the within-mentioned Debt
     Securities Indenture.

                                   CITIBANK, N.A.,
                                     as Trustee

                                   By:__________________________
                                         Authorized Signatory



                          ARTICLE THREE

            GENERAL TERMS AND CONDITIONS OF THE NOTES

SECTION 301.  Designation of Securities and Amounts Thereof.

           There shall be and is hereby authorized three series of
securities designated the "6.65% Senior Notes, Series 1997-A  due
October  15,  2029", the "6.89% Senior Notes, Series  1997-B  due
October 15, 2010" and the "7.135% Senior Notes, Series 1997-C due
October  15,  2032",  each  series  being  limited  in  aggregate
principal amount to $100,000,000.

SECTION 302.  Payment of Principal and Interest.

           The Series A Notes, the Series B Notes and the Series C
Notes  shall mature and the principal thereof shall  be  due  and
payable in Dollars to the Holders thereof (subject to Section 304
hereof),  together with all accrued and unpaid interest  thereon,
on  October  15,  2029, October 15, 2010 and  October  15,  2032,
respectively (the "MATURITY" for the purposes of the Notes  under
this Supplemental Indenture).

           Subject to the next succeeding paragraph, the Series A
Notes,  the  Series  B Notes and the Series C  Notes  shall  bear
interest  at  6.65%,  6.89% and 7.135% per  annum,  respectively,
subject  to the provisions of the following paragraph,  from  and
including  October  22,  1997 or from the  most  recent  Interest
Payment  Date (defined below) on which interest has been paid  or
provided for until the principal thereof becomes due and payable,
and  on any overdue principal and (to the extent that payment  of
such interest is enforceable under applicable law) on any overdue
installment of interest at the same rate per annum.  Interest  on
the Notes shall be payable semiannually in arrears in Dollars  on
April  15  and October 15 of each year, commencing on  April  15,
1998 (each such date, an "INTEREST PAYMENT DATE" for the purposes
of  the  Notes under this Supplemental Indenture).   Payments  of
interest  shall be made to the Person in whose name  a  Note  (or
predecessor  Note) is registered (which shall  initially  be  the
Depository, as set forth in Section 304 hereof) at the  close  of
business  on the April 1 or October 1, as the case may  be,  next
preceding such Interest Payment Date (each such date, a  "REGULAR
RECORD   DATE"  for  the  purposes  of  the  Notes   under   this
Supplemental Indenture).

           The  rate of interest on the Notes is subject to reset
as  provided  in  the Calculation Agency Agreement  dated  as  of
October 22, 1997 (as modified and supplemented and in effect from
<PAGE>
time  to  time, the "CALCULATION AGENCY AGREEMENT"), between  the
Company  and Citicorp Securities, Inc., as calculation agent  (in
such capacity, together with its successors in such capacity, the
"CALCULATION AGENT").  Upon receipt by the Company of notice from
the  Calculation Agent of its calculation of the rate of interest
(the  "RESET RATE") at which interest is to accrue in respect  of
each  Series of Notes (other than in respect of overdue amounts),
effective  from and including October 15, 1999 7, 2000 8  or  2002 9
(or,  if such date is not a Business Day, from and including  the
next  succeeding  Business  Day) (the "INTEREST  RESET  EFFECTIVE
DATE"),   the   Company  shall,  by  delivery  of  an   Officers'
Certificate  to  the  Trustee on or prior to the  Interest  Reset
Effective Date for such Series, notify the Trustee of such  Reset
Rate  (and  the Trustee shall give notice of such Reset  Rate  to
each  Holder  of  record on such Interest Reset Effective  Date).
Any  such  change in the rate at which interest is to  accrue  in
respect of any Series of Notes shall be effective for the  period
from  and  including  the Interest Reset Effective  Date  to  but
excluding  Maturity, subject to receipt by the Company  from  the
Calculation Agent of notice of such Reset Rate.

           For  so  long as the Notes are represented  by  Global
Securities, all payments of principal and interest shall be  made
by  the  Company in immediately available funds in such  coin  or
currency  of  the  United States of America as  at  the  time  of
payment is legal tender for payment of public and private  debts,
provided that the Company may at its option pay interest by check
in the case of a Note that is not a Global Security.

           In the event that the Maturity or any Interest Payment
Date  is not a Business Day, then payment of interest payable  on
such Maturity or Interest Payment Date, as the case may be, shall
be  made  on  the next succeeding Business Day (and  without  any
interest or other payment in respect of any such delay), in  each
case  with the same force and effect as if made on such  Maturity
or Interest Payment Date.

           For  so  long as and to the extent that the Notes  are
represented by a Global Security pursuant to Section 304  hereof,
payments  of  principal and interest shall be made in  accordance
with  said  Section  304.  All other payments  of  principal  and
interest  shall be made to the registered Holders  thereof  by  a
Paying  Agent that the Company shall maintain, in the event  that
definitive Notes shall have been issued, in The City of New York.

           The Notes shall not be subject to any sinking fund.

           Holders of the Notes will have the right under certain
circumstances  specified  in Section  401  to  require  that  the
Company purchase the Notes.

SECTION 303.  Ranking.

           The Notes shall be general unsecured obligations of the
Company.   The  Notes shall rank pari passu in right  of  payment
with  all senior indebtedness of the Company and senior in  right
of payment to any subordinated indebtedness of the Company.
_______________________________
7Series A Note.

8Series B Note.

9Series C Note.
<PAGE>
SECTION 304.  Book-Entry System

           The Notes shall be represented by one or more permanent
global  notes (each, a "GLOBAL SECURITY") deposited with,  or  on
behalf of, The Depositary Trust Company, as Depository under  the
Debt  Securities Indenture and this Supplemental  Indenture  (the
"DEPOSITORY"),  and  registered in the name of  the  Depository's
nominee.   Except  as set forth in the following  paragraph,  (1)
owners of beneficial interests in a Global Security shall not  be
entitled  to  have  Notes represented by such  Global  Securities
registered  in  their names, will not receive or be  entitled  to
receive  physical delivery of Notes in definitive form and  shall
not  be  considered the owners or Holders thereof under the  Debt
Securities Indenture and this Supplemental Indenture and (2) each
Global  Security may be transferred, in whole and  not  in  part,
only  to  another nominee of the Depository or to a successor  of
the Depository or its nominee.  Accordingly, beneficial interests
in  the  Notes shall be shown on, and transfers thereof shall  be
effected  only through, records maintained by the Depository  and
its participants.

           Notwithstanding any provisions of Section 305  of  the
Debt  Securities  Indenture, no Note that is  a  Global  Security
shall be registered for transfer or exchange, or be authenticated
and  delivered, and owners of beneficial interests in any  Global
Security will not be entitled to receive Notes in definitive form
and  will  not  be  considered Holders of Notes  unless  (1)  the
Depository notifies the Company that it is unwilling or unable to
continue as Depository for such Global Security or if at any time
the  Depository  ceases to be a clearing agency registered  under
the  Exchange Act, (2) the Company executes and delivers  to  the
Trustee  a  Company Order that such Global Security shall  be  so
exchangeable or (3) there shall have occurred and be continuing a
Default  or  an  Event  of Default.  In such circumstances,  upon
surrender  by  the  Depository or a successor depository  of  any
Global Security, Notes in definitive form will be issued to  each
Person that the Depository or successor depository identifies  as
the  beneficial owner of the related Notes.  Upon such  issuance,
the  Trustee is required to register such Notes in the  name  of,
and  cause such Notes to be delivered to, such Person or  Persons
(or  nominees  thereof).  Such Notes would  be  issued  in  fully
registered form without coupons, in denominations of $100,000 and
integral multiples thereof.

           The  Depository shall be permitted to take any  action
permitted to be taken by an owner or Holder of Notes only at  the
direction  of one or more participants in the Depository,  as  it
may from time to time determine.

           Principal and interest payments on Notes registered in
the  name  of or held by the Depository or its nominee  shall  be
made to the Depository or its nominee, as the case may be, as the
registered owner of the Global Security representing such  Notes.
The  Company  and  the Trustee shall treat the Persons  in  whose
names  the Notes are registered as the Holders of such Notes  for
the  purpose  of receiving payment of principal and  interest  on
such  Notes  and  for all other purposes whatsoever.   Therefore,
none  of the Company, the Trustee or any Paying Agent has  direct
responsibility  or  liability for the payment  of  principal  and
interest  on the Notes to owners of beneficial interests  in  any
Global Security.  Payments by direct and indirect participants in
the Depository shall be the responsibility of such participants.

           The  Notes  shall  trade in the Depository's  Same-Day
Funds Settlement System until Maturity (or until they are subject
to  purchase  pursuant  to  Section 401  hereof  or  acceleration
pursuant  to Article Five of the Debt Securities Indenture),  and
secondary market trading activity in the Notes may be required by
the Depository to settle in immediately available funds.
<PAGE>


                          ARTICLE FOUR

                    PURCHASE AND DEFEASANCE

SECTION  401.   Purchase by the Company at the  Election  of  the
Holders

            The  Company  shall  not  be  required  to  redeem  or
otherwise  purchase  Notes except as set forth  in  this  Article
Four.

           If  (a)  the Call Options (as defined below)  are  not
exercised  at  or  prior  to 4:00 p.m.  New  York  City  time  on
October 12, 1999 10, October 11, 2000 11 or October 9, 2002 12 (or, if
such  date is not a Business Day, on the next preceding  Business
Day)  (the  "CALL  EXERCISE DATE"), or  (b)  following  any  such
exercise, the Callholders (as defined below) fail to make payment
in full when due for the purchase of the Notes in accordance with
the Call Options (either such event, a "PURCHASE TRIGGER EVENT"),
then  any Holder of a Note may, by irrevocable written notice  to
the  Company (which shall promptly notify the Trustee) given  not
later  than  two Business Days after the Purchase Trigger  Event,
require  that  the Company, not earlier than the  Interest  Reset
Effective Date and not later than the date one Business Day after
the  date of such notice, purchase such Note at a purchase  price
(paid  through  the  Trustee) equal to (i) the  unpaid  principal
amount  of such Note plus (ii) all unpaid interest on the  unpaid
principal  amount  of  such Note accrued  to  but  excluding  the
Interest Reset Effective Date plus (iii) interest (calculated  at
the rate applicable to payments of overdue principal of such Note
prior  to  the  Interest  Reset Effective  Date)  on  the  unpaid
principal  amount  of such Note, and on any  accrued  and  unpaid
interest, accrued from and including the Interest Reset Effective
Date to but excluding the date of payment of such purchase price.
As  used  herein, (A) "CALL OPTIONS" means each of (i)  the  call
option, dated as of October 22, 1997, pursuant to which Citibank,
N.A.  (or  a  successor Callholder) has the right,  but  not  the
obligation,  to purchase Notes on the Call Exercise Date  at  the
purchase price specified therein and (ii) the call option,  dated
as  October 22, 1997, pursuant to which NationsBank, N.A.  (or  a
successor  Callholder) has the right, but not the obligation,  to
purchase  Notes  on the Call Exercise Date at the purchase  price
specified  therein, in each case, subject to  and  in  accordance
with   the  ISDA  Master  Agreement  entered  into  between   the
Callholder party thereto and the initial Holder of the Notes; and
(B)  "CALLHOLDERS" means, with respect to the first Call  Option,
Citibank,  N.A.  and,  with respect to the  second  Call  Option,
NationsBank,  N.A., in each case, together with their  respective
transferees and successors.

           In  the  event  that a Holder elects  to  require  the
Company  to purchase a Note pursuant to the immediately preceding
paragraph,  the Company may, in lieu of purchasing  the  relevant
Note, with notice to the Trustee, identify a third party who will
agree  to  purchase the Note on the purchase date under the  same
terms  and  conditions  as if the Notes  were  purchased  by  the
Company.  The Company will not be relieved of its obligations  to
purchase  a  Note on any purchase date specified  above  if  such
third party fails to purchase such Note.
_______________________________
10Series A Note.

11Series B Note.

12Series C Note.
<PAGE>
SECTION 402.  Defeasance of the Notes

           Each Series of Notes shall be subject to defeasance in
accordance  with  the  provisions of  Section  403  of  the  Debt
Securities  Indenture, provided that no defeasance of any  Series
                       --------
of  the  Notes  may  be effected until after the  Interest  Reset
Effective Date for such Series.


                          ARTICLE FIVE

                            REMEDIES

SECTION 501.  Events of Default

           For all purposes of the Debt Securities Indenture  and
this  Supplemental Indenture relating to the Notes, the following
shall  be Events of Default in addition to the Events of  Default
enumerated in Section 501 of the Debt Securities Indenture:

                (a)   a default (including a default with respect
     to debt Securities of any series other than the Notes) under
     any  Debt  of  the Company or any Subsidiary thereof,  which
     default  shall  have resulted (i) in a  failure  to  pay  an
     aggregate  principal  amount exceeding $10,000,000  of  such
     Debt  at  the  later of final maturity thereof or  upon  the
     expiration of any applicable period of grace with respect to
     such  principal amount or (ii) in such Debt in an  aggregate
     principal  amount  exceeding $10,000,000 becoming  or  being
     declared due and payable prior to the date on which it would
     otherwise  have  become due and payable, without  such  Debt
     having  been  discharged, or such acceleration  having  been
     rescinded  or  annulled, within a period of  15  days  after
     there  shall  have  been given, by registered  or  certified
     mail,  to  the Company by the Trustee or to the Company  and
     the  Trustee  by  the Holders of at least 25%  in  principal
     amount of the Outstanding Notes, a written notice specifying
     such default and requiring the Company to cause such Debt to
     be  discharged or to cause such acceleration to be rescinded
     or  annulled  and stating that such notice is a  "NOTICE  OF
     DEFAULT"  hereunder;  provided, however,  that  the  Trustee
     shall not be deemed to have knowledge of such default unless
     either  (A) an officer in the Corporate Trust Department  of
     the  Trustee shall have actual knowledge of such default  or
     (B)  the  Trustee shall have received written notice thereof
     from  the Company, from any Holder, from the holder  of  any
     such  Debt  or  from  the trustee under any  such  mortgage,
     indenture or other instrument.

                           ARTICLE SIX
                                
                            COVENANTS

           The Company covenants and agrees for the benefit of the
Holders  of  the  Notes that it will comply  with  all  covenants
contained in the Debt Securities Indenture and with such  further
covenants that are contained in this Article Six and in any other
provisions of this Supplemental Indenture.

SECTION 601.  Limitation on Liens Securing Indebtedness.

           The   Company  may  not,  and  may  not  permit   any
Consolidated  Subsidiary to, create or incur,  or  suffer  to  be
incurred  or  to  exist, at any time, any Lien on  its  or  their
property,  including after-acquired property, or upon any  income
or  profits  therefrom, to secure the payment of any indebtedness
<PAGE>
for  money  borrowed  of  the  Company  or  of  any  Consolidated
Subsidiary or of any other Person, unless all obligations of  the
Company on or in respect of the Notes are equally and ratably and
validly  secured  by  such  Lien  by  proceedings  and  documents
reasonably   satisfactory  to  the  Trustee,  except   that   the
provisions of this paragraph shall not prohibit the following:

           (a)   Liens  existing  as of the Issue  Date  securing
     indebtedness  for  money borrowed of  the  Company  and  its
     Consolidated Subsidiaries outstanding on such date;

           (b)  Liens (i) incurred after the Issue Date given (on
     or  within 120 days of the date of acquisition, construction
     or  improvement) to secure the payment of the purchase price
     or   construction  costs  incurred  by  the  Company  or   a
     Consolidated  Subsidiary in connection with the acquisition,
     construction  or  improvement of real and personal  property
     useful  and intended to be used in carrying on the  business
     of  the Company or such Consolidated Subsidiary, or (ii)  on
     fixed  assets useful and intended to be used in carrying  on
     the  business  of  the Company or a Consolidated  Subsidiary
     existing at the time of acquisition or construction  thereof
     by  the  Company or such Consolidated Subsidiary or  at  the
     time  of  acquisition  by  the  Company  or  a  Consolidated
     Subsidiary  of  any business entity then owning  such  fixed
     assets,  whether or not such existing Liens  were  given  to
     secure  the  payment of the purchase price  or  construction
     costs  of the fixed assets to which they attach, so long  as
     Liens  permitted  by  this clause (ii)  were  not  incurred,
     extended or renewed in contemplation of such acquisition  or
     construction, provided that any such Liens permitted by this
     clause  (b)  shall  attach solely to the property  acquired,
     constructed, improved or purchased;

          (c)  Liens for taxes, assessments or other governmental
     levies or charges not yet due or which are subject to a Good
     Faith Contest;

           (d)   Liens incidental to the conduct of the Company's
     and  its  Subsidiaries'  businesses or  their  ownership  of
     property and other assets not securing any indebtedness  for
     money borrowed and not otherwise incurred in connection with
     the borrowing of money or obtaining of credit, and which  do
     not  in  the aggregate materially diminish the value of  the
     Company's or Subsidiaries' property or assets when taken  as
     a  whole,  or  materially  impair the  use  thereof  in  the
     operation of their businesses;

           (e)   Liens in respect of any interest or title  of  a
     lessor  in  any  property  subject to  a  Capitalized  Lease
     permitted under Section 602 hereof;

           (f)  Liens arising in respect of judgments against the
     Company,  except for any judgment in an amount in excess  of
     $1,000,000  which  is  not discharged or  execution  thereof
     stayed pending appeal within 45 days after entry thereof;

           (g)  Liens in favor of the Company or any Consolidated
     Subsidiary of the Company;

           (h)   Liens  consisting of minor survey exceptions  or
     minor encumbrances, easements or reservations, or rights  of
     others   for  rights-of-way,  utilities  and  other  similar
     purposes, or zoning or other restrictions as to use of  real
     property,  that  are  necessary  for  the  conduct  of   the
     operations  of  the  Company and its  Subsidiaries  or  that
     customarily exist on properties of corporations  engaged  in
     similar  businesses and are similarly situated and  that  do
     not  in  any  event  materially  impair  their  use  in  the
     operations of the Company and its Subsidiaries; and
<PAGE>
           (i)   Liens renewing, extending or refunding any  Lien
     permitted  by  the  preceding  clauses  of  this  paragraph;
     provided, however, that the principal amount of indebtedness
     for  money  borrowed secured by such Lien immediately  prior
     thereto  is  not increased and such Lien is not extended  to
     any other assets or property.

           Notwithstanding  the foregoing,  the  Company  or  any
Consolidated Subsidiary may create or assume Liens,  in  addition
to  those  otherwise permitted by the preceding clauses  of  this
Section  601,  securing indebtedness for money  borrowed  of  the
Company  or any Consolidated Subsidiary issued or incurred  after
the  Issue  Date, provided that at the time of such  issuance  or
incurrence, the aggregate amount of all Secured Indebtedness  and
Attributable  Debt  would  not exceed  15%  of  Consolidated  Net
Tangible Assets.

           In  the event that any property of the Company or  any
Consolidated  Subsidiary  is subject  to  a  Lien  not  otherwise
permitted by this Section 601, the Company must make or cause  to
be  made  a provision whereby the Notes will be secured (together
with  other indebtedness for money borrowed then entitled thereto
and  equal  in  rank to the Notes), to the full extent  permitted
under   applicable  law,  equally  and  ratably  with  all  other
obligations secured thereby, and in any case the Notes shall (but
only in such event) have the benefit, to the full extent that the
holders  of  the  Notes may be entitled thereto under  applicable
law,  of  an equitable Lien on such property equally and  ratably
securing the Notes and such other obligations.

SECTION 602.  Limitation on Sale and Leaseback.

           The   Company  may  not,  and  may  not  permit   any
Consolidated Subsidiary to, enter into any arrangement,  directly
or   indirectly,   whereby  the  Company  or  such   Consolidated
Subsidiary  shall,  in one transaction or  a  series  of  related
transactions,  (i)  sell, transfer or otherwise  dispose  of  any
property owned by the Company or any Consolidated Subsidiary  and
(ii)  more  than 120 days after the later of the date of  initial
acquisition of such property or completion or occupancy  thereof,
as  the  case  may  be,  by  the  Company  or  such  Consolidated
Subsidiary,   rent  or  lease,  as  lessee,  such   property   or
substantially identical property or any material part thereof  (a
"SALE  AND  LEASEBACK TRANSACTION"), provided that the  foregoing
restriction shall not apply to any Sale and Leaseback Transaction
if  (a)  immediately  after the consummation  of  such  Sale  and
Leaseback Transaction and after giving effect thereto, no Default
or  Event of Default shall exist and (b) any one of the following
conditions is satisfied:

           (i)   the  lease concerned constitutes  a  Capitalized
     Lease  and  at  the  time of entering  into  such  Sale  and
     Leaseback Transaction and after giving effect thereto and to
     any  Liens  incurred  pursuant to Section  601  hereof,  the
     aggregate   amount   of   all   Secured   Indebtedness   and
     Attributable  Debt would not exceed 15% of Consolidated  Net
     Tangible Assets; or

           (ii)  the lease has a term which in the aggregate would
     not  exceed 36 months (including any extensions or  renewals
     thereof at the option of the lessee); or

           (iii)   the  sale  of  such  property  is  for   cash
     consideration which equals or exceeds the fair market  value
     thereof (as determined in good faith by the Company) and the
     net  proceeds from such sale are applied, within 30 days  of
     the  date  of  the sale thereof, to the payment (other  than
     payments  due at maturity or in satisfaction of, or  applied
     to,   any  mandatory  or  scheduled  payment  or  prepayment
<PAGE>
     obligation)  of  indebtedness  for  money  borrowed  of  the
     Company  which ranks, in right of payment, on a parity  with
     or senior to the Notes.

SECTION 603.  Restrictive Agreements.

           The  Company  may not and may not permit  any  of  its
Consolidated Subsidiaries to enter into any indenture, agreement,
instrument  or  other arrangement which, directly or  indirectly,
prohibits  or  restrains,  or has the effect  of  prohibiting  or
restraining, or imposes materially adverse conditions  upon,  the
ability  of any Consolidated Subsidiary to make loans or advances
to   the  Company  or  to  declare  and  pay  dividends  or  make
distribution on shares of such Consolidated Subsidiary's  capital
stock  (including capital stock issued in the future);  provided,
however, that any agreement to subordinate indebtedness for money
borrowed owing from any Consolidated Subsidiary to the Company or
owing  between Consolidated Subsidiaries pursuant to any Priority
Debt  or to any guarantee of such indebtedness for money borrowed
shall not be deemed to violate this paragraph so long as any such
agreement to subordinate does not directly or indirectly prohibit
or  restrain  the ability of any such Consolidated Subsidiary  to
make  loans  or  advances to the Company or to  declare  and  pay
dividends  or  make distributions on shares of such  Consolidated
Subsidiary's capital stock (including capital stock issued in the
future).

SECTION 604.  Corporate Existence.

           The Company is required to do or cause to be done  all
things  necessary to preserve and keep in full force  and  effect
its   corporate  existence  and  material  rights  (charter   and
statutory)  and  material franchises of  the  Company,  provided,
however,  that the Company shall not be required to preserve  any
such right or franchise if the Board of Directors shall determine
that  the preservation of such rights and franchises is no longer
desirable in the conduct of the business of the Company  and  its
Consolidated  Subsidiaries considered as a whole,  and  that  the
loss  thereof is not disadvantageous in any material  respect  to
the holders of the Notes.

SECTION 605.  Defeasance of Certain Obligations.

           The  Company  may  omit to comply with  the  covenants
contained in Sections 601, 602 and 603 hereof, and violations  of
such  covenants  shall not be deemed to be an  Event  of  Default
hereunder,  under  the Debt Securities Indenture  and  under  the
Notes,  to  the extent that all of the conditions  set  forth  in
Section 1004 of the Debt Securities Indenture have been met.

SECTION 606.  Rule 144A Information.

           At  any  time when the Company is not subject  to  the
reporting  requirements of Section 13 or 15(d)  of  the  Exchange
Act,  upon  the request of any Holder of any Notes,  the  Company
shall promptly furnish or cause to be furnished to such Holder or
to  a  prospective purchaser of a Note designated by such Holder,
as  the  case  may be, the information required to  be  delivered
pursuant to Rule 144A(d)(4) under the Securities Act ("RULE  144A
INFORMATION") in order to permit compliance by such  Holder  with
Rule  144A  in  connection with the resale of such Note  by  such
Holder.
<PAGE>
           IN WITNESS WHEREOF, the parties hereto have caused this
Second  Supplemental  Indenture to be duly  executed,  and  their
respective  corporate seals to be hereunto affixed and  attested,
all as of the day and year first above written.


                         AMERCO


                         By:__________________________________
                              Gary V. Klinefelter
                              Secretary


Attest:


__________________________________
     John A. Lorentz
     Assistant Secretary


                         CITIBANK, N.A.,
                         as Trustee


                         By__________________________________
                           Name:
                           Title:


Attest:


__________________________________
Name:
Title:
<PAGE>
STATE OF ARIZONA                 )
COUNTY OF MARICOPA                )       ss.:


           On  the 22nd day of October 1997, before me personally
came  Gary  V. Klinefelter, to me known, who, being  by  me  duly
sworn, did depose and say that he is Secretary of AMERCO, one  of
the  corporations described in and which executed  the  foregoing
instrument; that he knows the seal of said corporation; that  the
seal  affixed to the said instrument is such corporate seal; that
it  was so affixed by authority of the Board of Directors of said
corporation;  and  that  he  signed  his  name  thereto  by  like
authority.


                                    ___________________________
                                    Name:
                                    Notary Public
                                    State of Arizona
                                    My Commission expires on:



STATE OF NEW YORK                )
COUNTY OF NEW YORK                )       ss.:


        On the ___ day of October 1997, before me personally came
_______________, to me known, who, being by me  duly  sworn,  did
depose and say that he is the _______________ of Citibank,  N.A.,
one  of  the  corporations described in and  which  executed  the
foregoing instrument; that he knows the seal of said corporation;
that  the  seal affixed to the said instrument is such  corporate
seal;  that  it  was  so affixed by authority  of  the  Board  of
Directors  of  said  corporation; and that  he  signed  his  name
thereto by like authority.


                                    ___________________________
                                    Name:
                                    Notary Public
                                    State of New York
                                    My Commission expires on:



<PAGE>



                                     CONFIDENTIAL AND PROPRIETARY


          CALCULATION AGENCY AGREEMENT dated as of October 22,
1997, between:

          AMERCO, a corporation organized under the laws of the
     State of Nevada (the "COMPANY"); and

          CITICORP SECURITIES, INC., a corporation organized
     under the laws of the State of Delaware, as calculation
     agent (in such capacity, together with its successors in
     such capacity, the "CALCULATION AGENT").

          The Company proposes to issue and sell (a) $100,000,000
aggregate principal amount of its 6.65% Senior Notes, Series 1997-
A due 2029 (the "SERIES A NOTES"), (b) $100,000,000 aggregate
principal amount of its 6.89% Senior Notes, Series 1997-B due
2010 (the "SERIES B NOTES") and (c) $100,000,000 aggregate
principal amount of its 7.135% Senior Notes, Series 1997-C due
2032 (the "SERIES C NOTES" and, collectively with the Series A
Notes and the Series B Notes, the "NOTES"; and each,
individually, a "SERIES" of Notes).

          Pursuant to an Indenture dated as of May 1, 1996 (as
modified and supplemented and in effect from time to time, the
"INDENTURE"), between the Company and Citibank, N.A., as trustee
(in such capacity, together with its successors in such capacity,
the "TRUSTEE"), notes may be issued under the Indenture in series
as from time to time authorized by the Board of Directors of the
Company.  Each series of notes issued under the Indenture is
required to be created by a supplemental indenture authorized by
resolutions of the Executive Finance Committee of the Board of
Directors of the Company.

          The Company has duly authorized the issuance of the
Notes pursuant to resolutions adopted by the Board of Directors
of the Company adopted on October 14, 1997 (the "RESOLUTIONS").
The Notes have been created by the Supplemental Indenture dated
as of October 22, 1997 (the "SUPPLEMENTAL INDENTURE") entered
into between the Company and the Trustee.

          Pursuant to the Resolutions and in accordance with the
Supplemental Indenture, the rate at which interest accrues on
each Series of Notes is to be reset effective as of the Effective
Date (as defined below) for that Series, and the Company desires
to appoint the Calculation Agent for the purpose of calculating
the rate at which interest accruing on each Series of Notes is to
be reset, all as provided in this Agreement.

          Accordingly, the Company and the Calculation Agent
agree as follows:

          Section 1.  Definitions.  As used in this Agreement:
                      -----------
          "AFFILIATE" of any specified Person means any other
Person directly or indirectly controlling or controlled by or
under direct or indirect common control with such specified
Person.  For the purposes of this definition, "control" when used
with respect to any specified Person means the power to direct
the management and policies of such Person, directly or
indirectly, whether through the ownership of voting securities,
by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

          "BUSINESS DAY" has the meaning given to such term in
the Indenture.
<PAGE>

          "CALLHOLDERS" means, with respect to each Series of
Notes, any Person that has the right, but not the obligation, to
purchase such Series of Notes under either related Call Option.

          "CALL OPTIONS" means, with respect to each Series of
Notes, (a) the call option relating to such Series of Notes
purchased by Citibank, N.A., as evidenced by the Confirmation
with a Trade Date (as defined therein) of October 17, 1997 and
(b) the call option relating to such Series of Notes purchased by
NationsBank, N.A., as evidenced by the Confirmation with a Trade
Date (as defined therein) of October 17, 1997, in each case, as
modified and supplemented and in effect from time to time.

          "CAUSE" means the Calculation Agent:  (a) fails to
perform any of its obligations hereunder for any reason;
(b) becomes insolvent or is generally unable to pay its debts or
fails or admits in writing its inability generally to pay its
debts as they become due; (c) makes a general assignment,
arrangement or composition with or for the benefit of its
creditors; or (d) institutes or has instituted against it a
proceeding seeking a judgment of insolvency or bankruptcy or any
other relief under any bankruptcy or insolvency law or other
similar law affecting creditors' rights, or a petition is
presented for its winding-up or liquidation, and, in the case of
any such proceeding or petition instituted or presented against
it, such proceeding or petition (i) results in a judgment of
insolvency or bankruptcy or the entry of an order for relief or
the making of an order for its winding-up or liquidation or
(ii) is not dismissed, discharged, stayed or restrained in each
case within 30 days of the institution or presentation thereof.

          "CHANGE OF CONTROL" means (a) the acquisition of
ownership, directly or indirectly, beneficially or of record, by
any Person or group (within the meaning of the Exchange Act and
the rules of the Securities and Exchange Commission thereunder as
in effect on the date hereof) of shares representing more than
50% of the aggregate ordinary voting power represented by the
issued and outstanding capital stock of the Identified Person or
(b) if the Identified Person is not the Calculation Agent, the
failure of the Identified Person to own, directly or indirectly,
all of the issued and outstanding shares of common capital stock
of the Calculation Agent (other than directors' qualifying
shares, if any).

          "CSI" means Citicorp Securities, Inc., together with
its successors and assigns.

          "CONSENT" includes a consent, approval, action,
authorization, exemption, notice, filing or registration.

          "COUPON RESET REFERENCE SPREAD" means, with respect to
each Series of Notes, the percentage set forth in the table in
Annex 1 hereto opposite "Coupon Reset Reference Spread" in the
column in such table for such Series.

          "DEALER" has the meaning given to such term in
Section 3(a).

          "EFFECTIVE DATE" means, with respect to each Series of
Notes, the date set forth in the table in Annex 1 hereto opposite
"Effective Date" in the column in such table for such Series;
provided that, if any such date would otherwise fall on a day
- --------
that is not a Business Day, the relevant Effective Date will be
the first following day that is a Business Day.

          "EXCHANGE ACT" means the Securities Exchange Act of
1934, as amended.
<PAGE>

          "FAILED RESET" means, with respect to any Series of
Notes, no Dealer submits, at or prior to the deadline specified
in Section 3(b), a Spread Bid for such Series to the Calculation
Agent.

          "FIXED RESET PRICE" means, with respect to any Series
of Notes, the sum of (a) the par value of the Notes of such
Series plus (b) the excess, if any, of (i) the present value,
       ----
discounted (on the basis of a year of 360 days and twelve 30-day
months) to the Effective Date for such Series at a discount rate
per annum equal to the Spot Treasury Yield for such Series
plus the Coupon Reset Reference Spread for such Series, of the
Scheduled Note Payments with respect to such Series over (ii) the
                                                    ----
par value of the Notes of such Series.

          "IDENTIFIED PERSON" means (a) Citicorp, a Delaware
corporation, and (b) if CSI is no longer the Calculation Agent,
(i) if the successor Calculation Agent is on the date on which it
becomes the Calculation Agent hereunder a subsidiary of a holding
company, such holding company and (ii) otherwise, the successor
Calculation Agent.

          "LAW" includes any treaty, law, rule or regulation, and
"lawful" and "unlawful" will be construed accordingly.

          "MATURITY DATE" means, with respect to each Series of
Notes, the date set forth in the table in Annex 1 hereto opposite
"Maturity Date" in the column in such table for such Series.

          "NMSI" means NationsBanc Montgomery Securities, Inc.,
together with its successors and assigns.

          "OFFERING CIRCULAR" means the Offering Circular dated
October 17, 1997 prepared by the Company relating to the offering
and issuance of the Notes.

          "QUALIFIED DEALER" means a dealer registered pursuant
to Section 15 of the Exchange Act that in the aggregate owns and
invests on a discretionary basis at least $100,000,000 of
securities, the issuers of which securities are not Affiliates of
such dealer; provided that in no event may a Qualified Dealer be
             --------
an Affiliate of the Company.

          "PERSON" means any natural person, corporation, limited
liability company, trust, joint venture, association, company,
partnership, governmental authority or other entity.

          "RELEVANT MATURITY" means, with respect to each Series
of Notes, the period of time set forth in the table in Annex 1
hereto opposite "Relevant Maturity" in the column in such table
for such Series.

          "RESET DATE" means, with respect to each Series of
Notes, the date set forth in the table in Annex 1 hereto opposite
"Reset Date" in the column in such table for such Series;
provided that, if any such date would otherwise fall on a day
- --------
that is not a Business Day, the relevant Reset Date will be the
first preceding day that is a Business Day.
<PAGE>

          "RESET RATE" means, with respect to any Series of
Notes, the interest rate on Notes of such Series (computed on the
basis of a year of 360 days and twelve 30-day months and
calculated by the Calculation Agent pursuant to Section 3(d))
that would, over the period from the Effective Date for such
Series to the Maturity Date for such Series, amortize completely
the excess of (a) the Fixed Reset Price for such Series over
                                                        ----
(b) the par value of the Notes of such Series at the Yield to
Maturity for such Series.

          "SCHEDULED NOTE PAYMENTS" means, with respect to any
Series of Notes, each payment of principal and interest that
would be paid on such Series of Notes during the period from but
excluding the Effective Date for such Series to and including the
Maturity Date for such Series, assuming for the purposes of this
definition, that (a) the entire principal amount of such Notes is
paid on the Maturity Date for such Series and (b) the rate per
annum at which interest is stated to accrue on such Notes is
equal to the Strike Yield plus the Coupon Reset Reference Spread
for such Series.

          "SPOT TREASURY YIELD" means, with respect to any Series
of Notes, the bid side yield-to-maturity of the current ("on-the-
run") U.S. Treasury Note or Bond, as applicable, having a
maturity of the Relevant Maturity that appears on Dow Jones
Markets (Telerate) Page 500 at 12:00 noon, New York City time, on
the Reset Date for such Series.  If such rate does not appear on
such Page, the Spot Treasury Yield for such Series will be
determined by the Calculation Agent and will be a yield-to-
maturity based on the arithmetic mean of the secondary market bid
side prices as of approximately 12:00 noon, New York City time,
on the Reset Date for such Series of three leading primary United
States government securities dealers in the City of New York
(from five such dealers and eliminating the highest quotation
(or, in the event of equality, one of the highest) and the lowest
quotation (or, in the event of equality, one of the lowest)) for
U.S. Treasury Notes or Bonds, as applicable, having a maturity of
the Relevant Maturity and taking a simple average of the
remaining three values.

          "SPREAD" means, with respect to any Series of Notes,
the percentage that, when added to the Spot Treasury Yield for
such Series, equals the Yield to Maturity for such Series.

          "SPREAD BID" means, with respect to any Series of
Notes, an irrevocable written bid by a Dealer setting forth the
Spread for such Series at which such Dealer would be willing to
purchase, as provided in Section 3(e), the entire outstanding
principal amount of the Notes of such Series on the Effective
Date for such Series at a purchase price equal to the Fixed Reset
Price for such Series.

          "STRIKE YIELD" means, with respect to each Series of
Notes, the percentage set forth in the table in Annex 1 hereto
opposite "Strike Yield" in the column in such table for such
Series.

          "YIELD TO MATURITY" means, with respect to any Series
of Notes, the sum of (a) the Spot Treasury Yield for such Series
plus (b) the Selected Bid (as defined in Section 3(c)) for such
Series.

          Section 2.  Appointment of Calculation Agent.  The
                      --------------------------------
Company hereby appoints the Calculation Agent as its agent for
the purpose of calculating the Reset Rate for each Series of
Notes in accordance with this Agreement, and the Calculation
Agent hereby accepts such appointment.
<PAGE>

          Section 3.  Determination of Reset Rate.
                      ---------------------------
          (a)  Identification of Dealers.  The Company shall, by
notice to the Calculation Agent given not later than 3:00 p.m.
New York City time on the date five Business Days prior to the
Reset Date for each Series of Notes, identify five Qualified
Dealers (including, as to each Dealer, its address, its telephone
number, its telecopier number and a contact name) from which the
Calculation Agent is to obtain Spread Bids for such Series in
order to calculate the Reset Rate for such Series as provided
herein.  Two of the Dealers so specified shall be CSI and NMSI.
If the Company fails to identify five Qualified Dealers by such
time or if any Dealer (other than CSI and NMSI) identified by the
Company does not satisfy the criteria that the Calculation Agent
applies generally at such time in deciding whether to offer or to
make an extension of credit, then the Calculation Agent may, on
behalf of the Company, identify one or more Qualified Dealers
until five Qualified Dealers have been identified by the Company
or the Calculation Agent on its behalf.  Each Qualified Dealer so
identified under this Section 3(a) is herein referred to as a
"DEALER".

          (b)  Obtaining Spread Bids.  Not later than 3:00 p.m.
               ---------------------
New York City time on the date four Business Days prior to the
Reset Date for each Series of Notes, the Calculation Agent shall
provide to each Dealer identified under Section 3(a) with respect
to such Series (i) a copy of the Offering Circular, (ii) a copy
of the form of Note of such Series and (iii) a written request
that such Dealer submit, not later than 10:00 a.m. New York City
time on the Reset Date for such Series, a Spread Bid to the
Calculation Agent (which written request shall include the
relevant pricing assumptions for providing a Spread Bid,
including the method specified herein for calculating the Fixed
Reset Price and the Reset Rate).  The Company may, not later than
the deadline specified in the foregoing clause (iii), submit a
Spread Bid to the Calculation Agent (which, for all purposes of
this Agreement other than Section 3(a), will be deemed to have
been submitted by a Dealer).

          (c)  Establishment of Fixed Reset Price.  On the Reset
               ----------------------------------
Date for each Series of Notes, the Calculation Agent shall
determine the Fixed Reset Price for such Series.  Promptly
following its determination of such Fixed Reset Price, the
Calculation Agent shall give notice to the Company of (i) with
respect to each Dealer from which the Calculation Agent received
Spread Bids by the deadline specified in Section 3(b), the name
of such Dealer and the Spread Bid submitted by it, (ii) the name
of the Dealer (which may be the Company) that submitted the
lowest such Spread Bid (the "SELECTED BID" for such Series) and
(iii) the Fixed Reset Price for such Series; provided that, if
two or more Spread Bids submitted by such deadline are equal and
are the lowest of all such Spread Bids, then the Company may in
its sole discretion select any of such equivalent Spread Bids
(and the Spread Bid so selected by the Company will be the deemed
to be the Selected Bid).

          (d)  Calculation of Reset Rate.  Promptly following its
               -------------------------
determination of the Fixed Reset Price for any Series of Notes,
the Calculation Agent shall calculate the Reset Rate and give
notice to the Company and the Dealer that submitted the Selected
Bid of the Fixed Reset Price, the Yield to Maturity and the Reset
Rate, in each case, for such Series.  The Company shall, by
delivery on or prior to the Effective Date for such Series of an
officer's certificate to the Trustee pursuant to and in
accordance with the Indenture, establish the Reset Rate for such
Series as the rate of interest payable on the Notes of such
Series for the period from and including the Effective Date for
such Series to but excluding the Maturity Date for such Series.
<PAGE>

          (e)  Sale of Notes.  On the Effective Date for each
               -------------
Series of Notes, if such Notes have been purchased by the related
Callholders pursuant to an exercise of the related Call Options,
such Callholders shall severally sell to the Dealer that
submitted the Selected Bid, and such Dealer shall purchase from
the Callholders, upon the tender thereof for sale, such Notes at
a purchase price equal to the Fixed Reset Price for such Notes;
provided that no such sale and purchase shall be effected in the
event of a Failed Reset.  Payment for such Notes will be made by
such Dealer in Dollars and immediately available funds, by wire
transfer to an account of the Callholder entitled thereto
maintained with a commercial bank located in the United States of
America and identified by such Callholder to such Dealer not less
than one Business Day prior to the Effective Date for such
Series.

          Section 4.  Representations.  Each party represents to
                      ---------------
the other party that:  (a) it is duly organized, validly existing
and in good standing under the laws of the jurisdiction of its
organization or incorporation; (b) it has the power to execute,
deliver and perform its obligations under this Agreement and has
taken all necessary action to authorize such execution, delivery
and performance; (c) this Agreement has been duly executed and
delivered by it; (d) such execution, delivery and performance do
not violate or conflict with any law applicable to it, any
provision of its constitutional documents, any order or judgment
of any court or other agency of government applicable to it or
any of its assets or any material contractual restriction binding
on or affecting it or any of its assets; (e) all governmental and
other consents that are required to have been obtained by it with
respect to this Agreement have been obtained and are in full
force and effect and all conditions of any such consents have
been complied with; (f) its obligations under this Agreement
constitute its legal, valid and binding obligations, enforceable
in accordance with their respective terms (subject to applicable
bankruptcy, reorganization, insolvency, moratorium or similar
laws affecting creditors' rights generally and subject, as to
enforceability, to equitable principles of general application
(regardless of whether enforcement is sought in a proceeding in
equity or at law)); and (g) there is not pending or, to its
knowledge, threatened against it any action, suit or proceeding
at law or in equity or before any court, tribunal, governmental
body, agency or official or any arbitrator that is likely to
affect the legality, validity or enforceability against it of
this Agreement or its ability to perform its obligations under
this Agreement.

          Section 5.  Rights and Duties of the Calculation Agent.
                      ------------------------------------------
          (a)  Limited Duties.  The Calculation Agent shall not
               -------------- 
have any duties or obligations except those expressly set forth
herein.  Without limiting the generality of the foregoing, the
Calculation Agent shall have no obligation to, or any trust,
fiduciary, agency or other relationship with, the Trustee or any
of the holders of the Notes or any other securities issued under
the Indenture.  The recitals contained herein and in the
Indenture and the Notes shall be taken as the statements of the
Company, and the Calculation Agent shall have no responsibility
for their correctness.  The Calculation Agent makes no
representations as to, and shall have no responsibility for, the
validity or sufficiency of the Indenture or the Notes or the
performance or observance of any of the covenants, agreements or
other terms or conditions set forth in the Indenture or the
Notes.  The Calculation Agent shall not be accountable for the
use or application by the Company of the Notes or the proceeds
thereof.

          (b)  Reliance on Written Instruments, Officer's
               ------------------------------------------
Certificate and Legal Counsel.  The Calculation Agent may rely
- -----------------------------
and shall be protected in acting or refraining from acting upon
any resolution, certificate, statement, instrument, opinion,
report, notice, request, direction, consent, order or other paper
<PAGE>
or document believed by it to be genuine and to have been signed
or presented by the proper party or parties.  Whenever in taking
any action under this Agreement the Calculation Agent shall deem
it desirable that a matter be proved or established prior to
taking, suffering or omitting any action hereunder, the
Calculation Agent may rely upon a certificate signed by the
Chairman of the Board, the President, any Vice President, the
Treasurer, an Assistant Treasurer, the Secretary or an Assistant
Secretary of the Company and delivered by the Company to the
Calculation Agent.  The Calculation Agent may consult with legal
counsel (which includes counsel for the Company), and the written
advice of such counsel shall be full and complete authorization
and protection in respect of any action taken, suffered or
omitted by it hereunder in good faith and in reliance thereon.

          (c)  No Duty of Inquiry.  The Calculation Agent shall
               ------------------
not be bound to make any investigation into the facts or matters
stated in any resolution, certificate, statement, instrument,
opinion, report, notice, request, direction, consent, order or
other paper or document, but the Calculation Agent, in its
discretion, may make such further inquiry or investigation into
such facts or matters as it may see fit.

          (d)  Right to Own Notes, Etc..  Each of the Calculation
               ------------------------
Agent (in its individual or any other capacity) and its
Affiliates may become the owner or pledgee of Notes and other
securities issued by the Company and may otherwise deal with the
Company with the same rights it would have if it were not
Calculation Agent.

          (e)  Indemnity.  The Company shall indemnify each of
               ---------
the Calculation Agent, its Affiliates and the respective
directors, officers, employees, agents and advisors of the
Calculation Agent and its Affiliates (each such Person being
called an "INDEMNITEE") against, and hold each Indemnitee
harmless from, any and all losses, claims, damages, liabilities,
whether joint or several, and related expenses, including the
fees, charges and disbursements of any counsel for any
Indemnitee, incurred by or asserted against any Indemnitee
arising out of, in connection with, or as a result of (i) the
execution or delivery of this Agreement or any agreement or
instrument contemplated hereby, the performance by the parties
hereto of their respective obligations hereunder or the
consummation of the transactions contemplated hereby or (ii) any
actual or prospective claim, litigation, investigation or
proceeding relating to any of the foregoing, whether based on
contract, tort or any other theory and regardless of whether any
Indemnitee is a party thereto and regardless of whether an
Indemnitee has been actively or passively negligent; provided
                                                     --------
that such indemnity shall not, as to any Indemnitee, be available
to the extent that such losses, claims, damages, liabilities or
related expenses are determined by a court of competent
jurisdiction by final and nonappealable judgment to have resulted
from the gross negligence or wilful misconduct of such
Indemnitee.

          (f)  Resignation or Removal of Calculation Agent.
               -------------------------------------------
Subject to the appointment and acceptance of a successor
Calculation Agent as provided in this paragraph, the Calculation
Agent (i) may resign at any time by notifying the Company,
(ii) be removed for Cause at any time upon notice from the
Company to the Calculation Agent specifying in reasonable detail
the basis for such removal or (iii) be removed within 30 days
following the occurrence of a Change of Control with respect to
the Calculation Agent upon notice thereof from the Company to the
Calculation Agent.  Upon any such resignation or removal, the
Company shall appoint a successor Calculation Agent; provided
                                                     --------
that, if such removal results from a Change of Control, the
retiring Calculation Agent shall appoint a successor Calculation
Agent with the consent of the Company (such consent not to be
unreasonably withheld).  If no successor shall have been so
appointed by the Company and shall have accepted such appointment
within 30 days after the retiring Calculation Agent gives notice
<PAGE>
of its resignation or the Company gives notice of removal, then
the retiring Calculation Agent may, on behalf of the Company,
appoint a successor Calculation Agent which shall be a Qualified
Dealer.  Upon the acceptance of its appointment as Calculation
Agent hereunder by a successor (and upon delivery to the other
party or parties thereto of its written agreement to be bound by
the obligations of the predecessor Calculation Agent under the
letter agreement dated the date hereof originally between CSI and
NMSI relating hereto, for the benefit of each, CSI, and if NMSI
is not the successor Calculation Agent, NMSI) such successor
shall succeed to and become vested with all the rights, powers,
privileges and duties of the retiring Calculation Agent and the
retiring Calculation Agent shall be discharged from its duties
and obligations hereunder.  After the Calculation Agent's
resignation or removal hereunder, the provisions of this Section
5 shall continue in effect for its benefit in respect of any
actions taken or omitted to be taken by it while it was acting as
Calculation Agent.

          (g)  Successor by Merger.  Any corporation into which
               -------------------
the Calculation Agent 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 Calculation
Agent shall be a party, or any corporation succeeding to all or
substantially all the business of the Calculation Agent, shall be
the successor of the Calculation Agent hereunder, without the
execution or filing of any paper or any further act on the part
of either party hereto.

          Section 6.  Fees and Expenses.  Each party hereto shall
                      -----------------
bear its own expenses in connection with the negotiation,
preparation, execution and delivery and of this Agreement.  The
Company agrees to pay, and to reimburse the Calculation Agent for
paying, all reasonable out-of-pocket costs and expenses of the
Calculation Agent (including, without limitation, the reasonable
fees and expenses of legal counsel), in connection with (a) any
amendment, modification or waiver of any of the terms of this
Agreement; and (b) the enforcement and protection of its rights
under this Agreement, including, but not limited to, costs of
collection.

          Section 7.  Transfer.  Except as provided in Section 5
                      --------
with respect to the resignation, removal, merger, conversion or
consolidation of the Calculation Agent, neither this Agreement
nor any interest or obligation in or under this Agreement may be
transferred (whether by way of security or otherwise) by either
party without the prior written consent of the other party.

          Section 8.  Miscellaneous.
                      -------------
          (a)  Entire Agreement.  This Agreement constitutes the
               ----------------
entire agreement and understanding of the parties with respect to
its subject matter and supersedes all oral communication and
prior writings with respect thereto.

          (b)  Amendments.  No amendment, modification or waiver
               ----------
in respect of this Agreement will be effective unless in writing
(including a writing evidenced by a facsimile transmission) and
executed by each of the parties.

          (c)  Survival of Obligations.  The rights and benefits
               -----------------------
of the Calculation Agent under Section 5, and the obligations of
the parties hereto under Sections 5(e) and 6, of this Agreement
will survive the payment in full of the Notes, whether by
repayment, redemption or otherwise.
<PAGE>

          (d)  Counterparts.  This Agreement (and each amendment,
               ------------
modification and waiver in respect of it) may be executed and
delivered in counterparts (including by facsimile transmission),
each of which will be deemed an original.

          (e)  Benefit of Agreement.  This Agreement shall be
               --------------------
binding upon and inure to the benefit of the parties hereto and
their respective successors and permitted transferees.  No Person
other than the parties hereto shall have any rights under or be
entitled to rely upon this Agreement.

          (f)  Headings.  The headings used in this Agreement are
               --------
for convenience of reference only and are not to affect the
construction of or to be taken into consideration in interpreting
this Agreement.

          Section 9.  Notices.  Any notice or other communication
                      -------
in respect of this Agreement shall be given in any manner set
forth below to the address or number set forth beneath the
signature of such party hereto and will be deemed effective as
indicated:  (i)  if in writing and delivered in person or by
courier, on the date it is delivered; (ii) if sent by facsimile
transmission, on the date that transmission is received by a
responsible employee of the recipient in legible form; or (iii)
if sent by certified or registered mail (airmail, if overseas) or
the equivalent (return receipt requested), on the date that mail
is delivered or its delivery is attempted; unless the date of
that delivery (or attempted delivery) or that receipt, as
applicable, is not a Business Day or that communication is
delivered (or attempted) or received, as applicable, after the
close of business on a Business Day, in which case that
communication shall be deemed given and effective on the first
following day that is a Business Day.  Either party may by notice
to the other change the address or facsimile number at which
notices or other communications are to be given to it.

          Section 10.  Governing Law; Jurisdiction; Forum.
                       ----------------------------------
          (a)  Governing Law.  This Agreement will be governed by
               -------------
and construed in accordance with the law of the State of New York
(without reference to choice of law doctrine, but without
prejudice to Section 5-1401 of the New York General Obligations
Law).

          (b)  Jurisdiction and Forum.  With respect to any suit,
               ----------------------
action or proceedings relating to this Agreement ("PROCEEDINGS"),
each party irrevocably and unconditionally:  (i) submits to the
non-exclusive jurisdiction of the courts of the State of New York
and the United States District Court located in the Borough of
Manhattan in New York City; and (ii) waives any objection which
it may have at any time to the laying of venue of any Proceedings
brought in any such court, waives any claim that such Proceedings
have been brought in an inconvenient forum and further waives the
right to object, with respect to such Proceedings, that such
court does not have any jurisdiction over such party.  Nothing in
this Agreement precludes either party from bringing Proceedings
in any other jurisdiction, nor will the bringing of Proceedings
in any one or more jurisdictions preclude the bringing of
Proceedings in any other jurisdiction.
<PAGE>

          IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed and delivered as of the day and
year first above written.

                              AMERCO
                              
                              
                              
                              By____________________________
                                Title:
                              
                              Address for Notices:
                              
                              AMERCO
                              1325 Airmotive Way
                              Suite 100
                              Reno, Nevada  89502-3239
                              
                              Telecopy No.:  702-345-6046
                              
                              Telephone No.:  702-688-6300
                              
                              Attn:  Mr. Rocky Wardrip
                              
                              
                              CITICORP SECURITIES, INC.
                              
                              
                              
                              By____________________________
                                Title:
                              
                              Address for Notices:
                              
                              Citicorp Securities, Inc.
                              399 Park Avenue
                              New York, New York  10043
                              
                              Telecopy No.:  212-291-1279
                              
                              Telephone No.:  212-291-0007
                              
                              Attn:  Mr. Gary Davis
<PAGE>

                                                          ANNEX I


==========================================================================
                    Series A Notes      Series B Notes      Series C Notes
==========================================================================
Coupon Reset                 1.50%               1.25%               1.50%
Reference Spread
- ---------------------------------------------------------------------------
Reset Date        October 12, 1999    October 11, 2000      October 9, 2002
- ---------------------------------------------------------------------------
Effective Date    October 15, 1999    October 15, 2000     October 15, 2002
- ---------------------------------------------------------------------------
Maturity Date     October 15, 2029    October 15, 2010     October 15, 2032
- ---------------------------------------------------------------------------
Relevant Maturity         30 years            10 years             30 years
- ---------------------------------------------------------------------------
Strike Yield               6.4525%             6.1700%              6.5900%
===========================================================================



<PAGE>







NUMBER                                               $100,000,000
R-001                                         CUSIP NO. 023589AA2

              SEE REVERSE FOR CERTAIN DEFINITIONS

          THE CERTIFICATE (OR ITS PREDECESSOR) EVIDENCED HEREBY
HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF
1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES
LAWS. NEITHER THIS SECURITY NOR ANY INTEREST OR PARTICIPATION
HEREIN MAY BE REOFFERED, SOLD, ASSIGNED, TRANSFERRED, PLEDGED,
ENCUMBERED OR OTHERWISE DISPOSED OF IN THE ABSENCE OF SUCH
REGISTRATION OR UNLESS SUCH TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

          BY ACQUISITION HEREOF, THE HOLDER OF THIS SECURITY
AGREES THAT IT WILL NOT OFFER, SELL OR OTHERWISE TRANSFER SUCH
SECURITY, PRIOR TO THE DATE (THE "RESALE RESTRICTION TERMINATION
DATE") WHICH IS ONE YEAR AFTER THE LATER OF THE DATE OF THE
ACQUISITION OF THE CERTIFICATES FROM THE COMPANY OR ANY AFFILIATE
OF THE COMPANY AND THE DATE OF ANY RESALE OF CERTIFICATES FOR THE
ACCOUNT OF EITHER THE ACQUIROR OR ANY SUBSEQUENT HOLDER OF THE
CERTIFICATES, EXCEPT (A) TO THE TRUST, (B) PURSUANT TO A
REGISTRATION STATEMENT THAT HAS BEEN DECLARED EFFECTIVE UNDER THE
SECURITIES ACT, (C) FOR SO LONG AS THE CERTIFICATES ARE ELIGIBLE
FOR RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A THAT PURCHASES FOR
ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL
BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES THAT
OCCUR OUTSIDE THE UNITED STATES WITHIN THE MEANING OF REGULATION
S UNDER THE SECURITIES ACT UPON THE DELIVERY OF AN OPINION OF
COUNSEL, CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO
THE TRUSTEE AND THE COMPANY, OR (E) PURSUANT TO ANOTHER AVAILABLE
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES
ACT UPON THE DELIVERY OF AN OPINION OF COUNSEL, CERTIFICATION
AND/OR OTHER INFORMATION SATISFACTORY TO THE TRUSTEE AND THE
COMPANY, SUBJECT IN EACH OF THE FOREGOING CASES, TO A CERTIFICATE
OF TRANSFER IN THE FORM APPEARING ON THE OTHER SIDE OF THIS
SECURITY BEING COMPLETED AND DELIVERED BY THE TRANSFEROR TO THE
TRUSTEE.  THIS LEGEND WILL BE REMOVED UPON THE REQUEST OF THE
HOLDER AFTER THE RESALE RESTRICTION TERMINATION DATE.

          THIS CERTIFICATE REPRESENTS A FRACTIONAL UNDIVIDED
INTEREST IN THE TRUST AND DOES NOT EVIDENCE AN OBLIGATION OF, OR
AN INTEREST IN, AND IS NOT GUARANTEED BY AMERCO OR THE TRUSTEE OR
ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE TRUST ASSETS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY OR ANY OTHER PERSON.

          UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
<PAGE>
CORPORATION, TO THE ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST
COMPANY (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY), ANY TRANSFER, PLEDGE, OR OTHER USE
HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN
INTEREST HEREIN.

          AMERCO SERIES 1997-A BOND BACKED ASSET TRUST
                                
          6.65% AMERCO SERIES 1997-A BOND BACKED ASSET
        TRUST CERTIFICATES, ("BATs") DUE OCTOBER 15, 1999
                              ----  
evidencing a fractional undivided beneficial ownership interest
in the Trust, as defined below, the property of which consists
principally of $100,000,000 aggregate principal amount of 6.65%
Notes, Series 1997-A due October 15, 2032 (collectively, the
"Notes") of AMERCO (the "Company").  The Notes have been
 -----                   -------
purchased by the Trust from the Company with the proceeds of the
sale of the Certificates and the Call Options (as defined
herein).

          THIS CERTIFIES THAT CEDE & CO. is the registered owner
of a nonassessable, fully-paid, fractional undivided interest in
the AMERCO SERIES 1997-A BOND BACKED ASSET TRUST formed by the
Company equal to a Certificate Principal Balance of $100,000,000.
Under the Trust Agreement, there will be distributed on the 15th
day of each April and October, or if such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 1998
through and including the Final Distribution Date (each a
"Distribution Date"), to the extent of Available Funds (as
 -----------------
defined below), an amount equal to the interest collected on the
Notes.  On the Final Distribution Date, there will be
distributed, to the extent of Available Funds, all distributions
received from or in respect of the Trust Assets.

          The Trust was created pursuant to a Trust Agreement
dated as of October 22, 1997 (the "Trust Agreement"), between the
                                   ---------------
Company and IBJ Schroder Bank & Trust Company, not in its
individual capacity but solely as Trustee (the "Trustee").  This
                                                -------
Certificate does not purport to summarize the Trust Agreement and
reference is hereby made to the Trust Agreement for information
with respect to the interests, rights, benefits, obligations,
proceeds and duties evidenced hereby and the rights, duties and
obligations of the Trustee with respect hereto.  A copy of the
Trust Agreement may be obtained from the Trustee by written
request sent to the Corporate Trust Office.  Capitalized terms
used but not defined herein have the meanings assigned to them in
the Trust Agreement.

          This Certificate is one of the duly authorized
Certificates designated as 6.65% AMERCO Series 1997-A Bond Backed
Asset Trust Certificates ("BATs") Due October 15, 1999 (herein
                           ----
called the "Certificates").  Concurrently with the issuance of
            ------------
the Certificates, the Trustee will issue call options (the "Call
                                                            ----
Options") to Citibank, N.A. and NationsBank, N.A. (the
- -------
"Callholders") pursuant to which each Callholder has the right,
 -----------
but not the obligation, to purchase all, but not less than all,
the Notes from the Trust on the Final Distribution Date at a
purchase price equal to 100% of the outstanding principal amount
thereof.  If (i) the Call Options are not exercised at or prior
to 4:00 p.m. New York City time on the date three Business Days
<PAGE>
prior to the Final Distribution Date, or (ii) following any such
exercise, the Callholders fail to make payment in full when due
for the purchase of the Notes, then the Trustee, on behalf of the
Certificateholders, shall, immediately thereafter, give
irrevocable written notice to the Company that it intends to
exercise the Put Option on the Final Distribution Date in
accordance with the terms of the Notes and the Indenture.  Any
such notice shall be irrevocable.

          This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement, to which
Trust Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.  The
property of the Trust consists primarily of the Notes and all
payments on or collections in respect of the Notes accrued on or
after the Closing Date (not including any interest or other
reinvestment income received with respect to the foregoing) and
any proceeds from the sale of the Notes pursuant to the Put
Option or the Call Options, as the case may be.

          Subject to the terms and conditions of the Trust
Agreement and the Call Options (including the availability of
funds for distributions) and until the obligation created by the
Trust Agreement shall have terminated in accordance therewith,
distributions will be made on each Distribution Date to the
Person in whose name this Certificate is registered on the
applicable Record Date, in an amount equal to such
Certificateholder's fractional undivided interest in the amount
required to be distributed to the Holders of the Certificates on
such Distribution Date.  If a payment with respect to the Notes
is not made to the Trustee by 11:00 a.m. (New York City time) on
the date such payment is due, or if such payment is not made on
the due date, the Trustee will upon receipt of such funds make
such distribution on the next Business Day (and no additional
amounts of interest shall accrue on the Certificates or be owed
to Certificateholders as a result of any such delay).

          Distributions made on this Certificate will be made as
provided in the Trust Agreement by the Trustee by wire transfer
in immediately available funds, without the presentation or
surrender of this Certificate or the making of any notation
hereon.  Except as otherwise provided in the Trust Agreement and
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 maintained
for that purpose by the Trustee in the Borough of Manhattan, the
City of New York.

          Reference is hereby made to the further provisions of
this Certificate set forth on the reverse hereof, which further
provisions shall for all purposes have the same effect as if set
forth at this place.

          Unless the certificate of authentication hereon has
been executed by or on behalf of the Trustee, by manual
signature, this Certificate shall not entitle the holder hereof
to any benefit under the Trust Agreement or be valid for any
purpose.

          THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE HOLDER HEREOF SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.
<PAGE>

          IN WITNESS WHEREOF, the Trust has caused this
Certificate to be duly executed as of the date set forth below.


                              AMERCO SERIES 1997-A
                                BOND BACKED ASSET TRUST

                              by IBJ Schroder Bank & Trust Company,
                                not in its individual capacity but
                                solely as Trustee


                              By:__________________________
                                 Authorized Officer

Dated:  October 22, 1997



            TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Certificates described in the Trust
Agreement referred to herein.


                              IBJ Schroder Bank & Trust Company,
                                as Trustee






                              By:_______________________________
                                   Authorized Signatory
<PAGE>
                 (REVERSE OF TRUST CERTIFICATE)


          The Certificates are limited in right of distribution
to certain payments and collections respecting the Trust
Agreement, all as more specifically set forth herein and in the
Trust Agreement.  The registered Holder hereof, by its acceptance
hereof, agrees that it will look solely to payments under the
Notes, the Call Options and the Put Option (to the extent of its
rights therein) for distributions hereunder.

          Subject to the next paragraph and to certain exceptions
provided in the Trust Agreement and the Call Options, the Trust
Agreement permits the amendment thereof and the modification of
the rights and obligations of the Company and the Trustee and the
rights of the Certificateholders under the Trust Agreement at any
time by the Company and the Trustee with the consent of the
Holders of Certificates evidencing more than 50% of the aggregate
Voting Rights of Outstanding Certificates subject to certain
provisions set forth in the Trust Agreement.  Any such consent by
the Holder of this Certificate (or any predecessor Certificate)
shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued
upon the transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent is made upon this
Certificate.  The Trust Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of
the Holders of any of the Certificates.

          Under the terms of the Call Options and the Trust
Agreement, Certificateholders will not be entitled to terminate
the Trust or cause the sale or other disposition of the Notes.
In addition, amendment of the Trust Agreement may require, and
amendment of the Call Options generally will require, consent of
the Callholders, all as provided in the Call Options and the
Trust Agreement.

          The Certificates are issuable in fully registered form
only in minimum original principal amounts of $100,000 and
integral multiples thereof.  As provided in the Trust Agreement
and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of the same
principal amount, class, original issue date and maturity, in
authorized denominations as requested by the Holder surrendering
the same.

          As provided in the Trust Agreement and subject to
certain limitations therein set forth, the transfer of this
Certificate is registrable in the Certificate Register upon
surrender of this Certificate for registration of transfer at the
offices or agencies of the Certificate Registrar maintained by
the Trustee in the Borough of Manhattan, the City of New York,
duly endorsed by or accompanied by an assignment in the form
below and by such other documents as required by the Trust
Agreement, and thereupon one or more new Certificates of the same
class in authorized denominations evidencing the same principal
amount will be issued to the designated transferee or
transferees.  The Certificate Registrar appointed under the Trust
Agreement is IBJ Schroder Bank & Trust Company.

          No service charge will be made for any registration of
transfer or exchange, but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any transfer or exchange of
Certificates.
<PAGE>

          The Company and the Trustee and any agent of the
Company or the Trustee may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,
and neither the Company, the Trustee, nor any such agent shall be
affected by any notice to the contrary.

          The Trust and the obligations of the Company and the
Trustee created by the Trust Agreement with respect to the
Certificates shall terminate upon the earliest to occur of (i)
the distribution in full of all amounts due to Certificateholders
on a sale of the Notes in accordance with the Call Options or
repurchase by the Company of the Notes pursuant to the Put
Option, (ii) the distribution of all proceeds received by the
Trustee in connection with certain circumstances described in the
Trust Agreement following an Event of Default and (iii) the
expiration of 21 years from the death of the last survivor of the
descendants of the youngest Executive Officer of the Company,
measured as of the date of the Trust Agreement, living on the
date hereof.
<PAGE>
                           ASSIGNMENT


          FOR VALUE RECEIVED the undersigned hereby sells,
assigns and transfers unto [PLEASE INSERT SOCIAL SECURITY OR
TAXPAYER IDENTIFICATION OR OTHER IDENTIFYING NUMBER OF ASSIGNEE]

_________________________________________________________________
(Please print or type name and address, including postal zip
code, of assignee)


_________________________________________________________________
the within Trust Certificate, and all rights thereunder, hereby
irrevocably constituting and appointing


_________________________________________________________________
Attorney to transfer said Trust Certificate on the books of the
Certificate Registrar, with full power of substitution in the
premises.



Dated:_______________



                              _______________________________*
                              Signature Guaranteed;

                              _______________________________*



*  NOTICE:  The signature to this assignment must correspond with
the name as it appears upon the face of the within Trust
Certificate in every particular, without alteration, enlargement
or any change whatever.  Such signature must be guaranteed by an
"eligible guarantor institution" meeting the requirements of the
Certificate Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee
program" as may be determined by the Certificate Registrar in
addition to, or in substitution for, STAMP, all in accordance
with the Securities Exchange Act of 1934, as amended.
<PAGE>


NUMBER                                               $100,000,000
R-001                                         CUSIP NO. 023589AB0

              SEE REVERSE FOR CERTAIN DEFINITIONS

          THE CERTIFICATE (OR ITS PREDECESSOR) EVIDENCED HEREBY
HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF
1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES
LAWS. NEITHER THIS SECURITY NOR ANY INTEREST OR PARTICIPATION
HEREIN MAY BE REOFFERED, SOLD, ASSIGNED, TRANSFERRED, PLEDGED,
ENCUMBERED OR OTHERWISE DISPOSED OF IN THE ABSENCE OF SUCH
REGISTRATION OR UNLESS SUCH TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

          BY ACQUISITION HEREOF, THE HOLDER OF THIS SECURITY
AGREES THAT IT WILL NOT OFFER, SELL OR OTHERWISE TRANSFER SUCH
SECURITY, PRIOR TO THE DATE (THE "RESALE RESTRICTION TERMINATION
DATE") WHICH IS ONE YEAR AFTER THE LATER OF THE DATE OF THE
ACQUISITION OF THE CERTIFICATES FROM THE COMPANY OR ANY AFFILIATE
OF THE COMPANY AND THE DATE OF ANY RESALE OF CERTIFICATES FOR THE
ACCOUNT OF EITHER THE ACQUIROR OR ANY SUBSEQUENT HOLDER OF THE
CERTIFICATES, EXCEPT (A) TO THE TRUST, (B) PURSUANT TO A
REGISTRATION STATEMENT THAT HAS BEEN DECLARED EFFECTIVE UNDER THE
SECURITIES ACT, (C) FOR SO LONG AS THE CERTIFICATES ARE ELIGIBLE
FOR RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A THAT PURCHASES FOR
ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL
BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES THAT
OCCUR OUTSIDE THE UNITED STATES WITHIN THE MEANING OF REGULATION
S UNDER THE SECURITIES ACT UPON THE DELIVERY OF AN OPINION OF
COUNSEL, CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO
THE TRUSTEE AND THE COMPANY, OR (E) PURSUANT TO ANOTHER AVAILABLE
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES
ACT UPON THE DELIVERY OF AN OPINION OF COUNSEL, CERTIFICATION
AND/OR OTHER INFORMATION SATISFACTORY TO THE TRUSTEE AND THE
COMPANY, SUBJECT IN EACH OF THE FOREGOING CASES, TO A CERTIFICATE
OF TRANSFER IN THE FORM APPEARING ON THE OTHER SIDE OF THIS
SECURITY BEING COMPLETED AND DELIVERED BY THE TRANSFEROR TO THE
TRUSTEE.  THIS LEGEND WILL BE REMOVED UPON THE REQUEST OF THE
HOLDER AFTER THE RESALE RESTRICTION TERMINATION DATE.

          THIS CERTIFICATE REPRESENTS A FRACTIONAL UNDIVIDED
INTEREST IN THE TRUST AND DOES NOT EVIDENCE AN OBLIGATION OF, OR
AN INTEREST IN, AND IS NOT GUARANTEED BY AMERCO OR THE TRUSTEE OR
ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE TRUST ASSETS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY OR ANY OTHER PERSON.

          UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
<PAGE>
CORPORATION, TO THE ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST
COMPANY (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY), ANY TRANSFER, PLEDGE, OR OTHER USE
HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN
INTEREST HEREIN.

          AMERCO SERIES 1997-B BOND BACKED ASSET TRUST
                                
          6.89% AMERCO SERIES 1997-B BOND BACKED ASSET
        TRUST CERTIFICATES, ("BATs") DUE OCTOBER 15, 2000
                              ----
evidencing a fractional undivided beneficial ownership interest
in the Trust, as defined below, the property of which consists
principally of $100,000,000 aggregate principal amount of 6.89%
Notes, Series 1997-B due October 15, 2010 (collectively, the
"Notes") of AMERCO (the "Company").  The Notes have been
 -----                   -------
purchased by the Trust from the Company with the proceeds of the
sale of the Certificates and the Call Options (as defined
herein).

          THIS CERTIFIES THAT CEDE & CO. is the registered owner
of a nonassessable, fully-paid, fractional undivided interest in
the AMERCO SERIES 1997-B BOND BACKED ASSET TRUST formed by the
Company equal to a Certificate Principal Balance of $100,000,000.
Under the Trust Agreement, there will be distributed on the 15th
day of each April and October, or if such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 1998
through and including the Final Distribution Date (each a
"Distribution Date"), to the extent of Available Funds (as
 -----------------
defined below), an amount equal to the interest collected on the
Notes.  On the Final Distribution Date, there will be
distributed, to the extent of Available Funds, all distributions
received from or in respect of the Trust Assets.

          The Trust was created pursuant to a Trust Agreement
dated as of October 22, 1997 (the "Trust Agreement"), between the
                                   ---------------
Company and IBJ Schroder Bank & Trust Company, not in its
individual capacity but solely as Trustee (the "Trustee").  This
                                                -------
Certificate does not purport to summarize the Trust Agreement and
reference is hereby made to the Trust Agreement for information
with respect to the interests, rights, benefits, obligations,
proceeds and duties evidenced hereby and the rights, duties and
obligations of the Trustee with respect hereto.  A copy of the
Trust Agreement may be obtained from the Trustee by written
request sent to the Corporate Trust Office.  Capitalized terms
used but not defined herein have the meanings assigned to them in
the Trust Agreement.

          This Certificate is one of the duly authorized
Certificates designated as 6.89% AMERCO Series 1997-B Bond Backed
Asset Trust Certificates ("BATs") Due October 15, 2000 (herein
                           ----
called the "Certificates").  Concurrently with the issuance of
            ------------
the Certificates, the Trustee will issue call options (the "Call
                                                            ----
Options") to Citibank, N.A. and NationsBank, N.A. (the
- -------
"Callholders") pursuant to which each Callholder has the right,
 -----------
but not the obligation, to purchase all, but not less than all,
the Notes from the Trust on the Final Distribution Date at a
purchase price equal to 100% of the outstanding principal amount
thereof.  If (i) the Call Options are not exercised at or prior
to 4:00 p.m. New York City time on the date three Business Days
<PAGE>
prior to the Final Distribution Date, or (ii) following any such
exercise, the Callholders fail to make payment in full when due
for the purchase of the Notes, then the Trustee, on behalf of the
Certificateholders, shall, immediately thereafter, give
irrevocable written notice to the Company that it intends to
exercise the Put Option on the Final Distribution Date in
accordance with the terms of the Notes and the Indenture.  Any
such notice shall be irrevocable.

          This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement, to which
Trust Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.  The
property of the Trust consists primarily of the Notes and all
payments on or collections in respect of the Notes accrued on or
after the Closing Date (not including any interest or other
reinvestment income received with respect to the foregoing) and
any proceeds from the sale of the Notes pursuant to the Put
Option or the Call Options, as the case may be.

          Subject to the terms and conditions of the Trust
Agreement and the Call Options (including the availability of
funds for distributions) and until the obligation created by the
Trust Agreement shall have terminated in accordance therewith,
distributions will be made on each Distribution Date to the
Person in whose name this Certificate is registered on the
applicable Record Date, in an amount equal to such
Certificateholder's fractional undivided interest in the amount
required to be distributed to the Holders of the Certificates on
such Distribution Date.  If a payment with respect to the Notes
is not made to the Trustee by 11:00 a.m. (New York City time) on
the date such payment is due, or if such payment is not made on
the due date, the Trustee will upon receipt of such funds make
such distribution on the next Business Day (and no additional
amounts of interest shall accrue on the Certificates or be owed
to Certificateholders as a result of any such delay).

          Distributions made on this Certificate will be made as
provided in the Trust Agreement by the Trustee by wire transfer
in immediately available funds, without the presentation or
surrender of this Certificate or the making of any notation
hereon.  Except as otherwise provided in the Trust Agreement and
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 maintained
for that purpose by the Trustee in the Borough of Manhattan, the
City of New York.

          Reference is hereby made to the further provisions of
this Certificate set forth on the reverse hereof, which further
provisions shall for all purposes have the same effect as if set
forth at this place.

          Unless the certificate of authentication hereon has
been executed by or on behalf of the Trustee, by manual
signature, this Certificate shall not entitle the holder hereof
to any benefit under the Trust Agreement or be valid for any
purpose.

          THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE HOLDER HEREOF SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.
<PAGE>

          IN WITNESS WHEREOF, the Trust has caused this
Certificate to be duly executed as of the date set forth below.


                              AMERCO SERIES 1997-B
                                BOND BACKED ASSET TRUST

                              by IBJ Schroder Bank & Trust Company,
                                not in its individual capacity but
                                solely as Trustee


                              By:__________________________
                                 Authorized Officer

Dated:  October 22, 1997



            TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Certificates described in the Trust
Agreement referred to herein.


                              IBJ Schroder Bank & Trust Company,
                                as Trustee






                              By:_______________________________
                                   Authorized Signatory
<PAGE>
                 (REVERSE OF TRUST CERTIFICATE)


          The Certificates are limited in right of distribution
to certain payments and collections respecting the Trust
Agreement, all as more specifically set forth herein and in the
Trust Agreement.  The registered Holder hereof, by its acceptance
hereof, agrees that it will look solely to payments under the
Notes, the Call Options and the Put Option (to the extent of its
rights therein) for distributions hereunder.

          Subject to the next paragraph and to certain exceptions
provided in the Trust Agreement and the Call Options, the Trust
Agreement permits the amendment thereof and the modification of
the rights and obligations of the Company and the Trustee and the
rights of the Certificateholders under the Trust Agreement at any
time by the Company and the Trustee with the consent of the
Holders of Certificates evidencing more than 50% of the aggregate
Voting Rights of Outstanding Certificates subject to certain
provisions set forth in the Trust Agreement.  Any such consent by
the Holder of this Certificate (or any predecessor Certificate)
shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued
upon the transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent is made upon this
Certificate.  The Trust Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of
the Holders of any of the Certificates.

          Under the terms of the Call Options and the Trust
Agreement, Certificateholders will not be entitled to terminate
the Trust or cause the sale or other disposition of the Notes.
In addition, amendment of the Trust Agreement may require, and
amendment of the Call Options generally will require, consent of
the Callholders, all as provided in the Call Options and the
Trust Agreement.

          The Certificates are issuable in fully registered form
only in minimum original principal amounts of $100,000 and
integral multiples thereof.  As provided in the Trust Agreement
and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of the same
principal amount, class, original issue date and maturity, in
authorized denominations as requested by the Holder surrendering
the same.

          As provided in the Trust Agreement and subject to
certain limitations therein set forth, the transfer of this
Certificate is registrable in the Certificate Register upon
surrender of this Certificate for registration of transfer at the
offices or agencies of the Certificate Registrar maintained by
the Trustee in the Borough of Manhattan, the City of New York,
duly endorsed by or accompanied by an assignment in the form
below and by such other documents as required by the Trust
Agreement, and thereupon one or more new Certificates of the same
class in authorized denominations evidencing the same principal
amount will be issued to the designated transferee or
transferees.  The Certificate Registrar appointed under the Trust
Agreement is IBJ Schroder Bank & Trust Company.

          No service charge will be made for any registration of
transfer or exchange, but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any transfer or exchange of
Certificates.
<PAGE>

          The Company and the Trustee and any agent of the
Company or the Trustee may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,
and neither the Company, the Trustee, nor any such agent shall be
affected by any notice to the contrary.

          The Trust and the obligations of the Company and the
Trustee created by the Trust Agreement with respect to the
Certificates shall terminate upon the earliest to occur of (i)
the distribution in full of all amounts due to Certificateholders
on a sale of the Notes in accordance with the Call Options or
repurchase by the Company of the Notes pursuant to the Put
Option, (ii) the distribution of all proceeds received by the
Trustee in connection with certain circumstances described in the
Trust Agreement following an Event of Default and (iii) the
expiration of 21 years from the death of the last survivor of the
descendants of the youngest Executive Officer of the Company,
measured as of the date of the Trust Agreement, living on the
date hereof.
<PAGE>
                           ASSIGNMENT


          FOR VALUE RECEIVED the undersigned hereby sells,
assigns and transfers unto [PLEASE INSERT SOCIAL SECURITY OR
TAXPAYER IDENTIFICATION OR OTHER IDENTIFYING NUMBER OF ASSIGNEE]

_________________________________________________________________
(Please print or type name and address, including postal zip
code, of assignee)


_________________________________________________________________
the within Trust Certificate, and all rights thereunder, hereby
irrevocably constituting and appointing


_________________________________________________________________
Attorney to transfer said Trust Certificate on the books of the
Certificate Registrar, with full power of substitution in the
premises.



Dated:_______________



                              _______________________________*
                              Signature Guaranteed;

                              _______________________________*



*  NOTICE:  The signature to this assignment must correspond with
the name as it appears upon the face of the within Trust
Certificate in every particular, without alteration, enlargement
or any change whatever.  Such signature must be guaranteed by an
"eligible guarantor institution" meeting the requirements of the
Certificate Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee
program" as may be determined by the Certificate Registrar in
addition to, or in substitution for, STAMP, all in accordance
with the Securities Exchange Act of 1934, as amended.
<PAGE>


NUMBER                                               $100,000,000
R-001                                         CUSIP NO. 023589AC8

              SEE REVERSE FOR CERTAIN DEFINITIONS

          THE CERTIFICATE (OR ITS PREDECESSOR) EVIDENCED HEREBY
HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF
1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES
LAWS. NEITHER THIS SECURITY NOR ANY INTEREST OR PARTICIPATION
HEREIN MAY BE REOFFERED, SOLD, ASSIGNED, TRANSFERRED, PLEDGED,
ENCUMBERED OR OTHERWISE DISPOSED OF IN THE ABSENCE OF SUCH
REGISTRATION OR UNLESS SUCH TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

          BY ACQUISITION HEREOF, THE HOLDER OF THIS SECURITY
AGREES THAT IT WILL NOT OFFER, SELL OR OTHERWISE TRANSFER SUCH
SECURITY, PRIOR TO THE DATE (THE "RESALE RESTRICTION TERMINATION
DATE") WHICH IS ONE YEAR AFTER THE LATER OF THE DATE OF THE
ACQUISITION OF THE CERTIFICATES FROM THE COMPANY OR ANY AFFILIATE
OF THE COMPANY AND THE DATE OF ANY RESALE OF CERTIFICATES FOR THE
ACCOUNT OF EITHER THE ACQUIROR OR ANY SUBSEQUENT HOLDER OF THE
CERTIFICATES, EXCEPT (A) TO THE TRUST, (B) PURSUANT TO A
REGISTRATION STATEMENT THAT HAS BEEN DECLARED EFFECTIVE UNDER THE
SECURITIES ACT, (C) FOR SO LONG AS THE CERTIFICATES ARE ELIGIBLE
FOR RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A THAT PURCHASES FOR
ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL
BUYER TO WHOM NOTICE IS GIVEN THAT THE TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (D) PURSUANT TO OFFERS AND SALES THAT
OCCUR OUTSIDE THE UNITED STATES WITHIN THE MEANING OF REGULATION
S UNDER THE SECURITIES ACT UPON THE DELIVERY OF AN OPINION OF
COUNSEL, CERTIFICATION AND/OR OTHER INFORMATION SATISFACTORY TO
THE TRUSTEE AND THE COMPANY, OR (E) PURSUANT TO ANOTHER AVAILABLE
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES
ACT UPON THE DELIVERY OF AN OPINION OF COUNSEL, CERTIFICATION
AND/OR OTHER INFORMATION SATISFACTORY TO THE TRUSTEE AND THE
COMPANY, SUBJECT IN EACH OF THE FOREGOING CASES, TO A CERTIFICATE
OF TRANSFER IN THE FORM APPEARING ON THE OTHER SIDE OF THIS
SECURITY BEING COMPLETED AND DELIVERED BY THE TRANSFEROR TO THE
TRUSTEE.  THIS LEGEND WILL BE REMOVED UPON THE REQUEST OF THE
HOLDER AFTER THE RESALE RESTRICTION TERMINATION DATE.

          THIS CERTIFICATE REPRESENTS A FRACTIONAL UNDIVIDED
INTEREST IN THE TRUST AND DOES NOT EVIDENCE AN OBLIGATION OF, OR
AN INTEREST IN, AND IS NOT GUARANTEED BY AMERCO OR THE TRUSTEE OR
ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE TRUST ASSETS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY OR ANY OTHER PERSON.

          UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
<PAGE>
CORPORATION, TO THE ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY TRUST
COMPANY (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER
ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY), ANY TRANSFER, PLEDGE, OR OTHER USE
HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN
INTEREST HEREIN.

          AMERCO SERIES 1997-C BOND BACKED ASSET TRUST
                                
          7.135% AMERCO SERIES 1997-C BOND BACKED ASSET
        TRUST CERTIFICATES, ("BATs") DUE OCTOBER 15, 2002
                              ----
evidencing a fractional undivided beneficial ownership interest
in the Trust, as defined below, the property of which consists
principally of $100,000,000 aggregate principal amount of 7.135%
Notes, Series 1997-C due October 15, 2032 (collectively, the
"Notes") of AMERCO (the "Company").  The Notes have been
 -----                   -------
purchased by the Trust from the Company with the proceeds of the
sale of the Certificates and the Call Options (as defined
herein).

          THIS CERTIFIES THAT CEDE & CO. is the registered owner
of a nonassessable, fully-paid, fractional undivided interest in
the AMERCO SERIES 1997-C BOND BACKED ASSET TRUST formed by the
Company equal to a Certificate Principal Balance of $100,000,000.
Under the Trust Agreement, there will be distributed on the 15th
day of each April and October, or if such day is not a Business
Day, the next succeeding Business Day, commencing April 15, 1998
through and including the Final Distribution Date (each a
"Distribution Date"), to the extent of Available Funds (as
 -----------------
defined below), an amount equal to the interest collected on the
Notes.  On the Final Distribution Date, there will be
distributed, to the extent of Available Funds, all distributions
received from or in respect of the Trust Assets.

          The Trust was created pursuant to a Trust Agreement
dated as of October 22, 1997 (the "Trust Agreement"), between the
                                   ---------------
Company and IBJ Schroder Bank & Trust Company, not in its
individual capacity but solely as Trustee (the "Trustee").  This
                                                -------
Certificate does not purport to summarize the Trust Agreement and
reference is hereby made to the Trust Agreement for information
with respect to the interests, rights, benefits, obligations,
proceeds and duties evidenced hereby and the rights, duties and
obligations of the Trustee with respect hereto.  A copy of the
Trust Agreement may be obtained from the Trustee by written
request sent to the Corporate Trust Office.  Capitalized terms
used but not defined herein have the meanings assigned to them in
the Trust Agreement.

          This Certificate is one of the duly authorized
Certificates designated as 7.135% AMERCO Series 1997-C Bond
Backed Asset Trust Certificates ("BATs") Due October 15, 2002
                                  ----
(herein called the "Certificates").  Concurrently with the
                    ------------
issuance of the Certificates, the Trustee will issue call options
(the "Call Options") to Citibank, N.A. and NationsBank, N.A. (the
      ------------
"Callholders") pursuant to which each Callholder has the right,
 -----------
but not the obligation, to purchase all, but not less than all,
the Notes from the Trust on the Final Distribution Date at a
purchase price equal to 100% of the outstanding principal amount
thereof.  If (i) the Call Options are not exercised at or prior
to 4:00 p.m. New York City time on the date three Business Days
<PAGE>
prior to the Final Distribution Date, or (ii) following any such
exercise, the Callholders fail to make payment in full when due
for the purchase of the Notes, then the Trustee, on behalf of the
Certificateholders, shall, immediately thereafter, give
irrevocable written notice to the Company that it intends to
exercise the Put Option on the Final Distribution Date in
accordance with the terms of the Notes and the Indenture.  Any
such notice shall be irrevocable.

          This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement, to which
Trust Agreement the Holder of this Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.  The
property of the Trust consists primarily of the Notes and all
payments on or collections in respect of the Notes accrued on or
after the Closing Date (not including any interest or other
reinvestment income received with respect to the foregoing) and
any proceeds from the sale of the Notes pursuant to the Put
Option or the Call Options, as the case may be.

          Subject to the terms and conditions of the Trust
Agreement and the Call Options (including the availability of
funds for distributions) and until the obligation created by the
Trust Agreement shall have terminated in accordance therewith,
distributions will be made on each Distribution Date to the
Person in whose name this Certificate is registered on the
applicable Record Date, in an amount equal to such
Certificateholder's fractional undivided interest in the amount
required to be distributed to the Holders of the Certificates on
such Distribution Date.  If a payment with respect to the Notes
is not made to the Trustee by 11:00 a.m. (New York City time) on
the date such payment is due, or if such payment is not made on
the due date, the Trustee will upon receipt of such funds make
such distribution on the next Business Day (and no additional
amounts of interest shall accrue on the Certificates or be owed
to Certificateholders as a result of any such delay).

          Distributions made on this Certificate will be made as
provided in the Trust Agreement by the Trustee by wire transfer
in immediately available funds, without the presentation or
surrender of this Certificate or the making of any notation
hereon.  Except as otherwise provided in the Trust Agreement and
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 maintained
for that purpose by the Trustee in the Borough of Manhattan, the
City of New York.

          Reference is hereby made to the further provisions of
this Certificate set forth on the reverse hereof, which further
provisions shall for all purposes have the same effect as if set
forth at this place.

          Unless the certificate of authentication hereon has
been executed by or on behalf of the Trustee, by manual
signature, this Certificate shall not entitle the holder hereof
to any benefit under the Trust Agreement or be valid for any
purpose.

          THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE HOLDER HEREOF SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.
<PAGE>

          IN WITNESS WHEREOF, the Trust has caused this
Certificate to be duly executed as of the date set forth below.


                              AMERCO SERIES 1997-C
                                BOND BACKED ASSET TRUST

                              by IBJ Schroder Bank & Trust Company,
                                not in its individual capacity but
                                solely as Trustee


                              By:__________________________
                                 Authorized Officer

Dated:  October 22, 1997



            TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Certificates described in the Trust
Agreement referred to herein.


                              IBJ Schroder Bank & Trust Company,
                                as Trustee






                              By:_______________________________
                                   Authorized Signatory
<PAGE>
                 (REVERSE OF TRUST CERTIFICATE)


          The Certificates are limited in right of distribution
to certain payments and collections respecting the Trust
Agreement, all as more specifically set forth herein and in the
Trust Agreement.  The registered Holder hereof, by its acceptance
hereof, agrees that it will look solely to payments under the
Notes, the Call Options and the Put Option (to the extent of its
rights therein) for distributions hereunder.

          Subject to the next paragraph and to certain exceptions
provided in the Trust Agreement and the Call Options, the Trust
Agreement permits the amendment thereof and the modification of
the rights and obligations of the Company and the Trustee and the
rights of the Certificateholders under the Trust Agreement at any
time by the Company and the Trustee with the consent of the
Holders of Certificates evidencing more than 50% of the aggregate
Voting Rights of Outstanding Certificates subject to certain
provisions set forth in the Trust Agreement.  Any such consent by
the Holder of this Certificate (or any predecessor Certificate)
shall be conclusive and binding on such Holder and upon all
future Holders of this Certificate and of any Certificate issued
upon the transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent is made upon this
Certificate.  The Trust Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of
the Holders of any of the Certificates.

          Under the terms of the Call Options and the Trust
Agreement, Certificateholders will not be entitled to terminate
the Trust or cause the sale or other disposition of the Notes.
In addition, amendment of the Trust Agreement may require, and
amendment of the Call Options generally will require, consent of
the Callholders, all as provided in the Call Options and the
Trust Agreement.

          The Certificates are issuable in fully registered form
only in minimum original principal amounts of $100,000 and
integral multiples thereof.  As provided in the Trust Agreement
and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of the same
principal amount, class, original issue date and maturity, in
authorized denominations as requested by the Holder surrendering
the same.

          As provided in the Trust Agreement and subject to
certain limitations therein set forth, the transfer of this
Certificate is registrable in the Certificate Register upon
surrender of this Certificate for registration of transfer at the
offices or agencies of the Certificate Registrar maintained by
the Trustee in the Borough of Manhattan, the City of New York,
duly endorsed by or accompanied by an assignment in the form
below and by such other documents as required by the Trust
Agreement, and thereupon one or more new Certificates of the same
class in authorized denominations evidencing the same principal
amount will be issued to the designated transferee or
transferees.  The Certificate Registrar appointed under the Trust
Agreement is IBJ Schroder Bank & Trust Company.

          No service charge will be made for any registration of
transfer or exchange, but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any transfer or exchange of
Certificates.
<PAGE>

          The Company and the Trustee and any agent of the
Company or the Trustee may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,
and neither the Company, the Trustee, nor any such agent shall be
affected by any notice to the contrary.

          The Trust and the obligations of the Company and the
Trustee created by the Trust Agreement with respect to the
Certificates shall terminate upon the earliest to occur of (i)
the distribution in full of all amounts due to Certificateholders
on a sale of the Notes in accordance with the Call Options or
repurchase by the Company of the Notes pursuant to the Put
Option, (ii) the distribution of all proceeds received by the
Trustee in connection with certain circumstances described in the
Trust Agreement following an Event of Default and (iii) the
expiration of 21 years from the death of the last survivor of the
descendants of the youngest Executive Officer of the Company,
measured as of the date of the Trust Agreement, living on the
date hereof.
<PAGE>
                           ASSIGNMENT


          FOR VALUE RECEIVED the undersigned hereby sells,
assigns and transfers unto [PLEASE INSERT SOCIAL SECURITY OR
TAXPAYER IDENTIFICATION OR OTHER IDENTIFYING NUMBER OF ASSIGNEE]

_________________________________________________________________
(Please print or type name and address, including postal zip
code, of assignee)


_________________________________________________________________
the within Trust Certificate, and all rights thereunder, hereby
irrevocably constituting and appointing


_________________________________________________________________
Attorney to transfer said Trust Certificate on the books of the
Certificate Registrar, with full power of substitution in the
premises.



Dated:_______________



                              _______________________________*
                              Signature Guaranteed;

                              _______________________________*



*  NOTICE:  The signature to this assignment must correspond with
the name as it appears upon the face of the within Trust
Certificate in every particular, without alteration, enlargement
or any change whatever.  Such signature must be guaranteed by an
"eligible guarantor institution" meeting the requirements of the
Certificate Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee
program" as may be determined by the Certificate Registrar in
addition to, or in substitution for, STAMP, all in accordance
with the Securities Exchange Act of 1934, as amended.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
FORM 10-Q DECEMBER 31, 1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-END>                               DEC-31-1997
<CASH>                                          31,822
<SECURITIES>                                         0
<RECEIVABLES>                                  251,064<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                     78,242
<CURRENT-ASSETS>                                     0<F2>
<PP&E>                                       2,468,779
<DEPRECIATION>                               1,128,819
<TOTAL-ASSETS>                               2,857,945
<CURRENT-LIABILITIES>                                0
<BONDS>                                      1,074,409
                                0
                                          0
<COMMON>                                        10,563
<OTHER-SE>                                     627,489
<TOTAL-LIABILITY-AND-EQUITY>                 2,857,945
<SALES>                                        143,866
<TOTAL-REVENUES>                             1,111,335
<CGS>                                           82,312
<TOTAL-COSTS>                                  870,910
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 3,496
<INTEREST-EXPENSE>                              59,608
<INCOME-PRETAX>                                 95,009
<INCOME-TAX>                                    32,169
<INCOME-CONTINUING>                             62,840
<DISCONTINUED>                                       0
<EXTRAORDINARY>                               (13,984)
<CHANGES>                                            0
<NET-INCOME>                                    48,856
<EPS-PRIMARY>                                     1.51
<EPS-DILUTED>                                     1.51
<FN>
<F1>THE VALUE FOR RECEIVABLES REPRESENTS THEIR AMOUNT NET OF THEIR ALLOWANCES.
<F2>AN UNCLASSIFIED BALANCE SHEET EXISTS IN THE REGISTRANT'S FINANCIAL STATEMENTS.
</FN>
        

</TABLE>


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