VANDERBILT MORTGAGE & FINANCE INC
424B5, 2000-11-27
ASSET-BACKED SECURITIES
Previous: SPECIALTY EQUIPMENT COMPANIES INC, 15-12G, 2000-11-27
Next: SIMTEK CORP, SC 13D/A, 2000-11-27




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

You should  consider  the risk factors  starting on page S-9 of this  prospectus
supplement and page 4 of the prospectus.

The certificates represent obligations of the trust only and do not represent an
interest in or obligation of Vanderbilt Mortgage and Finance, Inc., The Chase
Manhattan Bank or any of their affiliates (except to the extent of the limited
guarantee of the Class B-2 Certificates by Clayton Homes, Inc.).

This prospectus supplement may be used to offer and sell the certificates only
if accompanied by the prospectus.
--------------------------------------------------------------------------------

           Prospectus Supplement To Prospectus dated NOVEMBER 16, 2000

                                  $278,285,694
                                  (Approximate)

                      Vanderbilt Mortgage and Finance, Inc.
                               Seller and Servicer

                          Manufactured Housing Contract
           Senior/Subordinate Pass-Through Certificates, Series 2000-D

                                   ----------

The Trust Fund will:

o     Issue nine classes of certificates, eight of which are offered hereby and
      described in the table below.

o     Consist primarily of manufactured housing installment sales contracts and
      installment loan agreements.

o     Make an election to be treated as a REMIC for federal income tax purposes.

The Certificates:

o     Represent ownership interests in a trust fund.

o     Currently have no trading market.

o     Receive distributions on the 7th day of each month (or if such day is not
      a business day, the next business day) beginning on December 7, 2000.

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------
                                      Original
                                   Class Principal        Price to        Underwriting     Proceeds to
  Certificates                         Balance            Public (1)        Discount    Vanderbilt (1)(2)
---------------------------------------------------------------------------------------------------------
  <S>                               <C>                   <C>                <C>           <C>
  Class A-1 Certificates ........   $ 63,000,000          100.000000%        0.125%        99.875000%
  Class A-2 Certificates ........   $ 61,000,000          100.000000%        0.200%        99.800000%
  Class A-3 Certificates ........   $ 43,000,000          100.000000%        0.280%        99.720000%
  Class A-4 Certificates ........   $ 61,193,000          100.000000%        0.310%        99.690000%
  Class A-5 Certificates ........   $ 12,523,000          100.000000%        0.400%        99.600000%
  Class M-1 Certificates ........   $ 11,132,000          100.000000%        0.525%        99.475000%
  Class B-1 Certificates ........   $ 11,132,000          100.000000%        0.915%        99.085000%
  Class B-2 Certificates (3) ....    $ 5,305,694           99.377877%        1.075%        98.302877%

  Total                             $268,285,694        $268,252,686.06   $778,277.31    $267,474,408.75
--------------------------------------------------------------------------------
</TABLE>

(1)   Plus accrued interest, if any, at the applicable rate from November 1,
      2000.

(2)   Before deducting expenses, estimated to be $250,000.

(3)   Applies only to the Class B-2 Certificates offered by the underwriters
      hereby. See the paragraph below and "Underwriting" in this prospectus
      supplement with respect to the remaining $10,000,000 of Class B-2
      Certificates.

Theunderwriters named below will offer to the public the eight classes of
certificates listed in the table above, including $5,305,694 of the Class B-2
Certificates, at the price to the public set forth above and they will receive
the discount listed above. Vanderbilt Mortgage and Finance, Inc. or one of its
affiliates may offer the remaining Class B-2 Certificates with a principal
balance of $10,000,000 from time to time as more fully described in
"Underwriting" in this prospectus supplement.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved these securities or determined if this
prospectus supplement or the prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

Credit Suisse First Boston                              Bear, Stearns & Co. Inc.

November 16, 2000


<PAGE>

      You should rely only on the information contained in this document or to
which we have referred you. We have not authorized anyone to provide you with
information that is different. This document may only be used where it is legal
to sell these securities. The information in this document may only be accurate
on the date of this document.

      We provide information about the certificates to you through this document
which consists of two parts: (a) the accompanying prospectus, which provides
general information, some of which may not apply to your certificates and (b)
this prospectus supplement, which describes the specific terms of your
certificates. This prospectus supplement may be used to offer and sell the
certificates only if accompanied by the prospectus.

      If there is a conflict between the terms of this prospectus supplement and
the accompanying prospectus, you should rely on the information in this
prospectus supplement.

      This prospectus supplement and the accompanying prospectus include
cross-references to captions in these materials where you can find further
related discussions. The following table of contents and the table of contents
included in the accompanying prospectus provide the pages on which these
captions are located.

      We have filed preliminary information regarding the trust's assets and the
certificates with the Securities and Exchange Commission. The information
contained in this document supersedes all of that preliminary information, which
was prepared by the underwriters for prospective investors.

                                TABLE OF CONTENTS

                                                           Page
                                                           ----

                       PROSPECTUS SUPPLEMENT

Summary Information ..................................     S-3
Risk Factors .........................................     S-9
The Contract Pool ....................................    S-12
Vanderbilt Mortgage and Finance, Inc. ................    S-18
Ratio of Earnings to Fixed Charges for CHI ...........    S-21
Yield and Prepayment Considerations ..................    S-21
Description of the Certificates ......................    S-35
Use of Proceeds ......................................    S-50
Certain Federal Income Tax Consequences ..............    S-50
State Tax Considerations .............................    S-52
ERISA Considerations .................................    S-52
Legal Investment Considerations ......................    S-53
Certificate Rating ...................................    S-53
Underwriting .........................................    S-53
Legal Matters ........................................    S-54
Index of Defined Terms ...............................    S-55
Annex I ..............................................     I-1

                                                           Page
                                                           ----

                            PROSPECTUS

Important Notice About Information in this
  Prospectus and the Accompanying
  Prospectus Supplement ..............................       2
Reports to Holders of the Certificates ...............       2
Where You Can Find More Information ..................       2
Risk Factors .........................................       4
The Trust Fund .......................................       7
Use of Proceeds ......................................       8
Vanderbilt Mortgage and Finance, Inc. ................       8
Underwriting Policies ................................       9
Yield Considerations .................................      10
Maturity and Prepayment Considerations ...............      11
Description of the Certificates ......................      11
Description of FHA Insurance and
  VA Guarantees ......................................      25
Certain Legal Aspects of the Contracts ...............      26
ERISA Considerations .................................      31
Certain Federal Income Tax Consequences ..............      34
State and Local Tax Considerations ...................      54
Legal Investment Considerations ......................      54
Ratings ..............................................      55
Underwriting .........................................      55
Legal Matters ........................................      56
Experts ..............................................      56
Glossary .............................................      57


                                      S-2
<PAGE>

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

                               SUMMARY INFORMATION

      This summary highlights selected information from this document and does
not contain all of the information to make your investment decision. Please read
this entire prospectus supplement and the accompanying prospectus carefully for
additional information about the Offered Certificates.


                          Manufactured Housing Contract
                  Senior/Subordinate Pass-Through Certificates,
                                  Series 2000-D
<TABLE>
<CAPTION>

                                                                             Initial Rating of
                                                                              Certificates(4)
                                      Original         Remittance         ----------------------
                                   Class Principal        Rate            Moody's          Fitch
           Class                     Balance (1)       (per annum)        Rating          Rating
           -----                   ---------------     -----------        -------         ------
           <S>                       <C>                <C>                <C>             <C>
           Offered Certificates
           Class A-1                 $63,000,000        6.920%(2)          Aaa             AAA
           Class A-2                 $61,000,000        6.975%(2)          Aaa             AAA
           Class A-3                 $43,000,000        7.305%(2)          Aaa             AAA
           Class A-4                 $61,193,000        7.715%(2)          Aaa             AAA
           Class A-5                 $12,523,000        8.040%(2)          Aa3             AA-
           Class M-1                 $11,132,000        8.290%(2)          A2               A
           Class B-1                 $11,132,000        8.885%(2)         Baa2             BBB
           Class B-2(3)              $15,305,694        9.500%(2)         Baa2             BBB

           Non-Offered Certificates
           Class R                       N/A              N/A             N/A              N/A
</TABLE>

----------
(1)   This amount is subject to a variance of plus or minus 5%.

(2)   Subject to a maximum rate equal to (a) the weighted average contract rate
      of the Contracts less (b) the applicable servicing fee (if Vanderbilt
      Mortgage and Finance, Inc. is no longer the servicer).

(3)   See "Underwriting" in this prospectus supplement.

(4)   A description of the ratings of the certificates is set forth under the
      heading "Certificate Rating" in this prospectus supplement.
--------------------------------------------------------------------------------


                                      S-3
<PAGE>

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

The Trust Fund

      A trust fund will be established pursuant to a pooling and servicing
agreement, dated as of October 25, 2000, among Vanderbilt Mortgage and Finance,
Inc. ("Vanderbilt"), as seller and servicer, Clayton Homes, Inc. ("CHI"), as
provider of the limited guarantee, and The Chase Manhattan Bank, as trustee (the
"Trustee").

Seller

      o Vanderbilt Mortgage and Finance,  Inc. maintains its principal office at
500 Alcoa Trail,  Maryville,  Tennessee  37804.  Its  telephone  number is (865)
380-3000.

Servicer

      o Vanderbilt Mortgage and Finance, Inc.

      o The  Servicer  will  service  all of the  Contracts  either  directly or
through one or more sub-servicers.

Trustee

      o The Chase Manhattan Bank.

Cut-off Date

      o October 25, 2000.

Closing Date

      o November 28, 2000.

Remittance Date

      o The 7th day of each month or if such day is not a business day, the next
business day. The first Remittance Date will be December 7, 2000.

Designations

      o Offered  Certificates--Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class M-1, Class B-1 and Class B-2.

      o Senior Certificates--Class A-1, Class A-2, Class A-3 and Class A-4.

      o Subordinate Certificates--Class A-5, Class M-1, Class B-1 and Class B-2

The Contracts

      The trust fund will consist of a pool of manufactured housing installment
sales contracts, installment loan agreements and mortgage loans (the
"Contracts") consisting of 7,042 Contracts, with an aggregate unpaid principal
balance of approximately $278,285,694.14 as of the Cut-off Date. The pool will
consist of fixed rate contracts (the "Fixed Rate Contracts") and adjustable rate
contracts (the "Adjustable Rate Contracts"). The Adjustable Rate Contracts
represent 1.76% of the aggregate unpaid principal balance of the Contracts as of
the Cut-off Date.

      5,697 Contracts, with an aggregate unpaid principal balance of
approximately $225,383,623.10 as of the Cut-off Date, are manufactured housing
installment sales contracts, installment loan agreements and mortgage loans
originated or purchased by manufactured housing dealers and purchased by
Vanderbilt from such dealers or originated by Vanderbilt. Certain of these
dealers are affiliates of CHI.

      Vanderbilt purchased the remaining Contracts from different financing
companies, financial institutions and other lenders. A portion of such Contracts
were originated or acquired by 21st Century Mortgage Corporation or Dynex
Financial, Inc.

For additional information with respect to the Contracts, we refer you to the
table below and "The Contract Pool" in this prospectus supplement for more
detail.

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


                                      S-4
<PAGE>

                              Summary of Contract
                     Characteristics as of the Cut-off Date
                                 (Approximate)

Pool Balance                                                     $278,285,694.14
Number of Contracts                                                        7,042
Average Contract Balance                                              $39,517.99
Location of homes                                                  49 states (1)
Percentage  by  outstanding  principal  balance
  with  Monthly  Payments                                                 79.64%
Percentage by  outstanding  principal  balance
  with  Bi-Weekly  Payments                                               20.36%
Weighted  Average Annual  Percentage
  Rate of Interest  ("APR")                                              11.550%
Range of APRs                                                  8.000% to 18.490%
Weighted Average Original Term to Scheduled
  Maturity (at origination)                                           253 months
Weighted Average  Remaining Term to Scheduled
  Maturity (at Cut-off Date)                                          249 months
Latest  maturity  date of any  Contract                        December  1, 2030

----------
(1)   Homes are also  located in the  District of Columbia  and the U.S.  Virgin
      Islands.

We refer you to "The Contract Pool" in this prospectus supplement for more
detail.

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


                                      S-5
<PAGE>

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

Final Scheduled Remittance Dates

      The Final Scheduled Remittance Date of each Class of Certificates is as
follows:

                                 Final Scheduled
Class                            Remittance Date
-----                            ---------------
Class A-1 (1)                    January 7, 2009
Class A-2 (1)                    January 7, 2014
Class A-3 (1)                    February 7, 2018
Class A-4 (1)                    July 7, 2027
Class A-5 (2)                    December 7, 2030
Class M-1 (2)                    December 7, 2030
Class B-1 (1)                    June 7, 2018
Class B-2 (2)                    December 7, 2030

----------
      (1)   Determination of the Final Scheduled Remittance Dates is based on
            the following assumptions: (i) there are no defaults, prepayments or
            delinquencies with respect to payments due based on the Assumed
            Contract Characteristics (set forth in "Yield and Prepayment
            Considerations" in this prospectus supplement) and (ii) the Seller
            or Servicer does not exercise its right to purchase the Contracts
            and the related trust property when the current balance of the
            Contracts declines below 10% of the balance of the Contracts as of
            the Cut-off Date.

      (2)   The Final Scheduled Remittance Date for these Classes is the
            Remittance Date in the month in which the Contracts with the latest
            scheduled maturity date amortize according to their terms.

      It is anticipated that the actual final Remittance Date for each Class may
occur earlier than the Final Scheduled Remittance Date. In the event of large
losses and delinquencies on the Contracts, however, the actual payment on
certain of the subordinated classes of Certificates may occur later than the
Final Scheduled Remittance Date and in certain scenarios, holders of such
classes may incur a loss on their investment. We refer you to "Yield and
Prepayment Considerations" in this prospectus supplement for more detail.

Priority of Distributions

      Funds available from payments and other amounts received on the Contracts
on any Remittance Date (less certain expenses and reimbursements) will be
distributed in the following order:

      (i) to pay interest on the Senior Certificates at their respective
Remittance Rates, together with any previously undistributed shortfalls in
interest due, on a pro rata basis;

      (ii) to pay principal on the Senior Certificates in an amount equal to the
then applicable class percentage of a formula amount dictated by principal
payable on the Contracts for that Remittance Date, in the following order of
priority:

            o     Class A-1

            o     Class A-2

            o     Class A-3

            o     Class A-4;

      (iii) then, first, to pay interest and then to pay principal, in an amount
equal to the then applicable class percentage of a formula amount dictated by
the amount of principal payable on the Contracts for that Remittance Date, on
the classes of certificates listed below, in the following order of priority:


            o     interest, then principal on Class A-5

            o     interest, then principal on Class M-1

            o     interest, then principal on Class B-1

            o     interest, then principal on Class B-2 (subject, in certain
                  instances, to a floor set forth in this prospectus
                  supplement).

      After payment of the above, the remaining amounts received on the
Contracts will be distributed to pay Vanderbilt (if Vanderbilt is the servicer)
the servicing fee and to reimburse CHI with respect to any guarantee or
enhancement payments, in the order of priority set forth in this prospectus
supplement. Remaining amounts will be paid to the holder of the Class R
Certificate.

We refer you to "Description of the Certificates --Distributions" in this
prospectus supplement for more detail.

Interest Distributions

      Interest accrues on the Certificates during the calendar month prior to
the related Remittance Date on the basis of an assumed 360-day year consisting
of twelve 30-day months.

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


                                      S-6
<PAGE>

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

      On each Remittance Date, you will be entitled to the following:

      o Interest at the related Remittance Rate that accrued during the accrual
period subject to a maximum rate.

      o Interest due on any prior Remittance Date that has not been paid.

      Your interest entitlement may be reduced as a result of prepayments or
losses on the Contracts.

We refer you to "Description of the Certificates -- Distributions -- Interest
Distributions" in this prospectus supplement for more information.

Principal Distributions

      On each Remittance Date, you will be entitled to receive principal
distributions in an amount equal to the applicable class percentage of a formula
amount dictated by principal payable on the Contracts for that Remittance Date.

      Prior to the Remittance Date in November 2005, the applicable class
percentage for the Class A Certificates is expected to be 100% and the class
percentage for the Class M-1 and Class B Certificates is expected to be 0%.
During this period, the Class A Certificates will receive all principal
distributions of the formula amount dictated by principal payable on the
Contracts in the order of priority set forthin this prospectus supplement.

      Thereafter, assuming delinquencies, defaults and losses on the Contracts
remain below certain thresholds, principal is expected to be paid on the Class A
Certificates, Class M-1 Certificates and Class B Certificates in proportion to
their outstanding principal balances as further set forth in this prospectus
supplement.

      Payments on the Class B-2 Certificates are subject to a floor set forth in
this prospectus supplement. If principal payments on the Class B-2 Certificates
would reduce the balance of the Class B-2 Certificates below the floor, such
principal payments will be reallocated to the more senior classes as set forth
in this prospectus supplement.

We refer you to "Description of the Certificates --Distributions" in this
prospectus supplement for more detail.

Credit Enhancement

      Credit enhancement in the form of subordination is intended to reduce
delays in distributions and losses on certain classes of certificates. The
subordination feature will support the classes of certificates in varying
degrees.

We refer you to "Description of the Certificates --Senior/Subordinate Structure"
in this prospectus supplement for more detail.

Subordination

      There are two types of subordination with respect to the certificates:

1.    The Senior Certificates will receive distributions of interest prior to
      distributions of interest made to the Subordinate Certificates. The Senior
      Certificates will receive distributions of principal prior to
      distributions of principal made to the Subordinate Certificates. If
      certain distribution tests are met, limited distributions of principal may
      be made to the Subordinate Certificates as provided in this prospectus
      supplement prior to the reduction of the principal balances of the Senior
      Certificates to zero. Also, on each Remittance Date, each class of
      Subordinate Certificates will generally receive its interest and principal
      distribution in the following order: Class A-5, Class M-1, Class B-1 and
      Class B-2; and

2.    Losses resulting from the liquidation of defaulted Contracts will be
      absorbed by the Subordinate Certificates in the following order: Class
      B-2, Class B-1, Class M-1 and Class A-5.

We  refer  you  to  "Description  of  the  Certificates  --   Senior/Subordinate
Structure" and "--Losses on Liquidated  Contracts" in this prospectus supplement
for more detail.

Optional Repurchase

      If the pool scheduled principal balance of the Contracts declines below
10% of the pool principal balance as of the Cut-off Date, then the Servicer and
the Seller (if the Seller is no longer the Servicer) each have the option to
purchase all of the Contracts and the other property in the trust fund. If the
Servicer or Seller purchases all of the Contracts, you will receive a final
distribution and then the trust fund will be terminated.

We refer you to "Description of the Certificates-- Optional Termination" in this
prospectus supplement for more detail.

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


                                      S-7
<PAGE>

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

Limited Guarantee of CHI

      CHI will guarantee the payment of interest and principal on the Class B-2
Certificates. No other certificates have the benefit of this guarantee.

      The limited guarantee, if applicable, will be an unsecured general
obligation of CHI and will not be supported by any letter of credit or other
enhancement arrangement. We refer you to "Where You Can Find More Information"
in the Prospectus.

      At CHI's option and subject to certain conditions, such limited guarantee
may be replaced by an alternate credit enhancement. Such credit enhancement may
consist of cash or securities deposited by CHI or any other person in a
segregated escrow, trust or collateral account or a letter of credit,
certificate insurance policy or surety bond provided by a third party.

We refer you to "Description of the Certificates-- Limited Guarantee of CHI" and
"-- Alternate Credit Enhancement" in this prospectus supplement for more detail.

Advances

      If the Servicer reasonably believes that cash advances can be recovered
from a delinquent obligor, then the Servicer will make cash advances to the
trust fund to cover delinquent scheduled payments on the Contracts. The Servicer
will make advances to maintain a regular flow of scheduled interest and
principal payments on the certificates, not to guarantee or insure against
losses. The trust fund will reimburse the Servicer for such advances.

We refer you to "Description of the Certificates-- Advances" in this prospectus
supplement for more detail.

Federal Income Tax Consequences

      For federal income tax purposes:

      o An election will be made to treat the trust fund as a "real estate
mortgage investment conduit," or REMIC.

      o Each class of certificates other than the Class R Certificate will be
"regular interests" in the REMIC and will be treated as debt instruments of the
REMIC.

      o The Class R Certificate will represent the beneficial ownership of the
sole class of "residual interest" in the REMIC. Certain types of investors may
not purchase the Class R Certificate.

We refer you to "Certain Federal Income Tax Consequences" in this prospectus
supplement and in the prospectus for more detail.

ERISA Considerations

      The fiduciary responsibility provisions of the Employee Retirement Income
Security Act of 1974 ("ERISA") and section 4975 of the Internal Revenue Code of
1986 (the "Code") can limit investments by certain pension and other employee
benefit plans. For example, the acquisition of certificates by certain plans may
be considered a "prohibited transaction" under ERISA; however, certain
exemptions from the prohibited transactions rules could apply. If you are a
fiduciary of a pension or other employee benefit plan which is subject to ERISA
or section 4975 of the Code, you should consult with your counsel regarding the
applicability of the provisions of ERISA and the Code before purchasing a
certificate.

      Subject to the considerations and conditions described under "ERISA
Considerations" in this prospectus supplement and in the prospectus, it is
expected that pension or employee benefit plans subject to ERISA or section 4975
of the Code may purchase any of the Offered Certificates.

We refer you to "ERISA Considerations" in this prospectus supplement and in the
prospectus.

Legal Investment

      The certificates will not be "mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act of 1984.

We refer you to "Legal Investment Considerations" in this prospectus supplement
and in the prospectus for more detail.

Certificate Rating

      The trust fund will not issue the Offered Certificates unless they have
been assigned the ratings designated on page S-3. A rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by either rating agency.

We refer you to "Certificate Rating" in this prospectus supplement for more
detail.

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


                                      S-8
<PAGE>

                                  RISK FACTORS

      You should carefully consider the following risk factors prior to any
purchase of certificates. You should also carefully consider the information set
forth under "Risk Factors" in the prospectus.

Prepayments on Contracts May Adversely Affect Yield of Offered Certificates

      The rate of principal distributions and the average life of your
certificates will be directly related to the rate of principal payments on the
Contracts. Obligors may prepay a Contract in full or in part at any time. The
Contracts do not impose any prepayment penalties. For example, the rate of
principal payments on the Contracts will be affected by the following:

      o     the amortization schedules of the Contracts;

      o     partial prepayments and prepayments resulting from refinancing by
            obligors;

      o     liquidations of defaulted Contracts by the Servicer;

      o     repurchases of Contracts by the Seller due to defective
            documentation or breaches of representations and warranties in the
            pooling and servicing agreement; and

      o     the optional purchase by the Seller or Servicer of all of the
            Contracts in connection with the termination of the trust fund.

      Prepayments on the Contracts are influenced by a variety of economic,
geographic, social and other factors. For example, if interest rates for similar
contracts fall below the interest rates on the Contracts, the rate of prepayment
would generally be expected to increase. Conversely, if interest rates on
similar contracts rise above the interest rates on the Contracts, the rate of
prepayment would generally be expected to decrease.

      We cannot predict the rate at which obligors will repay their contracts.
Please consider the following:

      o     If you are purchasing a certificate at a discount, your yield may be
            lower than expected if principal payments on the Contracts occur at
            a slower rate than you expected.

      o     If you are purchasing a certificate at a premium, your yield may be
            lower than expected if principal payments on the Contracts occur at
            a faster rate than you expected.

      o     The earlier a payment of principal occurs, the greater the impact on
            your yield. For example, if you purchase a certificate at a premium,
            although the average rate of principal payments is consistent with
            your expectations, if the rate of principal payments occurs
            initially at a rate higher than expected, which would adversely
            impact your yield, a subsequent reduction in the rate of principal
            payments will not offset any adverse yield effect.

      o     In addition, in the event a Contract is prepaid in full, interest on
            that Contract will cease to accrue on the date of prepayment. If
            such prepayments and related interest shortfalls are sufficiently
            high in a month, with respect to a group of certificates, the amount
            available for the next Remittance Date could be less than the amount
            of principal and interest that would be distributable to the
            applicable certificateholders, in the absence of such shortfalls.

      We refer you to "Yield and Prepayment Considerations" in this prospectus
supplement for more detail.

Risks of Holding Subordinate Certificates

      The protections afforded the Senior Certificates in this transaction
create risks for the Subordinate Certificates. Before purchasing Subordinate
Certificates, you should consider the following factors that may have a negative
impact on your yield:

      o     Because the Subordinate Certificates receive distributions after the
            Senior Certificates, there is a greater likelihood that one or more
            classes of Subordinate Certificates will not receive the
            distributions to which they are entitled on any Remittance Date.

      o     If the Servicer determines not to advance a delinquent payment
            because that amount is not recoverable from an obligor, there will
            be a shortfall in distributions on the certificates which will
            initially impact the Subordinate Certificates.


                                      S-9
<PAGE>

      o     The Subordinate Certificates are not entitled to a proportionate
            share of principal payments on the Contracts until (a) the beginning
            of the fifth year after the Closing Date and (b) the satisfaction of
            certain delinquency and performance tests.

      o     Losses resulting from the liquidation of defaulted Contracts will
            initially be absorbed by the Subordinate Certificates. The
            liquidation losses on the Contracts and resulting deficiencies in
            the amount available to pay the certificates will, in effect, be
            absorbed by the Subordinate Certificates in the following order:
            Class B-2, Class B-1, Class M-1 and Class A-5.

      o     The earlier a loss on a Contract occurs, the greater the impact on
            yield.

      o     The risks presented in this section are more severe for the more
            subordinate classes of certificates (i.e., Class B-1 and Class B-2
            Certificates). No class of Subordinate Certificates will receive a
            distribution on any Remittance Date prior to the class or classes of
            Subordinate Certificates of a higher priority. With limited
            exceptions, losses on the Contracts are allocated to the most junior
            classes of certificates outstanding. In addition, if losses on the
            Contracts exceed certain levels, the amounts that these classes
            would otherwise receive will be distributed to the classes of
            Subordinate Certificates with a higher priority.

      Please review "Description of the Certificates" and "Yield and Prepayment
Considerations" in this prospectus supplement for more detail.

Limited Source of Payments -- No Recourse to Seller, Servicer or Trustee

      The Contracts are the sole source of distributions for the certificates
(except to the extent of the Limited Guarantee or Alternate Credit Enhancement
with respect to the Class B-2 Certificates). The certificates do not represent
an interest in or obligation of the Seller, the Servicer, the Trustee or any of
their affiliates, except for (i) the limited obligations of the Seller with
respect to certain breaches of its representations and warranties, (ii) the
Servicer with respect to its servicing obligations and (iii) CHI, as the
provider of the Limited Guarantee with respect to the Class B-2 Certificates.
Neither the certificates nor the Contracts will be guaranteed by or insured by
any governmental agency or instrumentality, the Seller, the Servicer, the
Trustee or any of their affiliates (except to the extent of the Limited
Guarantee in respect of the Class B-2 Certificates). Consequently, if payments
on the Contracts are insufficient to make all payments required on the
certificates, you may incur a loss on your investment.

Limited Guarantee of CHI Is an Unsecured General Obligation of CHI

      The Limited Guarantee, if applicable, will be an unsecured general
obligation of CHI and will not be supported by any letter of credit or other
enhancement arrangement.

      See "Where You Can Find More Information" in the prospectus.

Alternate Credit Enhancement May Be Exhausted and Result in Losses

      If CHI has replaced the Limited Guarantee with an Alternate Credit
Enhancement and such Alternate Credit Enhancement is exhausted, CHI has no
obligation to replace such enhancement. Consequently, the Class B-2 Certificates
may bear a greater risk relating to losses on the Contracts than if the Limited
Guarantee was in place and CHI was able to make payments pursuant to the Limited
Guarantee.

Lack of Secondary Market for the Offered Certificates

      The underwriters named on the cover of this prospectus supplement intend
to make a market for the purchase and sale of the Offered Certificates after
their initial issuance, but have no obligation to do so. There is currently no
secondary market for the Offered Certificates. We cannot give you any assurance
that such a secondary market will develop or, if it develops, that it will
continue. Consequently, you may not be able to sell your certificates readily or
at prices that will enable you to realize your desired yield. Your limited
ability to resell your certificates could adversely affect the market value of
your certificates and result in losses to you.

      The secondary markets for asset-backed securities have experienced periods
of illiquidity and can be expected to do so in the future. Illiquidity can have
a severely adverse effect on the prices of securities that are especially
sensitive to prepayment, credit or interest rate risk, or that have been
structured to meet the investment requirements of limited categories of
investors.


                                      S-10
<PAGE>

      In addition, the certificates will not constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA"). Accordingly, many institutions with legal authority to invest in
SMMEA securities will not be able to invest in the certificates, limiting the
market for the certificates.

Geographic Concentration and Depreciation in Value of Manufactured Homes

      An investment in the certificates evidencing interests in the Contracts
may be affected by, among other things, a downturn in regional or local economic
conditions. These regional or local economic conditions are often volatile and
historically have affected the delinquency, loan loss and repossession
experience of manufactured housing installment sales contracts. The geographic
location of the manufactured homes securing the Contracts is set forth in "The
Contract Pool" in this prospectus supplement.

      Moreover, regardless of its location, manufactured housing generally
depreciates in value. Consequently, the market value of the manufactured homes
could be or become lower than the principal balances of the related Contracts.
See "The Contract Pool" in this prospectus supplement.

Certain Matters Relating to Insolvency

      If Vanderbilt becomes involved in bankruptcy proceedings, distributions to
you could be delayed or reduced.

      Please review "Risk Factors--If Vanderbilt Mortgage and Finance, Inc.
becomes insolvent, there may be delays or reductions in distributions on your
certificates" in the prospectus for more detail.

Security Interests and Certain Other Aspects of the Contracts

      A variety of factors may limit the ability of the Servicer, on behalf of
the Certificateholders, to realize upon the manufactured homes or other property
securing the Contracts or may limit the amount realized to less than the amount
due.

      See "Risk Factors--Risks relating to enforceability of the contracts" in
the prospectus.

Consequences of Owning Book-Entry Certificates

      Limit on Liquidity of Certificates. Issuance of the Offered Certificates
in book-entry form (the "Book-Entry Certificates") may reduce the liquidity of
such certificates in the secondary trading market since investors may be
unwilling to purchase certificates for which they cannot obtain physical
certificates.

      Limit on Ability to Transfer or Pledge. Since transactions in the
Book-Entry Certificates can be effected only though DTC, Clearstream, Euroclear,
participating organizations, indirect participants and certain banks, your
ability to transfer or pledge a Book-Entry Certificate to persons or entities
that do not participate in the DTC, Clearstream or Euroclear system, or
otherwise to take actions in respect of your certificates, may be limited due to
lack of a physical certificate.

      Delays in Distributions. You may experience some delay in the receipt of
distributions on the Book-Entry Certificates since the distributions will be
forwarded by the Trustee to Cede & Co. for DTC to credit the accounts of its
participants which will thereafter credit them to your account either directly
or indirectly through indirect participants, as applicable.

      Please review "Description of the Certificates--Registration of the
Offered Certificates" in this prospectus supplement for more detail.

Basis Risk with Respect to the Adjustable Rate Contracts

      With respect to the Adjustable Rate Contracts, interest will accrue based
on indices which may differ from the rates payable to the holders of the
Certificates. Accordingly, the amount of collections with respect to interest on
the Adjustable Rate Contracts available to pay interest on the certificates and
other amounts due on the certificates during such period may be less than would
be the case if the interest rates on the Adjustable Rate Contracts matched the
interest rates of the certificates.


                                      S-11
<PAGE>

                                THE CONTRACT POOL

      The  "Contracts"  consist of fixed  rate and less than 2% (by  outstanding
principal  balance) of variable  rate  manufactured  housing  installment  sales
contracts and installment loan agreements (the "Manufactured Housing Contracts")
and mortgage loans (the "Mortgage  Loans").  The Manufactured  Housing Contracts
are secured by security  interests  in  manufactured  homes,  as defined in this
prospectus supplement (the "Manufactured Homes"), purchased with the proceeds of
the Contracts and, with respect to certain of the Contracts (the  "Land-and-Home
Contracts"),  secured  by  liens  on  the  real  estate  on  which  the  related
Manufactured  Homes are  located.  The  Mortgage  Loans are  secured  by one- to
four-family  residential  properties  (the "Mortgaged  Properties").  All of the
Contracts  in the Trust  Fund (the  "Contract  Pool")  have  been  purchased  or
originated  by  Vanderbilt   Mortgage  and  Finance,   Inc.  (the  "Company"  or
"Vanderbilt").  The Contracts,  as of origination,  were secured by Manufactured
Homes or Mortgaged Properties located in 49 states, the District of Columbia and
the  U.S.  Virgin  Islands.  The  statistical   information  presented  in  this
prospectus  supplement concerning the Contract Pool is based on the Contracts as
of October 25, 2000 (the "Cut-off Date").

      A  description  of the  Company's  general  practice  with  respect to the
origination  or  purchase,  on an  individual  basis,  of  manufactured  housing
contracts is set forth under "Underwriting Policies" in the prospectus.

      Under the pooling  and  servicing  agreement  dated as of October 25, 2000
among Vanderbilt, as seller and servicer, (in such capacities,  the "Seller" and
"Servicer"),  CHI and the Trustee (the "Agreement"),  the Manufactured Homes are
required to comply  with the  requirements  of certain  federal  statutes  which
generally require the Manufactured Homes to have a minimum of 400 square feet of
living space and a minimum  width of 102 inches and to be of a kind  customarily
used at a fixed location.  Such statutes also require the Manufactured  Homes to
be  transportable  in one or more  sections,  built on a  permanent  chassis and
designed to be used as dwellings,  with or without permanent  foundations,  when
connected to the required  utilities.  The Manufactured  Homes also must include
plumbing,  heating,  air conditioning and electrical systems.  Management of the
Company  estimates that in excess of 92% of the  Manufactured  Homes are used as
primary  residences  by  the  obligors  under  the  Contracts  secured  by  such
Manufactured Homes.

      The Agreement  requires the Servicer to maintain hazard insurance policies
with  respect to each  Manufactured  Home  (other  than a  Manufactured  Home in
repossession)  in the  amounts and manner set forth  under  "Description  of the
Certificates--Servicing"  in the prospectus.  Generally, no other insurance will
be maintained with respect to the Manufactured Homes or the Contracts.

      The Company will cause to be conveyed to the Trustee the Contracts and all
rights to receive payments on the Contracts that have not been received prior to
the Cut-off Date, including any such payments that were due prior to the Cut-off
Date but were not  received  prior to that  date.  Payments  due on or after the
Cut-off  Date that have been  received by the Company  prior to the Cut-off Date
will be the property of the Company and will not be part of the Trust Fund.  The
Servicer will retain physical  possession of the Contract  documents (other than
certain documents related to the Land-and-Home  Contracts and the Mortgage Loans
which will be held by a custodian on behalf of the Trustee). See "Description of
the Certificates--Conveyance of Contracts" in this prospectus supplement.

      The  Contract  Pool will  consist of 7,042  Contracts  having an aggregate
outstanding principal balance as of the Cut-off Date of $278,285,694.14 (subject
to a permitted  variance of plus or minus 5%) (the "Cut-off Date Pool  Principal
Balance").  Each Contract was originated on or after April 8, 1987. 5,697 of the
Contracts having an aggregate  outstanding  principal  balance as of the Cut-off
Date of approximately  $225,383,623.10 are manufactured housing installment sale
contracts or mortgage  loans  originated  by  manufactured  housing  dealers and
purchased by the Company from such dealers or originated by the Company. Certain
of these dealers are  affiliates of CHI, the parent of the Company.  The Company
purchased  the  remaining  1,345  Contracts,  having  an  aggregate  outstanding
principal balance as of the Cut-off Date of approximately  $52,902,071.04,  from
different financing companies, financial institutions and other lenders.

      Approximately  9.14% (by aggregate  outstanding  principal balance) of the
Contracts  (the  "21st  Century  Contracts"),  having an  aggregate  outstanding
principal balance as of the Cut-off Date of approximately  $25,447,384.33,  were
originated  or  acquired  by  21st  Century  Mortgage  Corporation,  a  Delaware
corporation  ("21st  Century").  21st  Century  was  founded  in  1995  for  the
origination,  acquisition and servicing of manufactured  housing  contracts like
the Contracts.  Certain of the officers of 21st Century were previously officers
of the  Company  and the  President  of the  Company is a member of the Board of
Directors  of 21st  Century.  CHI is a 50%


                                      S-12
<PAGE>

stockholder of 21st Century.  21st Century will act as subservicer  for the 21st
Century Contracts.  The Servicer,  however, will remain primarily liable for the
servicing of the 21st Century Contracts.  The underwriting standards employed by
21st Century are similar to the standards used by the Company.

      While  the  21stCentury   Contracts  were  originated  using  underwriting
guidelines  similar to those of the Company,  there can be no assurance that the
losses and  delinquencies on the 21st Century  Contracts will not be higher than
those on the other Contracts.

      Approximately  670 of the  Contracts  (the "Dynex  Contracts"),  having an
aggregate  outstanding  principal balance of approximately  $26,315,109.98 as of
the  Cut-off  Date,  were  originated  or  acquired  by  Dynex  Financial,  Inc.
("Dynex").  The Dynex Contracts  constitute  approximately 9.46% of the Contract
Pool by aggregate  outstanding  principal  balance as of the Cut-off  Date.  The
underwriting  standards  applied  by Dynex  to the  Dynex  Contracts,  including
documentation  and  verification  requirements,  are  similar  to  those  of the
Company.  As of the Cut-off Date, the Dynex  Contracts  have a weighted  average
original  term to  scheduled  maturity  of 317  months,  and a weighted  average
remaining term to scheduled  maturity of 307 months. The weighted average APR of
the Dynex Contracts as of the Cut-off Date is approximately 11.16%.

      In 2000,  the Company  introduced a new loan product (the "Equity  Builder
Loan"), an installment loan agreement  requiring  interest-only  payments during
its first year.  After the first year,  the payment  amount steps up annually in
order to amortize the loan principal.  The amount of such increase is based upon
a percentage of the required  interest payment during the first year. An obligor
under an  Equity  Builder  Loan has the  option  during  the term of the loan to
convert the unpaid loan balance to a 20-year total amortization schedule.  There
are  208  Equity  Builder  Loans  in the  Contract  Pool,  having  an  aggregate
outstanding  principal  balance  of  approximately   $9,050,830.26  representing
approximately  3.25% of the  Contract  Pool by aggregate  outstanding  principal
balance as of the Cut-off Date.

      Approximately  4.92% of the  Contracts,  having an  aggregate  outstanding
principal  balance as of the Cut-off Date of approximately  $13,690,997.85,  are
re-financed   contracts   originated   by  the  Company.   Of  such   Contracts,
approximately  $476,854.64 by aggregate  outstanding principal balance as of the
Cut-off Date, are cash-out refinancings.

      Approximately  9.23% of the  Contracts,  having an  aggregate  outstanding
principal  balance as of the Cut-off Date of approximately  $25,685,647.10,  are
Land-and-Home Contracts (excluding Mortgage Loans).

      Approximately  10.79% of the  Contracts,  having an aggregate  outstanding
principal balance as of the Cut-off Date of $30,017,655.02, are Mortgage Loans.

      Approximately  20.36% of the  Contracts  (the  "Bi-weekly  Contracts")  by
aggregate  outstanding  principal  balance as of the Cut-off Date have bi-weekly
scheduled  payments of  principal  and  interest.  There are no  Contracts  with
semi-monthly  scheduled  payments  of  principal  and  interest   ("Semi-Monthly
Contracts").  The remainder of the Contracts have monthly scheduled  payments of
principal and interest.  Under a Bi-weekly  Contract the obligor  authorizes the
Company to  automatically  debit the  obligor's  account for the payment of each
scheduled  payment.  If the obligor terminates such account or the authorization
of the Company to debit such account,  then such Bi-weekly Contract is converted
to a Contract with scheduled monthly payments.

      Each Contract fully  amortizes the principal  balance of the Contract over
the term of the Contract.  All of the Contracts are actuarial  obligations.  The
portion of each  scheduled  payment for any  Contract  allocable to principal is
equal to the total amount  thereof less the portion  allocable to interest.  The
portion of each scheduled payment due in a particular month that is allocable to
interest is a  precomputed  amount  equal to one month's  interest  (or 14 days'
interest  in the  case of a  Bi-weekly  Contract  and  one-half  of one  month's
interest in the case of any Semi-Monthly  Contract) on the principal  balance of
the  Contract,  which  principal  balance is  determined by reducing the initial
principal balance by the principal  portion of all scheduled  payments that were
due in prior months  (whether or not such  scheduled  payments were timely made)
and all prior  partial  principal  prepayments.  Thus,  except in respect of the
Equity  Builder  Loans in the  first  year of their  terms  (during  which  only
interest payments are required),  each payment allocated to a scheduled monthly,
bi-weekly or semi-monthly  payment of a Contract will be applied to interest and
to  principal  in  accordance  with such  precomputed  allocation  whether  such
scheduled  payments are received in advance of or  subsequent  to the day of the
month (or in the case of a Bi-weekly


                                      S-13
<PAGE>

Contract  or any  Semi-Monthly  Contract,  each day in the  month) on which each
scheduled  payment of principal and interest is due on a Contract,  exclusive of
any days of grace (the "Due  Date").  All  payments  received  on the  Contracts
(other than  payments  allocated to items other than  principal  and interest or
payments sufficient to pay the outstanding  principal balance of and all accrued
and unpaid  interest on the Contracts)  will be applied when received to current
and any previously  unpaid  scheduled  monthly  payments in the order of the Due
Dates of such  payments  and any  payments  that exceed the amount  necessary to
bring the Contract current are applied to the partial prepayment of principal of
the Contract.

      In  certain   instances,   the  Company   finances  the  purchase  of  the
Manufactured  Home and  takes as  additional  security  a  mortgage  on the real
property  on which the  Manufactured  Home is located  or, in certain  cases,  a
mortgage on other  property  pledged on behalf of the  obligor.  The Company may
also take a mortgage  on the real  property  on which the  Manufactured  Home is
located in lieu of a down payment in the form of cash or the value of a trade-in
unit,  or as  additional  security.  Approximately  8.74%  of the  Contracts  by
outstanding  principal  balance as of the Cut-off Date are secured by a mortgage
on the real property on which the Manufactured Home is located in lieu of a down
payment in the form of cash or the value of a trade-in  unit. See "Certain Legal
Aspects of the Contracts" in the prospectus.

      As of the Cut-off Date, the aggregate outstanding principal balance of the
Contracts will equal $278,285,694.14 (subject to a permitted variance of plus or
minus 5%). All of the contracts  have fixed  interest  rates except for 1.76% of
the contracts (by outstanding principal balance), which have adjustable interest
rates. 77.37% of the Contracts by aggregate  outstanding principal balance as of
the Cut-off Date are secured by Manufactured Homes or Mortgaged Properties which
were new at the time the related  Contracts  were  originated  and 22.63% of the
Contracts by aggregate  outstanding principal balance as of the Cut-off Date are
secured by  Manufactured  Homes or Mortgaged  Properties  which were used at the
time the related Contracts were originated. Each Contract has an APR of at least
8.00% and not more than 18.49%.  The weighted average APR of the Contracts as of
the  Cut-off  Date  is  approximately   11.55%.  The  Contracts  have  remaining
maturities  as of the  Cut-off  Date of at least 30 months but not more than 360
months  and  original  maturities  of at least 36  months  but not more than 360
months.  As of the Cut-off Date, the Contracts had a weighted  average  original
term to scheduled  maturity of approximately 253 months,  and a weighted average
remaining term to scheduled  maturity of approximately  249 months.  The average
outstanding  principal  balance  of the  Contracts  as of the  Cut-off  Date was
$39,517.99.  The weighted average loan-to-value ratio at the time of origination
of  the  Contracts  was  approximately  85.21%.   Generally,   "value"  in  such
calculation  is equal to the sum of the down payment  (which  includes the value
allocated to any trade-in unit or land pledged as additional security or in lieu
of a down payment), the original amount financed on the related Contract,  which
may include sales and other taxes, and, in the case of a Land-and-Home Contract,
the  value of the  land  securing  the  Contract  as  estimated  by the  dealer.
Manufactured Homes, unlike site-built homes,  generally depreciate in value, and
it has been the Company's  experience that, upon repossession,  the market value
of a  Manufactured  Home securing a manufactured  housing  contract is generally
lower than the principal balance of the related  manufactured  housing contract.
The Contracts are secured by  Manufactured  Homes and real estate  located in 49
states,  the District of Columbia  and the U.S.  Virgin  Islands.  Approximately
17.49%, 14.85%, 13.71%, 6.87%, 6.52%, 5.41%, 4.91% and 2.78% of the Contracts by
aggregate  outstanding  principal  balance as of the Cut-off Date are secured by
Manufactured Homes or real estate located in Texas,  North Carolina,  Tennessee,
South Carolina,  Florida,  Kentucky,  Virginia and Louisiana,  respectively.  No
other  state   represented  more  than  2.51%  of  the  Contracts  by  aggregate
outstanding principal balance as of the Cut-off Date.


                                      S-14
<PAGE>

                                 Pool Statistics

      Set forth below is a description of certain additional  characteristics of
the Contracts as of the Cut-off Date.  Percentages may not add to 100.00% due to
rounding. Totals may not add to aggregate balances due to rounding.

        Geographical Distribution of Manufactured Homes as of Origination

<TABLE>
<CAPTION>

                                                                                             Percentage of
                                                                                                Contracts
                                           Number of                Aggregate Principal      by Outstanding
                                           Contracts                Balance Outstanding     Principal Balance
State                                  As of Cut-off Date           As of Cut-off Date      As of Cut-off Date
-----                                  ------------------           -------------------     ------------------
<S>                                         <C>                       <C>                        <C>
Alabama ................................      139                     $ 5,225,694                 1.88%
Alaska .................................        1                          48,200                 0.02
Arizona ................................      110                       4,976,234                 1.79
Arkansas ...............................      135                       5,864,733                 2.11
California .............................       34                       1,594,698                 0.57
Colorado ...............................       69                       3,024,998                 1.09
Connecticut ............................        4                         284,959                 0.10
Delaware ...............................       11                         502,110                 0.18
Florida ................................      391                      18,143,479                 6.52
Georgia ................................      192                       6,981,955                 2.51
Hawaii .................................        2                          60,963                 0.02
Idaho ..................................        5                         215,969                 0.08
Illinois ...............................       46                       1,995,041                 0.72
Indiana ................................      141                       4,820,895                 1.73
Iowa ...................................       12                         316,912                 0.11
Kansas .................................       32                       1,375,618                 0.49
Kentucky ...............................      415                      15,064,291                 5.41
Louisiana ..............................      198                       7,744,912                 2.78
Maryland ...............................       17                         838,355                 0.30
Massachusetts ..........................       6                          313,891                 0.11
Michigan ...............................      14                       15,049,645                 1.81
Minnesota ..............................      30                        1,145,912                 0.41
Mississippi ............................       93                       2,988,376                 1.07
Missouri ...............................       81                       2,686,219                 0.97
Montana ................................        4                         172,074                 0.06
Nebraska ...............................        4                         101,256                 0.04
Nevada .................................        7                         349,253                 0.13
New Hampshire ..........................        6                         194,637                 0.07
New Jersey .............................       19                       1,662,856                 0.60
New Mexico .............................       65                       2,858,347                 1.03
New York ...............................       71                       3,885,486                 1.40
North Carolina .........................      979                      41,313,296                14.85
North Dakota ...........................        6                         134,582                 0.05
Ohio ...................................      129                       4,112,688                 1.48
Oklahoma ...............................       86                       3,493,636                 1.26
Oregon .................................       18                       1,057,546                 0.38
Pennsylvania ...........................       43                       1,990,920                 0.72
Rhode Island ...........................        3                         284,223                 0.10
South Carolina .........................      505                      19,131,256                 6.87
South Dakota ...........................        9                         377,570                 0.14
Tennessee ..............................    1,001                      38,158,486                13.71
Texas ..................................    1,305                      48,658,984                17.49
Utah ...................................        9                         666,361                 0.24
Vermont ................................        2                         159,879                 0.06
Virginia ...............................      344                      13,666,625                 4.91
Washington .............................       18                         918,388                 0.33
Washington DC ..........................        2                         169,820                 0.06
West Virginia ..........................       74                       2,527,056                 0.91
Wisconsin ..............................       16                         577,935                 0.21
Wyoming ................................       11                         351,426                 0.13
Other ..................................        1                          47,050                 0.02
                                            -----                     -----------               ------
               Total ...................    7,042                     $278,285,694              100.00%
                                            =====                     ============              ======
</TABLE>


                                      S-15
<PAGE>


                        Years of Origination of Contracts

<TABLE>
<CAPTION>

                                                                                               Perentage of
                                                                                                Contracts
                                           Number of                Aggregate Principal      by Outstanding
                                           Contracts                Balance Outstanding     Principal Balance
Year of Origination                    As of Cut-off Date           As of Cut-off Date      As of Cut-off Date
-------------------                    ------------------           -------------------     ------------------
<S>                                         <C>                      <C>                        <C>
1987                                            3                    $    108,011                 0.04%
1988                                            1                          93,753                 0.03
1989                                            2                          63,187                 0.02
1990                                            2                          72,301                 0.03
1991                                           64                         866,759                 0.31
1992                                           12                           1,902                 0.01
1993                                            5                          89,740                 0.03
1994                                            1                          37,056                 0.01
1995                                            2                          85,159                 0.03
1996                                           34                       1,006,372                 0.36
1997                                           20                         522,772                 0.19
1998                                          130                       6,257,981                 2.25
1999                                          512                      27,882,830                10.02
2000                                        6,265                     241,177,872                86.67
----                                        -----                     -----------               ------
   Total                                    7,042                    $278,285,694               100.00%
                                            =====                    ============               ======
</TABLE>

                    Distribution of Original Contract Amounts

<TABLE>
<CAPTION>

                                                                                               Perentage of
                                                                                                Contracts
                                           Number of                Aggregate Principal      by Outstanding
                                           Contracts                Balance Outstanding     Principal Balance
Original Contract Amount               As of Cut-off Date           As of Cut-off Date      As of Cut-off Date
------------------------               ------------------           -------------------     ------------------
<S>                                         <C>                      <C>                        <C>
$      0.00- $   5,000.00                       1                    $      4,803                    *
$  5,000.01- $  10,000.00                     137                       1,116,969                 0.40%
$ 10,000.01- $  15,000.00                     392                       4,879,653                 1.75
$ 15,000.01- $  20,000.00                     547                       9,331,934                 3.35
$ 20,000.01- $  25,000.00                     703                      15,645,521                 5.62
$ 25,000.01- $  30,000.00                     888                      24,358,528                 8.75
$ 30,000.01- $  35,000.00                     967                      31,167,214                11.20
$ 35,000.01- $  40,000.00                     733                      27,245,327                 9.79
$ 40,000.01- $  45,000.00                     474                      20,044,536                 7.20
$ 45,000.01- $  50,000.00                     402                      18,953,182                 6.81
$ 50,000.01- $  55,000.00                     389                      20,370,691                 7.32
$ 55,000.01- $  60,000.00                     338                      19,317,826                 6.94
$ 60,000.01- $  65,000.00                     266                      16,514,443                 5.93
$ 65,000.01- $  70,000.00                     188                      12,616,851                 4.53
$ 70,000.01- $  75,000.00                     150                      10,833,324                 3.89
$ 75,000.01- $  80,000.00                     118                       9,118,622                 3.28
$ 80,000.01- $  85,000.00                      62                       5,094,321                 1.83
$ 85,000.01- $  90,000.00                      56                       4,863,072                 1.75
$ 90,000.01- $  95,000.00                      46                       4,201,780                 1.51
$ 95,000.01- $ 100,000.00                      33                       3,217,353                 1.16
$100,000.01- $ 105,000.00                      22                       2,238,108                 0.80
$105,000.01- $ 110,000.00                      18                       1,915,264                 0.69
$110,000.01- $ 115,000.00                      17                       1,891,258                 0.68
$115,000.01- $ 120,000.00                      18                       2,053,150                 0.74
$120,000.01- $ 125,000.00                      11                       1,342,318                 0.48
$125,000.01- $ 130,000.00                      11                       1,382,819                 0.50
$130,000.01- $ 135,000.00                       6                         790,329                 0.28
$135,000.01- $ 140,000.00                      13                       1,780,750                 0.64
$140,000.01- $ 145,000.00                      10                       1,418,267                 0.51
$145,000.01- $ 150,000.00                       7                       1,033,755                 0.37
$155,000.01- $ 160,000.00                       3                         465,205                 0.17
$160,000.01- $ 165,000.00                       1                         163,309                 0.06
$165,000.01- $ 170,000.00                       2                         336,094                 0.12
$170,000.01or greater                          13                       2,579,118                 0.93
                                            -----                    ------------               ------
   Total                                    7,042                    $278,285,694               100.00%
                                            =====                    ============               ======
</TABLE>

----------
*     Indicates  an  amount  greater  than  zero but  less  than  0.005%  of the
      aggregate principal balance of the Contracts as of the Cut-off Date.


                                      S-16
<PAGE>

                Distribution of Original Loan-to-Value Ratios(1)

<TABLE>
<CAPTION>

                                                                                            Percentage of
                                                                                             Contracts
                                         Number of               Aggregate Principal        by Outstanding
      Original                           Contracts                Balance Outstanding     Principal Balance
 Loan-to-Value Ratio                As of Cut-off Date            As of Cut-off Date      As of Cut-off Date
 -------------------                ------------------           --------------------     ------------------
 <S>                                        <C>                      <C>                        <C>
  Less than 61.000%                           352                    $  9,413,523                 3.38%
  61.000% - 65.999%                           211                       6,902,768                 2.48
  66.000% - 70.999%                           287                      10,743,005                 3.86
  71.000% - 75.999%                           427                      17,720,678                 6.37
  76.000% - 80.999%                           711                      30,360,540                10.91
  81.000% - 85.999%                           947                      37,569,356                13.50
  86.000% - 90.999%                         2,328                     100,253,041                36.03
 91.000% - 100.000%                         1,779                      65,322,783                23.47
                                            -----                      ----------                -----
   Total                                    7,042                    $278,285,694               100.00%
                                            =====                    ============               ======
</TABLE>

----------
(1)   The definition of "value" is set forth on page S-14.  Manufactured  Homes,
      unlike  site-built  homes,  generally  depreciate in value,  and it should
      generally be expected,  especially with Contracts with high  loan-to-value
      ratios at origination,  that any time after the origination of a Contract,
      the market value of the  Manufactured  Home  securing such Contract may be
      lower than the outstanding principal balance of such Contract.

                         Cut-off Date Contract Rates(1)

<TABLE>
<CAPTION>

                                                                                            Percentage of
                                                                                             Contracts
                                         Number of               Aggregate Principal        by Outstanding
                                         Contracts                Balance Outstanding     Principal Balance
    Contract Rate                   As of Cut-off Date            As of Cut-off Date      As of Cut-off Date
 -------------------                ------------------           --------------------     ------------------
 <S>                                        <C>                      <C>                        <C>
  0.000%-8.000%                                 7                    $    352,00                  0.13%
  8.001%-9.000%                               160                       9,760,527                 3.51
 9.001%-10.000%                               788                      49,800,743                17.90
10.001%-11.000%                             2,109                      92,305,356                33.17
11.001%-12.000%                               959                      40,883,522                14.69
12.001%-13.000%                               747                      24,229,547                 8.71
13.001%-14.000%                             1,442                      39,523,600                14.20
14.001%-15.000%                               457                      12,690,337                 4.56
15.001%-16.000%                               338                       8,143,440                 2.93
16.001%-17.000%                                29                         508,218                 0.18
17.001%-18.000%                                 5                          73,646                 0.03
18.001%-19.000%                                 1                          14,753                 0.01
                                            -----                    ------------               ------
  Total                                     7,042                    $278,285,694               100.00%
                                            =====                    ============               ======
</TABLE>

----------

(1)   This table  reflects the Contract  Rates for both the Fixed Rate Contracts
      and the  Adjustable  Rate  Contracts as of the Cut-off  Date.  It does not
      reflect any  subsequent  changes in the Contract  Rates of the  Adjustable
      Rate  Contracts.  Each  Adjustable Rate Contract has an interest rate that
      adjusts  annually  to equal the sum of the monthly  average  yield on U.S.
      Treasury  securities  adjusted  to  a  constant  maturity  of  five  years
      ("Five-year CMT") and a margin that is subject to rounding and the effects
      of the periodic  cap (the  maximum APR that may be borne by an  Adjustable
      Rate Contract during a particular annual adjustment period),  the lifetime
      cap (the maximum APR that may be borne by an Adjustable Rate Contract over
      its life) and the  applicable  lifetime floor (the minimum APR that may be
      borne by an  Adjustable  Rate  Contract  over its life),  each of which is
      specified in such Adjustable Rate Contract.

                          Remaining Months to Maturity

<TABLE>
<CAPTION>
                                                                                            Percentage of
                                                                                             Contracts
                                         Number of               Aggregate Principal        by Outstanding
  Months Remaining                        Contracts               Balance Outstanding     Principal Balance
 As of Cut-off Date                   As of Cut-off Date           As of Cut-off Date      As of Cut-off Date
 ------------------                  -------------------         --------------------     -------------------
 <S>                                        <C>                      <C>                        <C>

   1-72                                       213                     $ 2,492,069                 0.90%
  73-84                                       297                       4,435,876                 1.59
 85-120                                       544                      11,166,829                 4.01
121-156                                       498                      12,267,759                 4.41
157-180                                     1,203                      36,312,306                13.05
181-240                                     2,426                     100,202,395                36.01
241-300                                       712                      35,653,833                12.81
301-360                                     1,149                      75,754,627                27.22
                                            -----                    ------------                -----
  Total                                     7,042                    $278,285,694                100.00%
                                            =====                    ============                =====
</TABLE>


                                      S-17
<PAGE>

                      VANDERBILT MORTGAGE AND FINANCE, INC.

      The following  information  supplements the information under the headings
"Vanderbilt  Mortgage  and  Finance,  Inc." and  "Underwriting  Policies" in the
prospectus.

      The volume of manufactured housing contracts originated by the Company for
the periods  indicated  below and certain other  information  at the end of such
periods are as follows:

                              Contract Origination

<TABLE>
<CAPTION>
                                                                                                      Three Month
                                                                Year Ended June 30,                   Period Ended
                                                --------------------------------------------------    September 30,
                                                1996      1997      1998           1999       2000          2000
                                                ----      ----      ----           ----       ----          ----
<S>                                          <C>        <C>        <C>        <C>          <C>         <C>
Principal Balance of Contracts
 Originated (in thousands) ................  $476,467   $646,624   $801,865   $1,085,484   $982,570    $177,596
Number of Contracts Originated ............    16,910     21,691     24,304       30,165     26,161       4,628
Average Contract Size(1) ..................  $ 28,177   $ 29,811   $ 32,993   $   35,985   $ 37,559    $ 38,374
Average Interest Rate(1) ..................    10.72%     11.10%     10.51%       10.40%     10.85%      11.65%
</TABLE>

----------
(1)   As of period end.

      The  following  table  shows  the size of the  portfolio  of  manufactured
housing contracts serviced by the Company on the dates indicated:

                          Contract Servicing Portfolio

<TABLE>
<CAPTION>
                                                                      At June 30,                            At
                                                --------------------------------------------------      September 30,
                                                1996      1997      1998           1999       2000          2000
                                                ----      ----      ----           ----       ----          ----
<S>                                            <C>       <C>       <C>            <C>        <C>          <C>
Total Number of Contracts Being Serviced(1) .. 74,154    85,912    108,045        119,396    129,814      133,425
     Originated by the Company ............... 64,298    75,455     86,245         98,963    108,887      110,343
     Acquired from other institutions ........  9,856    10,457     21,800         20,433     20,927       23,082
</TABLE>
----------
(1)   Excludes  contracts  serviced  by the  Company on behalf of third  parties
      other than Company-sponsored trusts.


                                      S-18
<PAGE>

                           Delinquency Experience (1)

<TABLE>
<CAPTION>
                                                                      At June 30,                       At
                                                ----------------------------------------------    September 30,
                                                1996      1997      1998       1999       2000         2000
                                                ----      ----      ----       ----       ----         ----
<S>                                            <C>       <C>       <C>        <C>        <C>        <C>
Total Number of Contracts Outstanding(2)(3) .. 74,154    85,912    108,045    119,396    129,814    133,425
   Company Originations ...................... 64,298    75,455     86,245     98,963    108,887    110,343
   Acquisitions from other institutions ......  9,856    10,457     21,800     20,433     20,927     23,082
Number of Contracts Delinquent(4)
   Total 30 to 59 days past due ..............    953     1,159      2,045      1,274      1,510      2,693
     Company Originations ....................    761       982      1,048      1,016        962      1,838
     Acquisitions from other institutions ....    192       177        997        258        548        855
   Total 60 to 89 days past due ..............    285       284        568        453        511        753
     Company Originations ....................    238       236        268        332        339        522
     Acquisitions from other institutions ....     47        48        300        121        172        231
   Total 90 days or more past due ............    516       590      1,486      1,222      1,522      1,880
     Company Originations ....................    341       440        547        610        809      1,080
     Acquisitions from other institutions ....    175       150        939        612        713        800
   Total Contracts Delinquent(5) .............  1,754     2,033      4,099      2,949      3,543      5,326
     Company Originations ....................  1,340     1,658      1,863      1,958      2,110      3,440
     Acquisitions from other institutions ....    414       375      2,236        991      1,433      1,886
   Total Contracts Delinquent(6) .............  1,511     1,789      3,603      2,467      2,841      4,400
     Company Originations ....................  1,211     1,503      1,711      1,825      1,820      2,995
     Acquisitions from other institutions ....    300       286      1,892        642      1,021      1,405
Total Delinquencies as a Percent(7) of
Contracts Outstanding(5) .....................   2.37%     2.37%      3.79%      2.47%      2.73%      3.99%
Company Originations .........................   2.08%     2.20%      2.16%      1.98%      1.94%      3.12%
Acquisitions from other institutions .........   4.20%     3.59%     10.26%      4.85%      6.85%      8.17%
Total Delinquencies as a Percent(7)
of Contracts Outstanding(6) ..................   2.04%     2.08%      3.34%      2.07%      2.19%      3.30%
Company Originations .........................   1.88%     1.99%      1.98%      1.84%      1.67%      2.71%
Acquisitions from other institutions .........   3.04%     2.74%      8.68%      3.14%      4.88%      6.09%
</TABLE>

----------
(1)   Includes  data on  contracts  originated  by the  Company  and  portfolios
      acquired by the Company from other  financial  institutions,  as described
      under "Vanderbilt Mortgage and Finance, Inc." in the prospectus.

(2)   Excludes   contracts   serviced   by  others  for  which  the  Company  is
      contingently liable.

(3)   Excludes  contracts  serviced  by the  Company on behalf of third  parties
      other than Company-sponsored trusts.

(4)   Including  contracts that were repossessed during the prior 30-day period,
      and based on number of days payments are contractually  past due (assuming
      30-day months). Consequently, a payment due on the first day of a month is
      not 30 days delinquent until the first day of the following month.

(5)   Including contracts that were repossessed during the prior 30-day period.

(6)   Excluding contracts that were repossessed during the prior 30-day period.

(7)   By number of contracts.


                                      S-19
<PAGE>

      The following  table sets forth the loan  loss/repossession  experience of
the Company and its affiliates for the manufactured  housing contracts  serviced
by the Company.

                      Loan Loss/Repossession Experience (1)

<TABLE>
<CAPTION>
                                                                                                                    At or for the
                                                                                                                     Three Month
                                                                                At June 30,                          Period Ended
                                                       ---------------------------------------------------------     September 30,
                                                       1996         1997          1998           1999       2000         2000
                                                       ----         ----          ----           ----       ----         ----
                                                                                 (Dollars in thousands)
<S>                                                <C>          <C>           <C>           <C>          <C>         <C>
Total Number of Contracts
   Serviced(2)(3) ...............................      74,154       85,912        99,819       119,396      129,814     133,425
     Company Originations .......................      64,298       75,455        86,245        98,963      108,887     110,343
     Acquisitions from other institutions .......       9,856       10,457        13,574        20,433       20,927      23,082
Aggregate Principal Balance of
   Contracts Serviced(4) ........................  $1,456,103    1,910,438    $2,340,583    $3,204,787   $3,713,688  $3,883,448
     Company Originations .......................  $1,351,324   $1,749,645    $2,190,183    $2,787,204   $3,262,055  $3,332,528
     Acquisitions from other institutions .......  $  104,779   $  160,793    $  150,400    $  417,583   $  451,633  $  550,920
Net Losses from Contract Liquidations(5):
   Total Dollars(6) .............................  $    2,052   $      715    $   17,861    $   39,764   $   49,751  $   14,205
     Company Originations(6) ....................  $     (442)  $   (1,622)   $   15,099    $   24,671   $   37,552  $   12,394
     Acquisitions from other institutions .......  $    2,494   $    2,337    $    2,762    $   15,093   $   12,199  $    1,811
Percentage of Average Principal
   Balance(7) ...................................        0.15%        0.04%         0.84%         1.37%        1.44%       1.50%
     Company Originations(7) ....................       (0.04)%      (0.10)%        0.77%         0.99%        1.24%       1.50%
     Acquisitions from other institutions(7) ....        2.16%        1.76%         1.70%         3.68        %2.81%       1.45%
Total Number of Contracts in
   Repossession(3) ..............................         709          937         1,682         1,857        2,231       2,557
     Company Originations(8) ....................         635          885         1,229         1,374        1,774       2,083
     Acquisitions from other institutions .......          74           52           453           483          457         474
</TABLE>

----------
(1)   Includes  data on  contracts  originated  by the  Company  and  portfolios
      acquired by the Company from other  financial  institutions,  as described
      under "Vanderbilt Mortgage and Finance, Inc." in the prospectus.

(2)   As of period  end.  Excludes  contracts  serviced  by others for which the
      Company is contingently liable.

(3)   Excludes  contracts  serviced  by the  Company on behalf of third  parties
      other than Company-sponsored trusts.

(4)   As of period end.  Includes  principal  balances of contracts  serviced by
      others for which the Company is contingently liable.

(5)   Includes net losses on contracts  serviced by others for which the Company
      is contingently liable.

(6)   For all periods  through June 30, 1997, the  calculation of net losses has
      been determined  after all accrued and unpaid interest was written off and
      does not include  repossession and other liquidation  expenses.  For these
      periods,  data with respect to repossession and other liquidation expenses
      generally  were not  maintained  by dealers on a  separately  identifiable
      basis, and, therefore,  this information was not available to the Company.
      The Company  believes  that it would not be unusual  for such  expenses to
      have been equal to 15% of the scheduled  principal  balance of a defaulted
      contract.  However, actual expenses may have been higher or lower. For the
      periods  ended June 30, 1998,  June 30, 1999,  June 30, 2000 and September
      30, 2000, data with respect to repossession and other liquidation expenses
      have been  maintained  by dealers and made  available to the Company.  The
      Company has,  therefore,  included  dealer  repossession  and  liquidation
      expense data in the numbers  calculated  for such periods.  Because of the
      different  computational  method used, amounts shown for the periods ended
      June 30, 1998, June 30, 1999, June 30, 2000 and September 30, 2000 are not
      comparable to prior periods.

(7)   As a percentage of the average  principal  balance of all contracts  being
      serviced during the period. Percentages have been annualized.

(8)   Includes  repossessions  from  contracts  serviced by others for which the
      Company is contingently liable.

      The  Company  believes  that  its  historical  loss  experience  has  been
favorably  affected by its capacity to resell  repossessed units through dealers
owned  by CHI and to make  needed  repairs  on  repossessed  units  through  the
facilities of such dealers, rather than paying the rates charged by unaffiliated
parties. If the Company is replaced as Servicer of the Contracts,  the successor
Servicer may not have access to the CHI dealer  network  and, as a  consequence,
the loss experience on the Contracts may be adversely affected.

      The data presented in the preceding tables are for  illustrative  purposes
only, and there is no assurance that the delinquency, loan loss and repossession
experience  of Contracts in the Contract  Pool will be similar to that set forth
above.  The delinquency,  loan loss and repossession  experience of manufactured
housing  contracts  historically  has been  sharply  affected  by a downturn  in
regional or local economic conditions.  For instance, such a downturn and higher
levels of  delinquency,  loan loss and  repossession  were  experienced in areas
dependent  on the  oil  and gas  industry.  These  regional  or  local  economic
conditions are often volatile,  and no predictions can be made regarding  future
economic loss upon repossession.  In addition, an increased supply of used units
in one region may in turn  affect the supply in other  regions,  thus  affecting
economic loss upon liquidation in such other regions.  Information regarding the
geographic  location,  at origination,  of the  Manufactured  Homes securing the
Contracts in the Contract  Pool is set forth under "The  Contract  Pool" in this
prospectus supplement.


                                      S-20
<PAGE>



                   RATIO OF EARNINGS TO FIXED CHARGES FOR CHI

      Set forth below are CHI's ratios of earnings to fixed charges for the past
five years and for the quarter  ended  September  30, 2000.  For the purposes of
compiling  these ratios,  earnings  consist of earnings before income taxes plus
fixed  charges.  Fixed  charges  consist of interest  expense  and the  interest
portion of rent expense.

<TABLE>
<CAPTION>
                                                                                                  For Three Month
                                                                 For Year Ended June 30,            Period Ended
                                                   -----------------------------------------------  September 30,
                                                   1996      1997      1998      1999       2000         2000
                                                   ----      ----      ----      ----       ----         ----
<S>                                                <C>       <C>       <C>       <C>        <C>          <C>
Ratio of Earnings to Fixed Charges                 36.00     39.99     41.24     12.48*     19.87        24.82
</TABLE>

----------
*     The  reduction in the earnings to fixed  charges  ratio for the year ended
      June 30, 1999  compared to prior years was due primarily to an increase in
      interest  expense  as a  result  of  increased  borrowings  by CHI and its
      consolidated companies. The requisite financing for recent acquisitions of
      contracts,  the  funding of a CHI stock  repurchase  program  and  general
      working capital needs  attributed to such rise in CHI's  outstanding  debt
      obligations.  For additional  financial  information we refer you to CHI's
      annual  10-K  report for fiscal year ended June 30, 1999 and June 30, 2000
      and the  quarterly  10-Q report for the quarter  ended  September 30, 2000
      which were previously filed with the SEC.

                       YIELD AND PREPAYMENT CONSIDERATIONS

      The  Contracts  have  maturities  at  origination  ranging  from 36 to 360
months,  but may be  prepaid  in full or in  part at any  time.  The  prepayment
experience  of the  Contracts  (including  prepayments  due to  liquidations  of
defaulted  contracts)  will affect the  average  life of the  certificates.  The
weighted  average  life of, and, if  purchased  at other than par,  the yield to
maturity  on, the  Offered  Certificates  will  relate to the rate of payment of
principal  of  the  Contracts,   including,   for  this  purpose,   prepayments,
liquidations  due  to  defaults,  casualties  and  condemnations.  Based  on the
Company's  experience  with the portfolio of conventional  manufactured  housing
contracts that it services,  the Company  anticipates that a number of Contracts
will be prepaid in full prior to their maturity. A number of factors,  including
homeowner  mobility,  general and regional  economic  conditions  and prevailing
interest rates, may influence prepayments. In addition, repurchases of Contracts
on account of certain  breaches of  representations  and warranties as described
below under "Description of the Certificates--Conveyance of Contracts" will have
the effect of prepayment of such Contracts and therefore will affect the life of
the  certificates.  Most of the Contracts  contain  provisions that prohibit the
owner from selling the Manufactured Home without the prior consent of the holder
of the related  Contract.  Such provisions are similar to "due-on-sale"  clauses
and may not be  enforceable  in some states.  See "Certain  Legal Aspects of the
Contracts--Transfers  of Manufactured  Homes;  Enforceability  of  `Due-on-Sale'
Clauses"  in the  prospectus.  The initial  Servicer's  policy is to permit most
sales  of  Manufactured  Homes  where  the  proposed  buyer  meets  the  initial
Servicer's  then current  underwriting  standards  and enters into an assumption
agreement.  See "--Weighted Average Life of the Offered  Certificates" below and
"Maturity and Prepayment Considerations" in the prospectus.

      The rate of prepayment on fixed rate  obligations  (such as the Fixed Rate
Contracts) is affected by prevailing  market rates for contracts of a comparable
term and risk level.  When the market  interest  rate is below the contract APR,
obligors may have an increased incentive to refinance their contracts. Depending
on  prevailing  market rates,  the future  outlook for market rates and economic
conditions  generally,  some obligors may sell or refinance  their  contracts in
order to realize their equity in the manufactured house, to meet cash flow needs
or to make other investments. However, no assurance can be given as to the level
of prepayments that the Fixed Rate Contracts will experience.

      As is the case with conventional  fixed rate obligations,  adjustable rate
obligations  (such as the  Adjustable  Rate  Contracts) may also be subject to a
greater rate of principal  prepayments in a declining interest rate environment.
For example, if prevailing  interest rates fall  significantly,  adjustable rate
contracts  could be  subject  to  higher  prepayment  rates  than if  prevailing
interest rates remain constant because the availability of fixed-rate  contracts
at  competitive  interest  rates  may  encourage  obligors  to  refinance  their
adjustable rate contract to "lock in" a lower fixed interest rate.  However,  no
assurance can be given as to the level of prepayments  that the Adjustable  Rate
Contracts will experience.


                                      S-21
<PAGE>

      The allocation of  distributions to the  certificateholders  in accordance
with the Agreement will have the effect of accelerating  the amortization of the
Senior  Certificates  in  the  sequence  indicated  under  "Description  of  the
Certificates--Distributions"  from the amortization  that would be applicable if
distributions in respect of the Formula Principal  Distribution Amount were made
pro  rata  according  to the  respective  Principal  Balances  of each  class of
certificates.   As   described   under   "Description   of  the   Certificates--
Senior/Subordinate Structure" in this prospectus supplement, to the extent that,
on any Remittance Date, the Available  Distribution  Amount is not sufficient to
permit a full distribution of the Formula Principal  Distribution  Amount or the
portion  thereof  due on such  Remittance  Date  to the  class  of  certificates
entitled to such  distribution,  the effect will be to delay the amortization of
that class of  certificates.  If a purchaser of Offered  Certificates  purchases
them at a discount and calculates its anticipated  yield to maturity based on an
assumed rate of payment of principal on such Offered Certificates that is faster
than the rate actually realized,  such purchaser's actual yield to maturity will
be lower than the yield so calculated by such purchaser.

      The effective yield to each holder of an Offered Certificate will be below
that otherwise produced by the applicable Remittance Rate and the purchase price
of such holder's certificate  because,  while interest will accrue in respect of
each calendar  month,  the  distribution of such interest to the holders will be
made on the 7th day (or, if such day is not a business day, the next  succeeding
business day) of the month following the Due Period in which it accrues.

      The rate of distributions of principal of the Offered Certificates and the
yield to maturity of the Offered  Certificates  also will be directly related to
the rate of payment of principal (including  prepayments) of the Contracts.  The
rate of principal  distributions on the Offered Certificates will be affected by
the amortization  schedules of the Contracts and the rate of principal  payments
on the Contracts  (including  prepayments due to liquidations upon default).  In
general,  the  Contracts  may be prepaid  by the  obligors  at any time  without
payment of any prepayment fee or penalty.

      On each Remittance Date, the Class M-1 Certificateholders will not receive
any  distributions  of  principal  until the  Class  M-1 and  Class B  Principal
Distribution Test is met or the Class A Certificate Principal Balance is reduced
to zero.  The rate of  principal  payments  on the Class M-1  Certificates,  the
aggregate amount of distributions on the Class M-1 Certificates and the yield to
maturity of the Class M-1  Certificates  will be affected by the rate of obligor
defaults resulting in losses on Liquidated  Contracts,  by the severity of those
losses  and by  the  timing  of  those  losses.  If a  purchaser  of  Class  M-1
Certificates  calculates  its  anticipated  yield  based on an  assumed  rate of
default and an assumed amount of losses that are lower than the default rate and
amount of losses actually  incurred and such amount of losses actually  incurred
is not entirely covered by the  subordination  of the Class B Certificates,  the
purchaser's actual yield to maturity will be lower than that so calculated.  The
timing of losses on Liquidated  Contracts will also affect an investor's  actual
yield to  maturity,  even if the rate of  defaults  and  severity  of losses are
consistent with the investor's  expectations.  If the protection afforded to the
Class M-1 Certificateholders by the subordination of the Class B Certificates is
exhausted,   the  Class  M-1   Certificateholders   will  bear  all  losses  and
delinquencies on the Contracts and will incur a loss on their investment.

      On each Remittance Date, the Class B-1 Certificateholders will not receive
any  distributions  of  principal  until the  Class  M-1 and  Class B  Principal
Distribution  Test is met or the Class A Certificate  Principal  Balance and the
Class M-1 Principal Balance are reduced to zero. The rate of principal  payments
on the Class B-1  Certificates,  the aggregate  amount of  distributions  on the
Class B-1  Certificates  and the yield to maturity of the Class B-1 Certificates
will be  affected  by the  rate of  obligor  defaults  resulting  in  losses  on
Liquidated Contracts, by the severity of those losses and by the timing of those
losses.  If a purchaser of Class B-1  Certificates  calculates  its  anticipated
yield based on an assumed  rate of default and an assumed  amount of losses that
are lower than the default rate and amount of losses actually  incurred and such
amount of losses actually  incurred is not entirely covered by the subordination
of the Class B-2 Certificates,  the purchaser's actual yield to maturity will be
lower than that so calculated. The timing of losses on Liquidated Contracts will
also affect an investor's actual yield to maturity, even if the rate of defaults
and severity of losses are consistent with the investor's  expectations.  If the
protection afforded to the Class B-1  Certificateholders by the subordination of
the Class B-2 Certificates is exhausted,  the Class B-1 Certificateholders  will
bear all  losses and  delinquencies  on the  Contracts  and will incur a loss on
their investment.

      On each Remittance Date, the Class B-2 Certificateholders will not receive
any  distributions  of  principal  until the  Class  M-1 and  Class B  Principal
Distribution Test is met or the Class A Certificate Principal Balance, the Class
M-1 Principal  Balance and the Class B-1 Principal  Balance are reduced to zero.
The rate of  principal  payments on


                                      S-22
<PAGE>

the Class B-2  Certificates,  the aggregate amount of distributions on the Class
B-2 Certificates  and the yield to maturity of the Class B-2  Certificateholders
will be  affected  by the  rate of  obligor  defaults  resulting  in  losses  on
Liquidated Contracts, by the severity of those losses and by the timing of those
losses.  If a purchaser of Class B-2  Certificates  calculates  its  anticipated
yield based on an assumed  rate of default and an assumed  amount of losses that
are lower than the default rate and amount of losses actually  incurred and such
amount of losses  actually  incurred  is not  entirely  covered  by the  Limited
Guarantee or  Alternate  Credit  Enhancement,  the  purchaser's  actual yield to
maturity  will be lower  than  that so  calculated.  The  timing  of  losses  on
Liquidated  Contracts  will also affect an investor's  actual yield to maturity,
even if the rate of  defaults  and  severity of losses are  consistent  with the
investor's   expectations.   If  the  protection   afforded  to  the  Class  B-2
Certificateholders  by the Limited  Guarantee is  unavailable  or the  Alternate
Credit Enhancement is exhausted,  the Class B-2 Certificateholders will bear all
losses  and  delinquencies  on the  Contracts  and  will  incur a loss on  their
investment.

      There can be no assurance that the delinquency or repossession  experience
set forth in this prospectus  supplement under "Vanderbilt Mortgage and Finance,
Inc." will be representative of the results that may be experienced with respect
to the Contracts. There can be no assurance as to the delinquency,  repossession
or loss experience with respect to the Contracts.

      As described  in this  prospectus  supplement  under  "Description  of the
Certificates--Senior/Subordinate   Structure"   and   "--Losses  on   Liquidated
Contracts," on any Remittance  Date on or after the Remittance  Date, if any, on
which  the  Class A  Certificate  Principal  Balance  is  greater  than the Pool
Scheduled  Principal  Balance,  if  the  Available  Distribution  Amount  is not
sufficient to permit a full distribution of the Formula  Principal  Distribution
Amount to the Class of Senior  Certificateholders  then entitled to such amount,
the Class A-5  Certificateholders  will absorb (i) all losses on each Liquidated
Contract  in the  amount  by which  its  Liquidation  Proceeds  (net of  certain
liquidation  expenses (the "Liquidation  Expenses") and applicable Advances) are
less than its unpaid principal  balance plus accrued and unpaid interest thereon
at the  weighted  average  Remittance  Rate  and  the  percentage  rate  used to
calculate the monthly  servicing fee and (ii) other  shortfalls in the Available
Distribution Amount and will incur a loss on their investments. See "Description
of the Certificates--Distributions" in this prospectus supplement.

      On any Remittance  Date on or after the Remittance  Date, if any, on which
the  Principal  Balance of the  Senior  Certificates  is  greater  than the Pool
Scheduled  Principal  Balance,  if  the  Available  Distribution  Amount  is not
sufficient to permit a full distribution of the Formula  Principal  Distribution
Amounts to the Senior  Certificateholders,  the Senior  Certificateholders  will
absorb (i) all  losses on each  Liquidated  Contract  in the amount by which its
Liquidation  Proceeds (net of Liquidation  Expenses and applicable Advances) are
less than its unpaid principal  balance plus accrued and unpaid interest thereon
at the  weighted  average  Remittance  Rate  and  the  percentage  rate  used to
calculate the monthly  servicing fee and (ii) other  shortfalls in the Available
Distribution Amount and will incur a loss on their investments. See "Description
of the Certificates--Distributions" in this prospectus supplement.

      The Company (if it is no longer the Servicer) and the Servicer (whether or
not the Company  remains the  Servicer)  each has the option to  repurchase  the
Contracts then outstanding and any other property constituting the trust fund if
on any Remittance Date the Pool Scheduled  Principal Balance is less than 10% of
the   Cut-off   Date  Pool   Principal   Balance.   See   "Description   of  the
Certificates--Optional  Termination" in this prospectus supplement. The exercise
of such  option  would  effect  the  early  retirement  of the then  outstanding
certificates.

      In the event that there were a sufficiently  large number of delinquencies
on the Contracts in any Due Period that were not covered by Monthly  Advances as
described in this prospectus supplement,  the amounts paid to certificateholders
could be less than the amount of principal and interest that would  otherwise be
payable on the Offered  Certificates  with  respect to such Due Period.  In such
event,  even if delinquent  payments on the Contracts were eventually  recovered
upon  liquidation,  since the amounts  received  would not  include  interest on
delinquent  interest  payments,  the effective  yield on the Contracts  would be
reduced, and under certain  circumstances it is possible that sufficient amounts
might not be available for the ultimate  payment of all principal of the Offered
Certificates plus accrued interest thereon at the related  Remittance Rate, thus
also reducing the effective yield on the Offered Certificates.

      While partial prepayments of the principal of the Contracts are applied on
Due Dates,  obligors are not required to pay interest on the Contracts after the
date of a full prepayment of principal. As a result, full prepayments in advance
of the  related Due Dates for such  Contracts  in any Due Period will reduce the
amount of interest  received from  obligors  during such Due Period to less than
one month's interest. On the other hand, when a Contract (other


                                      S-23
<PAGE>

than a  Bi-weekly  Contract  or any  Semi-Monthly  Contract)  is prepaid in full
during any period,  but after the Due Date for such Contract in such Due Period,
the effect will be to increase the amount of interest  received from the related
obligor  during  such  Due  Period  to more  than  one  month's  interest.  If a
sufficient  number of  Contracts  are  prepaid  in full in a given Due Period in
advance of their respective Due Dates,  interest payable on all of the Contracts
during  that Due Period  may be less than the  interest  payable on the  related
Classes of Certificates  with respect to such Due Period.  In addition,  because
the  principal  balance of the  Bi-weekly  Contracts  are reduced on a bi-weekly
basis and the principal balance of any Semi-Monthly  Contracts on a semi-monthly
basis,  the amount of interest due from obligors on such  Contracts is less than
that which would have  accrued if such  Contracts  were  amortized  on a monthly
basis. As a result,  the Trust Fund may not receive sufficient monies to pay the
interest  on such  certificates  in the  amounts  set  forth in this  prospectus
supplement under "Description of the  Certificates--Distributions" and to make a
full  distribution to the related  certificateholders  of the Formula  Principal
Distribution Amounts  respectively  allocable to them. Although no assurance can
be given in this matter,  the Company does not anticipate that the net shortfall
of interest  received  because of prepayments in full or the amortization of the
Bi-weekly  Contracts  or any  Semi-Monthly  Contracts in any Due Period would be
great enough, in the absence of delinquencies and Liquidation  Losses, to reduce
the  Available  Distribution  Amount  for a  Remittance  Date  below the  amount
required to be distributed to the  certificateholders on that Remittance Date in
the absence of such prepayment interest shortfalls.

      Each  scheduled  payment on a  Bi-weekly  Contract  in any Due Period will
contain  only  two  weeks  of  interest,  and  each  scheduled  payment  on  any
Semi-Monthly  Contract  in any Due Period  will  contain  only  one-half  of one
month's interest rather than one month's interest. In addition,  the second and,
in some Due Periods,  the third (in the case of a Bi-weekly  Contract) scheduled
payment in each Due Period will be  calculated  on a principal  balance  that is
lower than the  principal  balance at the  beginning  of that Due Period.  These
characteristics  may result in the interest  due on a Bi-weekly  Contract or any
Semi-Monthly  Contract in a  particular  Due Period being less than thirty days'
interest on the principal balance thereof at the beginning of the Due Period.

Weighted Average Lives of the Offered Certificates

      The  following  information  is given solely to  illustrate  the effect of
prepayments  of the  Contracts  on the  weighted  average  lives of the  Offered
Certificates  under  the  stated  assumptions  and  is not a  prediction  of the
prepayment rate that might actually be experienced by the Contracts.

      Weighted  average life refers to the average  amount of time from the date
of issuance of a security  until each dollar of principal of such  security will
be  repaid  to  the  investor.   The  weighted  average  lives  of  the  Offered
Certificates will be affected by the rate at which principal on the Contracts is
paid.  Principal  payments  on  Contracts  may  be  in  the  form  of  scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
repayments and liquidations due to default or other  dispositions of Contracts).
Prepayments on contracts may be measured by a prepayment  standard or model. The
model used in this prospectus supplement (the "Prepayment Model") is based on an
assumed rate of prepayment each month of the then unpaid principal  balance of a
pool of new contracts.  100% of the Prepayment Model assumes prepayment rates of
3.7% per annum of the then unpaid  principal  balance of such  contracts  in the
first month of the life of the  contracts  and an  additional  0.1% per annum in
each month thereafter  until the 24th month.  Beginning in the 24th month and in
each month thereafter  during the life of the contracts,  100% of the Prepayment
Model assumes a constant prepayment rate of 6.0% per annum.

      As used in the following  tables "0% of the  Prepayment  Model" assumes no
prepayments  on the  Contracts;  "100%  of the  Prepayment  Model"  assumes  the
Contracts  will prepay at rates equal to 100% of the  Prepayment  Model  assumed
prepayment  rates; and "225% of the Prepayment Model" assumes the Contracts will
prepay at rates equal to 225% of the Prepayment Model assumed prepayment rates.

      There is no assurance,  however,  that  prepayments  of the Contracts will
conform to any level of the Prepayment Model, and no representation is made that
the Contracts will prepay at the prepayment  rates shown or any other prepayment
rate. The rate of principal payments on pools of manufactured  housing contracts
is influenced by a variety of economic,  geographic,  social and other  factors,
including  the  level of  interest  rates  and the  rate at  which  manufactured
homeowners sell their  manufactured  homes or default on their contracts.  Other
factors  affecting  prepayment of contracts include changes in obligors' housing
needs, job transfers,  unemployment and obligors' net equity in the manufactured
homes. In the case of mortgage loans secured by site-built homes, in general, if
prevailing  interest rates fall  significantly  below the interest rates on such
mortgage loans, the mortgage loans are likely to be


                                      S-24
<PAGE>

subject to higher  prepayment rates than if prevailing  interest rates remain at
or above the rates  borne by such  mortgage  loans.  Conversely,  if  prevailing
interest  rates rise above the  interest  on such  mortgage  loans,  the rate of
prepayment  would be expected to decrease.  In the case of manufactured  housing
contracts,  however, because the outstanding principal balances are, in general,
much smaller than  mortgage  loan  balances and the original term to maturity of
each such contract is generally  shorter,  the reduction or increase in the size
of the monthly payments on contracts of the same maturity and principal  balance
arising from a change in the interest  rate thereon is generally  much  smaller.
Consequently,  changes  in  prevailing  interest  rates  may not have a  similar
effect, or may have a similar effect, but to a smaller degree, on the prepayment
rates on manufactured housing contracts.

Assumptions

      The tables set forth below assume that there are no  delinquencies  on the
Contracts and that there will be a sufficient  Available  Distribution Amount to
distribute  interest on the Certificates and the Formula Principal  Distribution
Amount to the certificateholders then entitled thereto.

      The  percentages and weighted  average lives in the following  tables were
determined  assuming that (i) scheduled  interest and principal  payments on the
Contracts are received in a timely manner and  prepayments  on the Contracts are
made at the  percentages  indicated  in the  Prepayment  Model  set forth in the
tables below;  (ii) the Servicer or the Company  exercises its right of optional
termination  described above;  (iii) the Contracts will, as of the Cut-off Date,
be grouped into 10 pools having the additional  characteristics  set forth below
under "Assumed Contract  Characteristics";  (iv) Five-year CMT is 5.76%; (v) the
Original  Class  Principal  Balance  and the  Remittance  Rate of each  class of
certificates  is as set forth  under  "Summary  Information";  (vi) no  interest
shortfalls  will arise in connection  with  prepayment in full of the Contracts;
(vii)  there  will be no losses  on the  Contracts;  (viii)  the  Contract  Pool
Performance Tests are satisfied; (ix) the certificates are purchased on November
28, 2000, and (x) the certificates pay on the 7th day of each month,  regardless
of  whether  the 7th is a  business  day.  No  representation  is made  that the
Contracts  will  experience  delinquencies  or  losses at the  respective  rates
assumed above or at any other rates.

                        Assumed Contract Characteristics

<TABLE>
<CAPTION>
                                                                                  Remaining         Original
                                                                                   Term to           Term to
                                             Current                Current       Maturity          Maturity
                   Pool                 Principal Balance             APR         (Months)          (Months)
-------------------------------------   -----------------           --------      ---------         --------
<S>                                      <C>                        <C>              <C>               <C>
1 ...................................    $ 2,031,186.38             13.362%           58                60
2 ...................................     16,039,245.38             13.032%          105               113
3 ...................................     48,208,728.90             12.894%          168               170
4 ...................................     98,838,029.58             11.675%          227               229
5 ...................................     33,981,886.09             10.918%          279               283
6 ...................................     74,291,345.64             10.563%          352               359
7 ...................................        741,051.11             12.626%          244               244
8 ...................................        308,671.56             11.334%          229               230
9 ...................................        500,985.98              9.819%          273               275
10 ..................................      3,344,563.52              8.683%          277               293
                                        ---------------
   Total ............................   $278,285,694.14
                                        ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                        First
                                 Lifetime  Lifetime   Periodic       Adjustment       Adjustment
                         Gross     Rate      Rate       Rate            Date           Frequency
        Pool             Margin     Cap      Floor       Cap          (Months)         (Months)          Index
--------------------     ------  --------  --------   --------   -----------------  -----------------    -----
                                                                 Interest  Payment  Interest  Payment
                                                                 --------  -------  --------  -------
<S>                     <C>       <C>       <C>        <C>          <C>      <C>       <C>      <C>   <C>
1 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
2 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
3 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
4 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
5 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
6 ..................      NA        NA        NA         NA         NA       NA        NA       NA        NA
7 ..................    6.046%    18.535%   12.626%    1.729%       11       12        12       12    CMT-5 year
8 ..................    6.163%    17.334%   11.334%    1.585%        9       10        12       12    CMT-5 year
9 ..................    6.355%    15.732%    9.819%    1.792%        8        9        12       12    CMT-5 year
10 .................    5.476%    13.935%    8.683%    1.580%        7        8        12       12    CMT-5 year
</TABLE>


                                      S-25
<PAGE>

      Since the following  tables were prepared on the basis of the  assumptions
in  the  preceding   paragraphs,   there  may  be   discrepancies   between  the
characteristics of the actual Contracts and the characteristics of the contracts
assumed in preparing the tables.  Any such  discrepancy  may have an effect upon
the percentages of the Original Class A-1 Principal Balance,  Original Class A-2
Principal  Balance,  Original  Class A-3 Principal  Balance,  Original Class A-4
Principal  Balance,  Original  Class A-5 Principal  Balance,  Original Class M-1
Principal  Balance,  Original Class B-1 Principal Balance and Original Class B-2
Principal  Balance  outstanding  and  weighted  average  lives of the  Class A-1
Certificates,   Class  A-2  Certificates,  Class  A-3  Certificates,  Class  A-4
Certificates,   Class  A-5  Certificates,  Class  M-1  Certificates,  Class  B-1
Certificates and Class B-2  Certificates  set forth in the tables.  In addition,
since the actual Contracts and the trust fund have characteristics  which differ
from those assumed in preparing the tables set forth below, the distributions of
principal  on each class of  certificates  may be made  earlier or later than as
indicated in the tables.

      It is not likely that Contracts will prepay at any constant  percentage of
the  Prepayment  Model to maturity or that all Contracts will prepay at the same
rate.  In addition,  the diverse  remaining  terms to maturity of the  Contracts
(which include recently originated Contracts) could produce slower distributions
of principal  than as indicated in the tables at the various  percentages of the
Prepayment  Model  specified  even if the  weighted  average  remaining  term to
maturity of the Contracts is the same as the weighted average  remaining term to
maturity of the Assumed Contract Characteristics.

      Investors  are urged to make their  investment  decisions  on a basis that
includes their determination as to anticipated  prepayment rates under a variety
of the assumptions discussed herein.

      Based on the  foregoing  assumptions,  the following  tables  indicate the
resulting  weighted  average  lives  of  the  certificates  and  set  forth  the
percentage of the original  class  principal  balance of each  certificate  that
would be outstanding after each of the dates shown at the indicated  percentages
of the Prepayment Model.


                                      S-26
<PAGE>

        Percent of the Original Class Principal Balance of the Class A-1
                Certificates at the Respective Percentage of the
                        Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                            Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       ----        ----        ----       ----        ----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................     92         62          57          52          47         42
November 7, 2002 .........................     83         19           9           0           0          0
November 7, 2003 .........................     73          0           0           0           0          0
November 7, 2004 .........................     62          0           0           0           0          0
November 7, 2005 .........................     49          0           0           0           0          0
November 7, 2006 .........................     35          0           0           0           0          0
November 7, 2007 .........................     20          0           0           0           0          0
November 7, 2008 .........................      3          0           0           0           0          0
November 7, 2009 .........................      0          0           0           0           0          0
November 7, 2010 .........................      0          0           0           0           0          0
November 7, 2011 .........................      0          0           0           0           0          0
November 7, 2012 .........................      0          0           0           0           0          0
November 7, 2013 .........................      0          0           0           0           0          0
November 7, 2014 .........................      0          0           0           0           0          0
November 7, 2015 .........................      0          0           0           0           0          0
November 7, 2016 .........................      0          0           0           0           0          0
November 7, 2017 .........................      0          0           0           0           0          0
November 7, 2018 .........................      0          0           0           0           0          0
November 7, 2019 .........................      0          0           0           0           0          0
November 7, 2020 .........................      0          0           0           0           0          0
November 7, 2021 .........................      0          0           0           0           0          0
November 7, 2022 .........................      0          0           0           0           0          0
November 7, 2023 .........................      0          0           0           0           0          0
November 7, 2024 .........................      0          0           0           0           0          0
November 7, 2025 .........................      0          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........    4.6        1.2         1.1         1.0         0.9        0.8
</TABLE>

----------
(1)   The weighted  average life of the Class A-1  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class A-1  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class A-1 Principal Balance.


                                      S-27
<PAGE>

        Percent of the Original Class Principal Balance of the Class A-2
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       ----        ----        ----       ----        ----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage                            100        100         100         100         100        100
November 7, 2001                              100        100         100         100         100        100
November 7, 2002                              100        100         100          99          89         79
November 7, 2003                              100         78          64          50          36         23
November 7, 2004                              100         40          23           6           0          0
November 7, 2005                              100          5           0           0           0          0
November 7, 2006                              100          0           0           0           0          0
November 7, 2007                              100          0           0           0           0          0
November 7, 2008                              100          0           0           0           0          0
November 7, 2009                               84          0           0           0           0          0
November 7, 2010                               66          0           0           0           0          0
November 7, 2011                               47          0           0           0           0          0
November 7, 2012                               25          0           0           0           0          0
November 7, 2013                                2          0           0           0           0          0
November 7, 2014                                0          0           0           0           0          0
November 7, 2015                                0          0           0           0           0          0
November 7, 2016                                0          0           0           0           0          0
November 7, 2017                                0          0           0           0           0          0
November 7, 2018                                0          0           0           0           0          0
November 7, 2019                                0          0           0           0           0          0
November 7, 2020                                0          0           0           0           0          0
November 7, 2021                                0          0           0           0           0          0
November 7, 2022                                0          0           0           0           0          0
November 7, 2023                                0          0           0           0           0          0
November 7, 2024                                0          0           0           0           0          0
November 7, 2025                                0          0           0           0           0          0
November 7, 2026                                0          0           0           0           0          0
November 7, 2027                                0          0           0           0           0          0
November 7, 2028                                0          0           0           0           0          0
November 7, 2029                                0          0           0           0           0          0
November 7, 2030                                0          0           0           0           0          0
Weighted Average Life (years)(1)             10.7        3.7         3.3         3.0         2.7        2.5
</TABLE>

----------
(1)   The weighted  average life of the Class A-2  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class A-2  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class A-2 Principal Balance.


                                      S-28
<PAGE>

        Percent of the Original Class Principal Balance of the Class A-3
                Certificates at the Respective Percentage of the
                        Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       ----        ----        ----       ----        ----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage                            100        100         100         100         100        100
November 7, 2001                              100        100         100         100         100        100
November 7, 2002                              100        100         100         100         100        100
November 7, 2003                              100        100         100         100         100        100
November 7, 2004                              100        100         100         100          86         64
November 7, 2005                              100        100          81          55          31          8
November 7, 2006                              100         74          47          21           0          0
November 7, 2007                              100         43          16           0           0          0
November 7, 2008                              100         14           0           0           0          0
November 7, 2009                              100          0           0           0           0          0
November 7, 2010                              100          0           0           0           0          0
November 7, 2011                              100          0           0           0           0          0
November 7, 2012                              100          0           0           0           0          0
November 7, 2013                              100          0           0           0           0          0
November 7, 2014                               72          0           0           0           0          0
November 7, 2015                               52          0           0           0           0          0
November 7, 2016                               30          0           0           0           0          0
November 7, 2017                                5          0           0           0           0          0
November 7, 2018                                0          0           0           0           0          0
November 7, 2019                                0          0           0           0           0          0
November 7, 2020                                0          0           0           0           0          0
November 7, 2021                                0          0           0           0           0          0
November 7, 2022                                0          0           0           0           0          0
November 7, 2023                                0          0           0           0           0          0
November 7, 2024                                0          0           0           0           0          0
November 7, 2025                                0          0           0           0           0          0
November 7, 2026                                0          0           0           0           0          0
November 7, 2027                                0          0           0           0           0          0
November 7, 2028                                0          0           0           0           0          0
November 7, 2029                                0          0           0           0           0          0
November 7, 2030                                0          0           0           0           0          0
Weighted Average Life (years)(1)             15.1        6.8         5.9         5.2         4.7        4.2
</TABLE>

----------
(1)   The weighted  average life of the Class A-3  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class A-3  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class A-3 Principal Balance.


                                      S-29
<PAGE>

        Percent of the Original Class Principal Balance of the Class A-4
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       -----       -----       -----      -----       -----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................    100        100         100         100         100        100
November 7, 2002 .........................    100        100         100         100         100        100
November 7, 2003 .........................    100        100         100         100         100        100
November 7, 2004 .........................    100        100         100         100         100        100
November 7, 2005 .........................    100        100         100         100         100        100
November 7, 2006 .........................    100        100         100         100          98         83
November 7, 2007 .........................    100        100         100          94          78         64
November 7, 2008 .........................    100        100          92          75          61         48
November 7, 2009 .........................    100         92          75          59          46         35
November 7, 2010 .........................    100         76          60          46          34         24
November 7, 2011 .........................    100         62          47          34          24         15
November 7, 2012 .........................    100         49          36          24          15          0
November 7, 2013 .........................    100         37          25          15           0          0
November 7, 2014 .........................    100         26          16           0           0          0
November 7, 2015 .........................    100         18           0           0           0          0
November 7, 2016 .........................    100          0           0           0           0          0
November 7, 2017 .........................    100          0           0           0           0          0
November 7, 2018 .........................     84          0           0           0           0          0
November 7, 2019 .........................     63          0           0           0           0          0
November 7, 2020 .........................     55          0           0           0           0          0
November 7, 2021 .........................     47          0           0           0           0          0
November 7, 2022 .........................     38          0           0           0           0          0
November 7, 2023 .........................     28          0           0           0           0          0
November 7, 2024 .........................     21          0           0           0           0          0
November 7, 2025 .........................     14          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........   20.9       12.1        11.0        10.0         9.0        8.2
</TABLE>
----------
(1)   The weighted  average life of the Class A-4  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class A-4  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class A-4 Principal Balance.


                                      S-30
<PAGE>

        Percent of the Original Class Principal Balance of the Class A-5
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       -----       -----       -----      -----       -----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................    100        100         100         100         100        100
November 7, 2002 .........................    100        100         100         100         100        100
November 7, 2003 .........................    100        100         100         100         100        100
November 7, 2004 .........................    100        100         100         100         100        100
November 7, 2005 .........................    100        100         100         100         100        100
November 7, 2006 .........................    100        100         100         100         100        100
November 7, 2007 .........................    100        100         100         100         100        100
November 7, 2008 .........................    100        100         100         100         100        100
November 7, 2009 .........................    100        100         100         100         100        100
November 7, 2010 .........................    100        100         100         100         100        100
November 7, 2011 .........................    100        100         100         100         100        100
November 7, 2012 .........................    100        100         100         100         100          0
November 7, 2013 .........................    100        100         100         100           0          0
November 7, 2014 .........................    100        100         100           0           0          0
November 7, 2015 .........................    100        100           0           0           0          0
November 7, 2016 .........................    100          0           0           0           0          0
November 7, 2017 .........................    100          0           0           0           0          0
November 7, 2018 .........................    100          0           0           0           0          0
November 7, 2019 .........................    100          0           0           0           0          0
November 7, 2020 .........................    100          0           0           0           0          0
November 7, 2021 .........................    100          0           0           0           0          0
November 7, 2022 .........................    100          0           0           0           0          0
November 7, 2023 .........................    100          0           0           0           0          0
November 7, 2024 .........................    100          0           0           0           0          0
November 7, 2025 .........................    100          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........   25.1       15.6        14.4        13.4        12.4       11.6
</TABLE>
----------
(1)   The weighted  average life of the Class A-5  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class A-5  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class A-5 Principal Balance.


                                      S-31
<PAGE>

        Percent of the Original Class Principal Balance of the Class M-1
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       -----       -----       -----      -----       -----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................    100        100         100         100         100        100
November 7, 2002 .........................    100        100         100         100         100        100
November 7, 2003 .........................    100        100         100         100         100        100
November 7, 2004 .........................    100        100         100         100         100        100
November 7, 2005 .........................    100        100          99          99          99         98
November 7, 2006 .........................    100         88          85          84          82         81
November 7, 2007 .........................    100         77          73          71          68         66
November 7, 2008 .........................    100         66          62          59          56         53
November 7, 2009 .........................    100         57          53          49          46         43
November 7, 2010 .........................    100         49          45          41          38         35
November 7, 2011 .........................    100         42          38          34          31         28
November 7, 2012 .........................    100         36          31          28          25          0
November 7, 2013 .........................     98         29          25          22           0          0
November 7, 2014 .........................     87         24          20           0           0          0
November 7, 2015 .........................     80         20           0           0           0          0
November 7, 2016 .........................     72          0           0           0           0          0
November 7, 2017 .........................     63          0           0           0           0          0
November 7, 2018 .........................     53          0           0           0           0          0
November 7, 2019 .........................     42          0           0           0           0          0
November 7, 2020 .........................     38          0           0           0           0          0
November 7, 2021 .........................     34          0           0           0           0          0
November 7, 2022 .........................     30          0           0           0           0          0
November 7, 2023 .........................     25          0           0           0           0          0
November 7, 2024 .........................     21          0           0           0           0          0
November 7, 2025 .........................     17          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........   19.0       10.4         9.8         9.3         8.9        8.5
</TABLE>
----------
(1)   The weighted  average life of the Class M-1  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class M-1  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class M-1 Principal Balance.


                                      S-32
<PAGE>

        Percent of the Original Class Principal Balance of the Class B-1
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       -----       -----       -----      -----       -----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................    100        100         100         100         100        100
November 7, 2002 .........................    100        100         100         100         100        100
November 7, 2003 .........................    100        100         100         100         100        100
November 7, 2004 .........................    100        100         100         100         100        100
November 7, 2005 .........................    100        100          97          97          97         96
November 7, 2006 .........................    100         71          65          62          58         54
November 7, 2007 .........................    100         45          37          31          25         19
November 7, 2008 .........................    100         20          11           3           0          0
November 7, 2009 .........................    100          0           0           0           0          0
November 7, 2010 .........................    100          0           0           0           0          0
November 7, 2011 .........................    100          0           0           0           0          0
November 7, 2012 .........................    100          0           0           0           0          0
November 7, 2013 .........................     94          0           0           0           0          0
November 7, 2014 .........................     69          0           0           0           0          0
November 7, 2015 .........................     52          0           0           0           0          0
November 7, 2016 .........................     33          0           0           0           0          0
November 7, 2017 .........................     12          0           0           0           0          0
November 7, 2018 .........................      0          0           0           0           0          0
November 7, 2019 .........................      0          0           0           0           0          0
November 7, 2020 .........................      0          0           0           0           0          0
November 7, 2021 .........................      0          0           0           0           0          0
November 7, 2022 .........................      0          0           0           0           0          0
November 7, 2023 .........................      0          0           0           0           0          0
November 7, 2024 .........................      0          0           0           0           0          0
November 7, 2025 .........................      0          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........   15.1        6.8         6.6         6.4         6.3        6.1
</TABLE>
----------
(1)   The weighted  average life of the Class B-1  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class B-1  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class B-1 Principal Balance.


                                      S-33
<PAGE>

        Percent of the Original Class Principal Balance of the Class B-2
                Certificates at the Respective Percentage of the
                       Prepayment Model Set Forth Below:

<TABLE>
<CAPTION>
                                                           Prepayment (% of Prepayment Model)
                                             ---------------------------------------------------------------
                                              0%        150%        175%        200%       225%        250%
                                             ----       -----       -----       -----      -----       -----
<S>                                           <C>        <C>         <C>         <C>         <C>        <C>
Initial Percentage .......................    100        100         100         100         100        100
November 7, 2001 .........................    100        100         100         100         100        100
November 7, 2002 .........................    100        100         100         100         100        100
November 7, 2003 .........................    100        100         100         100         100        100
November 7, 2004 .........................    100        100         100         100         100        100
November 7, 2005 .........................    100        100         100         100         100        100
November 7, 2006 .........................    100        100         100         100         100        100
November 7, 2007 .........................    100        100         100         100         100        100
November 7, 2008 .........................    100        100         100         100          97         92
November 7, 2009 .........................    100         99          91          85          80         74
November 7, 2010 .........................    100         85          78          71          65         60
November 7, 2011 .........................    100         73          65          59          53         48
November 7, 2012 .........................    100         61          54          48          42          0
November 7, 2013 .........................    100         51          44          38           0          0
November 7, 2014 .........................    100         41          36           0           0          0
November 7, 2015 .........................    100         36           0           0           0          0
November 7, 2016 .........................    100          0           0           0           0          0
November 7, 2017 .........................    100          0           0           0           0          0
November 7, 2018 .........................     91          0           0           0           0          0
November 7, 2019 .........................     73          0           0           0           0          0
November 7, 2020 .........................     66          0           0           0           0          0
November 7, 2021 .........................     59          0           0           0           0          0
November 7, 2022 .........................     51          0           0           0           0          0
November 7, 2023 .........................     42          0           0           0           0          0
November 7, 2024 .........................     36          0           0           0           0          0
November 7, 2025 .........................     36          0           0           0           0          0
November 7, 2026 .........................      0          0           0           0           0          0
November 7, 2027 .........................      0          0           0           0           0          0
November 7, 2028 .........................      0          0           0           0           0          0
November 7, 2029 .........................      0          0           0           0           0          0
November 7, 2030 .........................      0          0           0           0           0          0
Weighted Average Life (years)(1) .........   21.9       13.0        12.1        11.4        10.8       10.3
</TABLE>
----------
(1)   The weighted  average life of the Class B-2  Certificates is determined by
      (i) multiplying the amount of each principal distribution by the number of
      years from the initial date of issuance of the Class B-2  Certificates  to
      the related  Remittance  Date, (ii) summing the results and (iii) dividing
      the sum by the Original Class B-2 Principal Balance.


                                      S-34
<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

      The  certificates  will be issued  pursuant to the Agreement.  A copy of a
general  form of a pooling  and  servicing  Agreement  has been  filed  with the
Securities and Exchange Commission (the  "Commission").  A copy of the execution
form of the  Agreement  (without  certain  exhibits)  will  be  filed  with  the
Commission  after  the  initial  issuance  of the  certificates.  The  following
description  supplements the  description of the Agreement and the  Certificates
under the caption  "Description of the  Certificates" in the prospectus and must
be read together  therewith.  The following  summaries describe certain terms of
the  Agreement,  do not  purport  to be  complete  and are  subject  to, and are
qualified in their  entirety by reference to, the  provisions of the  Agreement.
When  particular  provisions or terms used in the Agreement are referred to, the
actual  provisions   (including   definitions  of  terms)  are  incorporated  by
reference.

General

      The Trust Fund will issue nine classes of certificates.  Each class (other
than the Class R Certificate)  will be issued in fully  registered form only, in
denominations of $50,000 and integral multiples of $1 in excess thereof,  except
for a denomination  representing the remainder of a class of  certificates.  The
undivided  percentage  interest  (the  "Percentage  Interest")  of each class of
certificates  in the  distributions  on such  certificates  will be equal to the
percentage  obtained from dividing the  denomination of such  certificate by the
Original  Class  Principal  Balance  of such class of  certificates.  Definitive
Certificates,  if issued, will be transferable and exchangeable at the corporate
trust office of the Trustee. No service charge will be made for any registration
of exchange or transfer, but the Trustee may require payment of a sum sufficient
to cover any tax or other governmental charge.

      The  certificates  evidence  undivided  interests in the Contract Pool and
certain other  property held in trust for the benefit of the  certificateholders
(the  "Trust  Fund").  The  certificates  will  consist of (a) eight  classes of
certificates  consisting of four classes of senior  certificates (the "Class A-1
Certificates,"  the "Class A-2  Certificates,"  the "Class A-3 Certificates" and
the "Class A-4 Certificates") and four classes of subordinated certificates (the
"Class  A-5   Certificates,"  the  "Class  M-1  Certificates,"  the  "Class  B-1
Certificates"  and the "Class B-2  Certificates")  and (b) one class of residual
certificates (the "Class R Certificate").  The Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates and Class A-4 Certificates will evidence in
the aggregate  approximate initial 22.64%,  21.92%,  15.45% and 21.99% undivided
interests, respectively, in the Contract Pool. The Class A-5 Certificates, Class
M-1  Certificates,  Class  B-1  Certificates  and Class  B-2  Certificates  will
evidence in the aggregate  approximate  initial  4.50%,  4.00%,  4.00% and 5.50%
undivided interests, respectively, in the Contract Pool.

      The Trust Fund  includes (i) the Contract  Pool,  including  all rights to
receive  payments on the Contracts  received on or after the Cut-off Date,  (ii)
the  amounts  held from  time to time in the  trust  account  or  accounts  (the
"Certificate  Account")  maintained  by the Trustee  pursuant to the  Agreement,
(iii) any property which  initially  secured a Contract and which is acquired in
the process of realizing thereon and (iv) the proceeds of all insurance policies
described in this prospectus supplement.

      The Company  will cause the  Contracts  to be assigned to the Trustee or a
co-trustee. The Company, as Servicer, will service the Contracts pursuant to the
Agreement.  The Servicer may perform any of its servicing  obligations under the
Agreement   through  one  or  more   subservicers.   Notwithstanding   any  such
subservicing  arrangement,  the Servicer  will remain  liable for its  servicing
duties  and  obligations  under the  Agreement  as if the  Servicer  alone  were
servicing the Contracts.  The Contract documents will be held for the benefit of
the  Trustee  by the  Servicer  (other  than  certain  documents  related to the
Land-and-Home Contracts and the Mortgage Loans which will be held by a custodian
on behalf of the Trustee).

      Distributions of principal and interest on the  Certificates  will be made
on the 7th day of each month,  or, if such day is not a business  day,  the next
succeeding  business day (each, a "Remittance Date") beginning in December 2000,
to the persons in whose names the  Certificates  are  registered at the close of
business on the related Record Date. The "Record Date" means (a) with respect to
the  initial  Remittance  Date,  the  Closing  Date and (b) with  respect to any
Remittance  Date  thereafter,  the last business day of the month  preceding the
month of the related Remittance Date; provided,  however, that in the event that
Definitive Certificates are issued with respect to a class of certificates,  the
Record Date with respect to such class will be the close of business on the last
business day of the month preceding the month of the related Remittance Date. If
definitive Offered Certificates are issued,  distributions will be made by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Certificate Register, except that a holder of Offered Certificates with original
denominations aggregating at least $5 million may request


                                      S-35
<PAGE>

payment by wire transfer of funds pursuant to written instructions  delivered to
the  Trustee at least five  business  days prior to the Record  Date.  The final
distribution  in  retirement  of  the  Certificates   will  be  made  only  upon
presentation  and surrender of the  certificates  at the office or agency of the
Trustee in New York,  New York  specified  in the final  distribution  notice to
certificateholders.

Conveyance of Contracts

      In  addition  to  the  representations  and  warranties  described  in the
prospectus under "Description of the Certificates--Conveyance of Contracts," the
Company has also made certain  warranties  with respect to the  Contracts in the
aggregate,  including  that (i) the aggregate  principal  amount  payable by the
obligors as of the Cut-off Date equals the Cut-off Date Pool Principal  Balance;
(ii)  approximately  77.37%  of the  Cut-off  Date  Pool  Principal  Balance  is
attributable to loans to purchase new Manufactured Homes or Mortgaged Properties
and  approximately  22.63%  of  the  Cut-off  Date  Pool  Principal  Balance  is
attributable  to  loans  to  purchase  used  Manufactured   Homes  or  Mortgaged
Properties;  (iii) no Contract has a remaining maturity of more than 360 months;
(iv) the date of  origination of each Contract is on or after April 8, 1987; and
(v) no adverse  selection  procedures  were employed in selecting the Contracts.

Payments on Contracts

      The Trustee will establish and maintain the  Certificate  Account (i) at a
depository  institution  organized  under the laws of the  United  States or any
state,  the deposits of which are insured to the full extent permitted by law by
the Federal Deposit Insurance  Corporation (the "FDIC"), the commercial paper or
unsecured  short-term  debt of which  has a rating of P-1 by  Moody's  Investors
Service,  Inc.  ("Moody's") and F1+ by Fitch,  Inc.  ("Fitch" and, together with
Moody's the "Rating  Agencies"),  and which is subject to examination by federal
or state  authorities,  (ii) in the corporate trust department of the Trustee or
(iii) at an institution  otherwise acceptable to Moody's and Fitch (an "Eligible
Institution").  Funds in the  Certificate  Account  will be invested in Eligible
Investments  (as  defined in the  Agreement)  that will  mature or be subject to
redemption  not later than the business day  preceding  the  applicable  monthly
Remittance  Date.  Eligible  Investments   include,   among  other  investments,
obligations  of the United  States or of any agency  thereof  backed by the full
faith and credit of the United States;  federal funds,  certificates of deposit,
time deposits and bankers' acceptances sold by eligible financial  institutions;
commercial  paper  rated P-1 by Moody's  and F1+ by Fitch;  money  market  funds
acceptable  to the Rating  Agencies;  and other  obligations  acceptable  to the
Rating Agencies.

      All  payments  in respect  of  principal  and  interest  on the  Contracts
received  by the  Servicer,  including  Principal  Prepayments  and  Liquidation
Proceeds  (net of  Liquidation  Expenses),  will be paid  into  the  Certificate
Account no later than the second business day following receipt thereof. Amounts
received as late payment fees,  extension fees,  assumption fees or similar fees
will be retained by the Servicer as part of its servicing fees. See "Description
of the Certificates--Servicing--Servicing  Compensation and Payment of Expenses"
in the  prospectus.  In  addition,  amounts  paid by the Company  for  Contracts
repurchased  as a result of breach of a  representation  or  warranty  under the
Agreement and amounts required to be deposited upon  substitution of an Eligible
Substitute  Contract  because  of breach of a  representation  or  warranty,  as
described  under  "--  Conveyance  of  Contracts"  above,  will be paid into the
Certificate  Account.  The Servicer will deposit the Monthly Advance  (described
under "-- Advances" below), if any, in the Certificate Account on or before each
Determination Date.

      On  the  fifth   business   day  prior  to  each   Remittance   Date  (the
"Determination  Date"),  the Servicer will determine the Available  Distribution
Amount and the amounts to be distributed on the  certificates  for the following
Remittance Date.

      The "Available  Distribution Amount" for any Remittance Date is the sum of
(a) the Monthly  Advance  relating to the Contracts for such Remittance Date and
(b) the amount in the  Certificate  Account on the close of business on the last
day of the  immediately  preceding  Due  Period  less  the sum of (i)  scheduled
payments  for  Contracts  that are due in a Due  Period  subsequent  to such Due
Period;  (ii) payments on Contracts that have been  repurchased as a result of a
breach of a representation or warranty and any other payments not required to be
deposited in the Certificate  Account;  (iii)  reimbursements to the Servicer in
the amount of  Liquidation  Expenses  incurred and taxes and insurance  premiums
advanced  by the  Servicer  in respect of  Contracts;  (iv) if the Company is no
longer the Servicer,  the related  Monthly  Servicing Fee equal to 1/12th of the
product of 1.25% and the Pool Scheduled  Principal  Balance for the  immediately
preceding Remittance Date; (v) reimbursements to the Servicer for Nonrecoverable
Advances and Monthly Advances relating to the Contracts in respect of Liquidated
Contracts,  to the extent permitted by the Agreement;  and (vi) certain expenses
reimbursable to the Company as provided in the Agreement.


                                      S-36
<PAGE>

      The  "Due  Period"  with  respect  to any  Remittance  Date is the  period
beginning  on the 26th  day of the  second  month  preceding  the  month of such
Remittance  Date and ending on the 25th day of the month  preceding the month of
such Remittance Date.

      The Trustee or its Paying Agent will withdraw  funds from the  Certificate
Account (but only to the extent of the  Available  Distribution  Amount) to make
payments to Certificateholders as specified under "-- Distributions" below. From
time to time,  as provided in the  Agreement,  the Servicer  will also  withdraw
funds from the  Certificate  Account to make  payments to it as permitted by the
Agreement  and  described  in clauses  (ii),  (iii),  (iv),  (v) and (vi) in the
previous paragraph.

Distributions

      Distributions  of  principal  and  interest  to  holders  of  a  class  of
certificates  will be made on each  Remittance  Date in an amount equal to their
respective  Percentage  Interests multiplied by the aggregate amount distributed
on such class of certificates on such Remittance Date.

      Each distribution with respect to a Book-Entry Certificate will be paid to
DTC,  which will credit the amount of such  distribution  to the accounts of its
Participants in accordance with its normal procedures.  Each Participant will be
responsible for disbursing such  distribution to the Certificate  Owners that it
represents and to each indirect participating brokerage firm (a "brokerage firm"
or "indirect  participating  firm") for which it acts as agent.  Each  brokerage
firm will be responsible for disbursing funds to the Certificate  Owners that it
represents.  All such  credits  and  disbursements  with  respect to  Book-Entry
Certificates are to be made by DTC and the Participants in accordance with DTC's
rules.

      Interest Distributions:

      With  respect  to each  Remittance  Date,  the  certificates  will  accrue
interest in respect of each calendar month  preceding such  Remittance Date (the
"Interest Period"). Interest on the certificates will be calculated on the basis
of an assumed 360-day year consisting of twelve 30-day months.

      On each Remittance  Date,  holders of each class of  certificates  will be
entitled to receive,  to the extent of the Available  Distribution  Amount,  (i)
interest  accrued on such class during the related  Interest  Period at the then
applicable  Remittance Rate on the Principal  Balance of such class  immediately
prior to that Remittance Date (the "Interest Distribution Amount" for such class
and Remittance  Date),  plus (ii) any amounts  distributable on such class under
clause (i) above or this clause  (ii) on the  previous  Remittance  Date but not
previously  distributed,  together  with,  to the  extent  legally  permissible,
interest  accrued on any such amount during the related  Interest  Period at the
then applicable  Remittance Rate (the "Carryover Interest  Distribution  Amount"
for such class and Remittance Date).

      If an Interest Deficiency Event occurs on any Remittance Date with respect
to the Class A-5  Certificates,  the  Class  M-1  Certificates  or the Class B-1
Certificates,  collections  received after the end of the related Due Period and
prior to such  Remittance  Date will be applied,  up to a limited  amount as set
forth in the Agreement,  to remedy such deficiency in order of class  seniority.
An "Interest  Deficiency  Event" means, with respect to a class and a Remittance
Date, that after  distribution of the related Available  Distribution  Amount in
the order of priority set forth below,  there remains unpaid any of the Interest
Distribution  Amount and Carryover Interest  Distribution  Amount for such class
and Remittance Date (collectively, the "Interest Deficiency Amount").


                                      S-37
<PAGE>

      Remittance Rates of the Certificates:

      The  Remittance  Rates listed below are subject to a maximum rate equal to
the Weighted Average Net Contract Rate for the applicable Remittance Date:

            The "Class A-1 Remittance Rate" shall equal 6.920%.

            The "Class A-2 Remittance Rate" shall equal 6.975%.

            The "Class A-3 Remittance Rate" shall equal 7.305%.

            The "Class A-4 Remittance Rate" shall equal 7.715%.

            The "Class A-5 Remittance Rate" shall equal 8.040%.

            The "Class M-1 Remittance Rate" shall equal 8.290%.

            The "Class B-1 Remittance Rate" shall equal 8.885%.

            The "Class B-2 Remittance Rate" shall equal 9.500%.

      The "Call  Option  Date"  shall be the  Remittance  Date on which the Pool
Scheduled Principal Balance has declined to 10% or less of the Cut-off Date Pool
Principal Balance.

      The  "Weighted  Average  Net  Contract  Rate"  shall  be  equal to (a) the
weighted average of the Contract Rates applicable to the scheduled  payments due
on the  outstanding  Contracts in the Due Period  preceding such Remittance Date
minus (b) (i) if the Company is the Servicer, 0.00% or (ii) if the Company is no
longer the Servicer, 1.25%.

      Priority of Distributions:

      A. On each  Remittance  Date on which the Class M-1 and Class B  Principal
Distribution  Test  is not  met,  the  Available  Distribution  Amount  will  be
distributed  in the following  amounts in the following  order of priority:

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

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

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

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

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

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

            (iii)  interest  accrued during the related  Interest  Period on the
      Class A-5 Principal  Balance to the Class A-5  Certificates at the related
      Remittance Rate, together with any previously  undistributed shortfalls in
      interest due on the Class A-5  Certificates in respect of prior Remittance
      Dates;

            (iv) the remainder of the Formula Principal  Distribution Amount, if
      any, to the Class A-5 Certificates  until the Class A-5 Principal  Balance
      is reduced to zero;

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

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

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


                                      S-38
<PAGE>

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

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

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

            (xi) the amount of any reimbursement to CHI for Enhancement Payments
      with respect to the Class B-2  Certificates  as provided in the Agreement;
      (xii) so long as the  Company is the  Servicer,  any  remaining  available
      funds up to the  amount  equal to 1/12th of the  product  of 1.25% and the
      Pool Scheduled  Principal  Balance for such  Remittance Date (the "Monthly
      Servicing Fee"), to the Servicer; and

            (xiii) any  remaining  available  funds to the holder of the Class R
      Certificate,  which will initially be a special purpose  subsidiary of the
      Company.

      B. On each  Remittance  Date on which the Class M-1 and Class B  Principal
Distribution Test is met, the Available  Distribution Amount will be distributed
in the following amounts in the following order of priority:

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

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

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

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

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

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

            (iii)  interest  accrued during the related  Interest  Period on the
      Class A-5 Principal  Balance to the Class A-5  Certificates at the related
      Remittance Rate, together with any previously  undistributed shortfalls in
      interest due on the Class A-5  Certificates in respect of prior Remittance
      Dates;

            (iv)  the  remainder  of the  Class  A  Percentage  of  the  Formula
      Principal Distribution Amount, if any, to the Class A-5 Certificates until
      the Class A-5 Principal Balance is reduced to zero;

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

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

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

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

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


                                      S-39
<PAGE>

            (x) the remainder of the Formula  Principal  Distribution  Amount to
      the Class B-2  Certificates  until the  Class  B-2  Principal  Balance  is
      reduced to zero; provided,  however, that if the Principal Balances of the
      Senior  Certificates,  the  Class  A-5  Certificates  and  the  Class  M-1
      Certificates have not been reduced to zero on or before a Remittance Date,
      to the extent that  allocations  in respect of  principal to the Class B-2
      Certificates  would reduce the Class B-2 Principal Balance below the Class
      B-2 Floor Amount, then the amount of such excess principal will instead be
      distributed,  pro rata, to the (i) Senior  Certificates  and the Class A-5
      Certificates and (ii) the Class M-1  Certificates  based on the respective
      Principal  Balances of such classes of certificates prior to distributions
      pursuant  to  clauses  B(ii),  (iv) and (vi)  above  with  respect to such
      Remittance  Date. The  allocations in respect of such excess  principal to
      the  Senior  Certificates,  the Class A-5  Certificates  and the Class M-1
      Certificates  will be in the order of priority set forth in clauses B(ii),
      (iv) and (vi) above.  With respect to any Remittance  Date, the "Class B-2
      Floor  Amount"  will  equal  approximately  $5,565,714  (which  represents
      approximately 2.00% of the Cut-off Date Pool Principal Balance);

            (xi) the amount of any reimbursement to CHI for Enhancement Payments
      with respect to the Class B-2 Certificates as provided in the Agreement;

            (xii)  so  long  as the  Company  is  the  Servicer,  any  remaining
      available funds up to the Monthly Servicing Fee, to the Servicer; and

            (xiii) any  remaining  available  funds to the holder of the Class R
      Certificate.

      In no event will the aggregate  distributions of principal to any class of
certificates  (including,  in  the  case  of the  Class  B-2  Certificates,  any
principal  amounts  included in any  Enhancement  Payments)  exceed the Original
Class Principal Balance of such class of certificates.

      Notwithstanding  the priority of the distribution of the Formula Principal
Distribution Amount among the Senior Certificates  pursuant to clauses A(ii) and
B(ii) above, on each  Remittance Date on and after the Remittance  Date, if any,
on  which  the  Deficiency  Event  occurs,  the  Available  Distribution  Amount
remaining after making the distributions of interest to the Senior  Certificates
required  by clauses  A(i) and B(i) above  will be  applied  to  distribute  the
Formula Principal  Distribution  Amount on each class of Senior Certificates pro
rata in accordance with the  outstanding  Principal  Balance of such class.  The
"Deficiency Event" will occur if the sum of the Principal Balances of the Senior
Certificates  becomes  equal to or  greater  than the Pool  Scheduled  Principal
Balance.

Definitions:

      The "Class M-1 and Class B Principal  Distribution Test" is met in respect
of a Remittance Date on which each of the following requirements is satisfied:

            (i) such Remittance Date is on or after the November 2005 Remittance
      Date;

            (ii) the Class M-1  Percentage  plus the Class B Percentage for such
      Remittance Date is equal to at least  approximately  23.63% (which is 1.75
      times the sum of the original  Class M-1 Percentage and the original Class
      B Percentage);

            (iii) the Contract Pool Performance Tests are satisfied; and

            (iv) the Class B-2 Principal  Balance is not less than the Class B-2
      Floor Amount.

      The  "Contract  Pool  Performance  Tests"  are  satisfied  in respect of a
Remittance Date if all of the following  conditions with respect to the Contract
Pool are met:

            (i) the  Average  Sixty-Day  Delinquency  Ratio (as  defined  in the
      Agreement)  as of  such  Remittance  Date  does  not  exceed  5%  for  the
      Contracts;

            (ii) the  Average  Thirty-Day  Delinquency  Ratio (as defined in the
      Agreement)  as of  such  Remittance  Date  does  not  exceed  7%  for  the
      Contracts;

            (iii) the Cumulative  Realized  Losses (as defined in the Agreement)
      for the  Contracts  as of such  Remittance  Date do not  exceed a  certain
      specified  percentage of the Cut-off Date Principal Balance,  depending on
      the year in which such Remittance Date occurs; and

            (iv) the Current  Realized Loss Ratio (as defined in the  Agreement)
      as of such Remittance Date does not exceed 2.75% for the Contracts.

      The  "Principal  Balance" of each class of  certificates  is its  Original
Class Principal Balance reduced by all distributions on such class in respect of
principal.  The "Class A Principal  Balance" is the sum of the Class A-1,  Class


                                      S-40
<PAGE>

A-2,  Class  A-3,  Class A-4 and  Class A-5  Principal  Balances.  The  "Class B
Principal  Balance" is the sum of the Class B-1 Principal  Balance and the Class
B-2 Principal Balance.

      The "Class A Percentage" for a Remittance  Date is the percentage  derived
from the fraction (which shall not be greater than 1), the numerator of which is
the aggregate Principal Balance of the Class A Certificates immediately prior to
such  Remittance  Date  and the  denominator  of  which  is the  Pool  Scheduled
Principal Balance.

      The "Class M-1 Percentage" for a Remittance Date is the percentage derived
from the fraction (which shall not be greater than 1), the numerator of which is
the aggregate Principal Balance of the Class M-1 Certificates  immediately prior
to such  Remittance  Date and the  denominator  of  which is the Pool  Scheduled
Principal Balance.

      The "Class B Percentage" is 100% less the Class A Percentage and Class M-1
Percentage.

      The "Average  Sixty-Day  Delinquency  Ratio" and the  "Average  Thirty-Day
Delinquency  Ratio" are, in general,  the ratios of the average of the aggregate
principal balances of Contracts  delinquent 60 days or more and 30 days or more,
respectively, for the preceding three Due Periods (determined as of the last day
of each such Due Period) to the average  Pool  Scheduled  Principal  Balance for
such periods.  "Cumulative  Realized Losses" are, in general,  the aggregate net
liquidation  losses  (calculated  as specified in the  Agreement)  in respect of
Liquidated  Contracts since the Cut-off Date. The "Current  Realized Loss Ratio"
is, in general,  the ratio of the aggregate net liquidation losses in respect of
Liquidated  Contracts  for the periods  specified in the Agreement to an average
Pool Scheduled Principal Balance specified in the Agreement.

      The  "Formula  Principal  Distribution  Amount" in respect of a Remittance
Date  equals the sum of (i) all  scheduled  payments  of  principal  due on each
outstanding  Contract  during  the Due Period  preceding  the month in which the
Remittance Date occurs,  (ii) the Scheduled Principal Balance (as defined below)
of each  Contract  which,  during  the Due  Period  preceding  the month of such
Remittance  Date,  was  purchased  by the Company  pursuant to the  Agreement on
account of certain  breaches of its  representations  and warranties,  (iii) all
Partial  Prepayments (as defined in the Agreement) of Contracts  received during
such preceding Due Period, (iv) the Scheduled Principal Balance of each Contract
that was prepaid in full during such  preceding  Due Period,  (v) the  Scheduled
Principal Balance of each Contract that became a Liquidated Contract during such
preceding  Due Period and (vi) any  previously  undistributed  shortfalls in the
amounts in clauses  (i)  through  (v) in respect of the prior  Remittance  Dates
(other than any such shortfall with respect to which an Enhancement  Payment has
been made to the Class B-2 Certificateholders).

      The "Scheduled  Principal Balance" of a Contract as of any Remittance Date
is its  principal  balance  (before  any  adjustment  by reason  of  bankruptcy,
moratorium  or  similar  waiver or grace  period)  as of the Due Date (or latest
occurring  Due Date,  in the case of a Bi-weekly  Contract  or any  Semi-Monthly
Contract) in the Due Period next preceding such  Remittance  Date,  after giving
effect  to any  previous  Partial  Prepayments  and after  giving  effect to all
previous scheduled  principal payments and to the scheduled payment of principal
due on such Due Date (whether or not paid and before any adjustment by reason of
bankruptcy, moratorium or similar waiver or grace period).

      The  "Pool  Scheduled   Principal  Balance"  for  the  Contracts  for  any
Remittance  Date is equal to (i) the Cut-off  Date Pool  Principal  Balance less
(ii) the Formula  Principal  Distribution  Amounts  (exclusive of the amounts in
clause (vi) of the definition thereof) for all prior Remittance Dates.

      Senior/Subordinate Structure

      Subordination of the Class A-5 Certificates

      The  rights  of the  holders  of the  Class A-5  Certificates  to  receive
distributions of amounts collected on the Contracts will be subordinated, to the
extent described in this prospectus supplement, to such rights of the holders of
the  Senior  Certificates.   This  subordination  is  intended  to  enhance  the
likelihood  of receipt by the  holders  of the Senior  Certificates  of the full
amount of their scheduled  monthly payments of interest and the ultimate receipt
by such holders of principal  equal to the applicable  Original Class  Principal
Balance of the Senior Certificates.

      The  protection  afforded  to the  Senior  Certificates  by  means  of the
subordination  of  the  Class  A-5  Certificates  will  be  accomplished  by the
application of the Available  Distribution  Amount in the order  specified under
"--Distributions"  above. In addition,  if the Available  Distribution Amount on
any Remittance  Date is not sufficient to permit the  distribution of the entire
specified  portion of the Formula  Principal  Distribution  Amount to the Senior
Certificateholders,   the   subordination   feature   will  protect  the  Senior
Certificateholders,  by the right of the  Senior  Certificateholders  to receive
(until,  if ever,  any such  shortfall is  distributed)  a portion of the future
distributions of Available  Distribution  Amounts that would otherwise have been
distributable to the holders of the Class A-5 Certificates.


                                      S-41
<PAGE>

      Subordination of the Class M-1 Certificates

      The  rights  of  holders  of  the  Class  M-1   Certificates   to  receive
distributions of amounts collected on the Contracts will be subordinated, to the
extent described in this prospectus supplement, to such rights of the holders of
the  Senior  Certificates  and Class A-5  Certificates.  This  subordination  is
intended  to enhance  the  likelihood  of  receipt by the  holders of the Senior
Certificates  and Class A-5  Certificates  of the full amount of their scheduled
monthly  payments  of  interest  and the  ultimate  receipt  by such  holders of
principal equal to the applicable Original Class Principal Balance of the Senior
Certificates and Class A-5 Certificates.

      The  protection  afforded  to the holders of the Senior  Certificates  and
Class A-5  Certificates  by means of the  subordination,  to the extent provided
herein,  of  the  Class  M-1  Certificates  will  be  accomplished  (i)  by  the
application of the Available  Distribution  Amount in the order  specified under
"--Distributions"  above and (ii) if the  Available  Distribution  Amount on any
Remittance  Date is not  sufficient  to permit  the  distribution  of the entire
specified  portion of the Formula  Principal  Distribution  Amount to the Senior
Certificateholders and Class A-5 Certificateholders,  by the right of the Senior
Certificateholders  and Class A-5 Certificateholders to receive (until, if ever,
any such shortfall is  distributed) a portion of future  Available  Distribution
Amounts that would  otherwise  have been payable to the holders of the Class M-1
Certificates. On each Remittance Date, distributions to the holders of the Class
M-1   Certificates   will   be   limited   to  the   amounts   specified   under
"--Distributions" above.

      Subordination of the Class B-1, Class B-2 and Class R Certificates

      The  rights of  holders  of the Class B-1 and Class B-2  Certificates  and
Class R  Certificate  to  receive  distributions  of  amounts  collected  on the
Contracts  will be  subordinated,  to the extent  described  in this  prospectus
supplement,  to such rights of the holders of the Class M-1  Certificates.  This
subordination is intended to enhance the likelihood of receipt by the holders of
the  Senior  Certificates,   the  Class  A-5  Certificates  and  the  Class  M-1
Certificates of the full amount of their scheduled  monthly payments of interest
and the ultimate  receipt by such holders of principal  equal to the  applicable
Original Class Principal Balance of such certificates.

      The protection  afforded to the holders of the Class M-1  Certificates  by
means  of  the  subordination,   to  the  extent  provided  in  this  prospectus
supplement,  of the Class B-1 and Class B-2 Certificates and Class R Certificate
will be accomplished (i) by the application of the Available Distribution Amount
in the order specified under  "--Distributions"  above and (ii) if the Available
Distribution  Amount on any  Remittance  Date is not  sufficient  to permit  the
distribution  of  the  entire  specified   portion  of  the  Formula   Principal
Distribution Amount, to the Class M-1  Certificateholders  then entitled to such
distribution,  by the right of such  Class  M-1  Certificateholders  to  receive
(until,  if ever,  any such  shortfall  is  distributed)  a  portion  of  future
Available  Distribution  Amounts that would  otherwise  have been payable to the
holders of the Class B-1 and Class B-2  Certificates or the Class R Certificate.
On  each  Remittance  Date,   distributions  to  the  holders  of  the  Class  B
Certificates  will be limited to the amounts  specified under  "--Distributions"
above.

      Subordination of the Class B-2 Certificates

      The  rights  of the  holders  of the  Class B-2  Certificates  to  receive
distributions of amounts collected on the Contracts will be subordinated, to the
extent described in this prospectus supplement, to such rights of the holders of
the Class B-1  Certificates.  This  subordination  is  intended  to enhance  the
likelihood of receipt by the holders of the Senior  Certificates,  the Class A-5
Certificates,  the Class M-1  Certificates and the Class B-1 Certificates of the
full amount of their  scheduled  monthly  payments of interest  and the ultimate
receipt by such  holders of principal  equal to the  applicable  Original  Class
Principal Balance of such certificates.

      The  protection  afforded  to the Class B-1  Certificates  by means of the
subordination  of  the  Class  B-2  Certificates  will  be  accomplished  by the
application of the Available  Distribution  Amount in the order  specified under
"--Distributions"  above. In addition,  if the Available  Distribution Amount on
any Remittance  Date is not sufficient to permit the  distribution of the entire
specified portion of the Formula Principal  Distribution Amount to the Class B-1
Certificateholders  and the subordination provided by the Class B-2 Certificates
has not been  exhausted,  the  subordination  feature will protect the Class B-1
Certificateholders  by the right of the Class B-1  Certificateholders to receive
(until,  if ever,  any such  shortfall is  distributed)  a portion of the future
distributions of Available  Distribution  Amounts that would otherwise have been
distributable  to the  holders  of the  Class  B-2  Certificates  or the Class R
Certificate.


                                      S-42
<PAGE>

      However,  the Class B-2 Certificates  will have the benefit of the Limited
Guarantee  from CHI or the  Alternate  Credit  Enhancement.  Neither the Limited
Guarantee nor the  Alternate  Credit  Enhancement  will benefit or result in any
payments on any other Offered Certificates.

Losses on Liquidated Contracts

      In general,  a "Liquidated  Contract" is a defaulted  Contract as to which
all amounts that the Servicer expects to recover through the date of disposition
of the  Manufactured  Home and/or any real property  securing such Contract have
been received.

      As described  above,  the  distribution of principal to the holders of the
Senior  Certificates is intended to include the Scheduled  Principal  Balance of
each  Contract  that  became  a  Liquidated   Contract  during  the  Due  Period
immediately  preceding  the  month  of  such  distribution.  If the  Liquidation
Proceeds, net of related Liquidation Expenses, from such Liquidated Contract are
less than the  Scheduled  Principal  Balance of such  Liquidated  Contract,  and
accrued and unpaid interest  thereon,  then to the extent such deficiency is not
covered by any excess  interest  collections  on  non-defaulted  Contracts,  the
deficiency may, in effect, be absorbed by the Subordinate  Certificates  since a
portion of future  Available  Distribution  Amounts  funded by future  principal
collections on the Contracts,  up to the aggregate amount of such  deficiencies,
that would otherwise have been  distributable to them may be paid to the holders
of the Senior Certificates. If the protection afforded to the holders of a class
of Subordinate  Certificates by the subordination of one or more classes of more
junior  Subordinate  Certificates  is  exhausted,  the  holders of such class of
Subordinate Certificates will incur a loss on their investment.

      If the  Available  Distribution  Amount,  for any  Remittance  Date is not
sufficient  to cover,  in  addition  to  interest  distributable  to the  Senior
Certificateholders,  the  entire  specified  portion  of the  Formula  Principal
Distribution Amount distributable to the Senior Certificateholders then entitled
to such payment on such  Remittance  Date, then the amount of the Pool Scheduled
Principal  Balance  available to the Subordinate  Certificates  (i.e.,  the Pool
Scheduled  Principal  Balance less the sum of the Class A Principal  Balance) on
future Remittance Dates will be reduced.  If, because of liquidation losses, the
Pool Scheduled  Principal Balance were to decrease  proportionately  faster than
distributions  to the  certificateholders  reduce the  Principal  Balance of the
certificates,  the level of  protection  afforded  by the  subordination  of the
Subordinate  Certificates  (i.e., the percentage of the Pool Scheduled Principal
Balance  available to the  certificates)  would be reduced.  On each  Remittance
Date, if any, on or after the date on which the aggregate  Principal  Balance of
the  Senior  Certificates  equals or  becomes  greater  than the Pool  Scheduled
Principal  Balance and so long as any Subordinate  Certificates are outstanding,
such Subordinate Certificates will bear all losses on Liquidated Contracts (with
no ability to recover the amount of any liquidation  loss from future  principal
collections  on the  Contracts)  and  incur a loss on their  investment  in such
Subordinate Certificates.  On each Remittance Date, if any, on or after the date
on which the Deficiency Event occurs, the Senior Certificateholders will receive
only their  respective  percentage  interest  of  Liquidation  Proceeds  (net of
Liquidation Expenses) realized in respect of Liquidated  Contracts,  rather than
the Scheduled Principal Balances thereof,  and will therefore bear all losses on
Liquidated  Contracts  (with no ability to recover the amount of any liquidation
loss from future  principal  collections  on the  Contracts) and incur a loss on
their  investment  in the Senior  Certificates.  See "-- the  Senior/Subordinate
Structure"  above and "Yield and Prepayment  Considerations"  in this prospectus
supplement.

      But for the  subordination  of the Class B-2  Certificates,  the Class B-1
Certificateholders  would absorb (i) all losses on each Liquidated  Contract (to
the extent such loss is not  covered by excess  interest  collections)  and (ii)
other shortfalls in the applicable  Available  Distribution  Amount.  If, on any
Remittance Date, the sum of the Principal  Balances of the Senior  Certificates,
the Class A-5 Certificates  and the Class M-1  Certificates  becomes equal to or
greater  than  the  Pool  Scheduled  Principal  Balance,   then  the  Class  B-1
Certificateholders will bear all losses on Liquidated Contracts (with no ability
to recover the amount of any Liquidation Loss from future principal  collections
on the  Contracts)  and  incur a loss  on  their  investment  in the  Class  B-1
Certificates.

Limited Guarantee of CHI

      In order to  mitigate  the  effect of the  subordination  of the Class B-2
Certificates and liquidation  losses and delinquencies on the Contracts borne by
the Class B-2 Certificates,  CHI will initially provide a limited guarantee (the
"Limited  Guarantee")  against  losses that would  otherwise  be absorbed by the
Class B-2  Certificates.  Such Limited Guarantee may be replaced by an Alternate
Credit Enhancement. See "--Alternate Credit Enhancement" below.

      Each payment  required to be made under the Limited  Guarantee is referred
to as an "Enhancement Payment." Prior to the Remittance Date with respect to the
Class B-2 Certificates (the "Initial Class B-2 Principal Remittance


                                      S-43
<PAGE>

Date")  on which the  Class  B-1  Principal  Balance  is  reduced  to zero,  the
Enhancement  Payment will equal the amount,  if any, by which (a) the sum of (i)
the amount of interest  accrued during the related  Interest Period on the Class
B-2 Principal Balance and an amount of principal described in the Agreement (the
"Class B-2 Formula  Distribution  Amount") for such Remittance Date and (ii) the
Class B-2  Principal  Liquidation  Loss Amount,  if any,  exceeds (b) the amount
(other than the  Enhancement  Payment) that will otherwise be distributed on the
Class B-2  Certificates  on such  Remittance  Date (the "Class B-2  Distribution
Amount").  On each  Remittance  Date on or after the Initial Class B-2 Principal
Remittance Date, the Enhancement Payment will equal the amount, if any, by which
the Class B-2 Formula  Distribution Amount (which will include both interest and
principal) exceeds the Class B-2 Distribution Amount for such Remittance Date.

      The "Class B-2 Principal  Liquidation Loss Amount" for any Remittance Date
will equal the amount, if any, by which (a) the Formula  Principal  Distribution
Amount  (exclusive  of the  portion  thereof  specified  in  clause  (vi) of the
definition of Formula  Principal  Distribution  Amount) for such Remittance Date
exceeds (b) the amount (exclusive of the Enhancement Payment) distributed on the
certificates  on account of principal  on such  Remittance  Date.  The Class B-2
Principal  Liquidation Loss Amount represents  future principal  payments on the
Contracts that,  because of the  subordination of the Class B-2 Certificates and
liquidation  losses  on the  Contracts,  will  not be  paid  to  the  Class  B-2
Certificateholders from the assets of the Trust Fund but may be paid in the form
of an Enhancement Payment.

      In the  event  that,  on a  particular  Remittance  Date,  the  Class  B-2
Distribution  Amount in the Certificate  Account plus any amounts  actually paid
under the Limited  Guarantee are not sufficient to make a full  distribution  of
interest to the Class B-2 Certificateholders,  the amount of the deficiency will
be  carried  forward  as an amount  that the Class  B-2  Certificateholders  are
entitled to receive on the next Remittance Date.

      The Limited Guarantee will be an unsecured  general  obligation of CHI and
will not be supported by any letter of credit or other enhancement arrangement.

      The Limited  Guarantee  is for the  benefit of the Class B-2  Certificates
only and will not result in any payments on the other Offered Certificates.

      As reimbursement  to CHI for Enhancement  Payments made by CHI pursuant to
the Limited  Guarantee,  CHI will be entitled to receive on each Remittance Date
an amount equal to the lesser of (a) the Available Distribution Amount, less the
portion of the Available  Distribution  Amount  distributed on the  certificates
(other  than  the  Class  R  Certificate),  and  (b)  the  aggregate  amount  of
Enhancement Payments outstanding which remain unreimbursed as of such Remittance
Date.

Alternate Credit Enhancement

      In the event that,  at CHI's  option,  Alternate  Credit  Enhancement  (as
defined  below) is  provided  and,  upon  prior  written  notice  to the  Rating
Agencies, the Rating Agencies shall have notified CHI, the Company, the Servicer
and  the  Trustee  in  writing  that   substitution  of  such  Alternate  Credit
Enhancement  for the  Limited  Guarantee  will not  result in the  downgrade  or
withdrawal of the then current rating of any class of the certificates, and upon
the delivery by CHI to the Trustee of an opinion of counsel,  acceptable  to the
Trustee, that such action would not cause the Trust Fund to fail to qualify as a
REMIC,  the  Limited  Guarantee  shall be  released  and  shall  terminate.  The
Alternate Credit Enhancement may consist of cash or securities  deposited by CHI
or any other person in a segregated  escrow,  trust or  collateral  account or a
letter of credit,  certificate  insurance  policy or surety  bond  provided by a
third party (each, an "Alternate Credit  Enhancement").  On each Remittance Date
after  delivery of the Alternate  Credit  Enhancement,  an amount,  equal to the
lesser of the amount which would have been payable  under the Limited  Guarantee
and the amount  available  under such  Alternate  Credit  Enhancement,  shall be
transferred from such account to the Certificate Account to make payments to the
Class B-2  Certificateholders  (an  "Enhancement  Payment").  CHI shall  have no
obligation to replace such enhancement once it has been exhausted.

Advances

      For each Remittance  Date, the Servicer will be obligated to make advances
("Monthly  Advances")  in  respect  of  delinquent  scheduled  payments  on  the
Contracts that were due in the preceding Due Period and would, in the Servicer's
judgment,  be recoverable  from related late payments,  Liquidation  Proceeds or
otherwise.

      On or prior to each  Determination  Date,  the  Servicer  will  either (i)
deposit  from its own funds the Monthly  Advance into the  Certificate  Account,
(ii)  cause  appropriate  entries to be made in the  records of the  Certificate
Account that funds in the Certificate Account that are not part of the Available
Distribution Amount for the


                                      S-44
<PAGE>

related Remittance Date have been used to make the Monthly Advance or (iii) make
the  Monthly  Advance  through any  combination  of clauses (i) and (ii) of this
sentence.  Any funds held for future  distribution  and used in accordance  with
clause  (ii) must be  restored  by the  Servicer  from its own funds or  advance
payments  on  the  Contracts  when  they  become  part  of  a  future  Available
Distribution  Amount.  The Monthly  Advance is the sum of  delinquent  scheduled
payments  due  in the  related  Due  Period,  exclusive  of  all  Nonrecoverable
Advances,  except that the Monthly Advance will not exceed the amount  necessary
to  bring  the  Available  Distribution  Amount  up to the  sum  of the  amounts
specified  in  clauses  A(i)-(x)  or  B(i)-(x),   as  the  case  may  be,  under
"--Distributions--Priority  of Distributions" above. A "Nonrecoverable  Advance"
is any advance made or proposed to be made that the Servicer believes is not, or
if made would not be, ultimately  recoverable from related Liquidation  Proceeds
or otherwise.

      Monthly  Advances  are  intended to maintain a regular  flow of  scheduled
interest and principal payments to  Certificateholders  rather than to guarantee
or insure  against  losses.  The  Servicer  will  reimburse  itself for  Monthly
Advances out of collections of the late scheduled  payments.  In addition,  upon
the  determination  that a Nonrecoverable  Advance has been made in respect of a
Contract or upon a Contract  becoming a Liquidated  Contract,  the Servicer will
reimburse  itself out of funds in the  Certificate  Account  for the  delinquent
scheduled payments on such Contract  (exclusive of any scheduled payment (i) for
which no advance was made because the Servicer  determined  that such an advance
would be a  Nonrecoverable  Advance  if an  advance  were  made or (ii) that was
recovered out of Net Liquidation Proceeds for the related Contract).

      The  Servicer  will also be  obligated  to make  advances,  to the  extent
recoverable  out of  Liquidation  Proceeds or  otherwise,  in respect of certain
taxes and insurance  premiums not paid by an obligor on a timely basis. Funds so
advanced are reimbursable to the Servicer as provided in the Agreement.

      Reports to Certificateholders

      The Trustee will include with each distribution to each  Certificateholder
a statement as of such Remittance Date setting forth, among other things:

      (a)   the aggregate  amount  distributed on the Class A-1  Certificates on
            such Remittance Date;

      (b)   the amount of such distribution which constitutes principal;

      (c)   the amount of such distribution which constitutes interest;

      (d)   the remaining Class A-1 Principal Balance;

      (e)   the aggregate  amount  distributed on the Class A-2  Certificates on
            such Remittance Date;

      (f)   the amount of such distribution which constitutes principal;

      (g)   the amount of such distribution which constitutes interest;

      (h)   the remaining Class A-2 Principal Balance;

      (i)   the aggregate  amount  distributed on the Class A-3  Certificates on
            such Remittance Date;

      (j)   the amount of such distribution which constitutes principal;

      (k)   the amount of such distribution which constitutes interest;

      (l)   the remaining Class A-3 Principal Balance;

      (m)   the aggregate  amount  distributed on the Class A-4  Certificates on
            such Remittance Date;

      (n)   the amount of such distribution which constitutes principal;

      (o)   the amount of such distribution which constitutes interest;

      (p)   the remaining Class A-4 Principal Balance;

      (q)   the aggregate  amount  distributed on the Class A-5  Certificates on
            such Remittance Date;

      (r)   the amount of such distribution which constitutes principal;

      (s)   the amount of such distribution which constitutes interest;

      (t)   the remaining Class A-5 Principal Balance;

      (u)   the aggregate  amount  distributed on the Class M-1  Certificates on
            such Remittance Date;

      (v)   the amount of such distribution which constitutes principal;


                                      S-45
<PAGE>

      (w)   the amount of such distribution which constitutes interest;

      (x)   the remaining Class M-1 Principal Balance;

      (y)   the aggregate  amount  distributed on the Class B-1  Certificates on
            such Remittance Date;

      (z)   the amount of such distribution which constitutes principal;

      (aa)  the amount of such distribution which constitutes interest;

      (bb)  the remaining Class B-1 Principal Balance;

      (cc)  the aggregate  amount  distributed on the Class B-2  Certificates on
            such Remittance Date;

      (dd)  the amount of such distribution which constitutes principal;

      (ee)  the amount of such distribution which constitutes interest;

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

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

      (hh)  the Enhancement Payment, if any, for such Remittance Date;

      (ii)  the remaining Class B-2 Principal Balance;

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

      (kk)  the amount of fees payable out of the Trust Fund.

      In  addition,  within a  reasonable  period of time  after the end of each
calendar  year, the Trustee will furnish a report to each  Certificateholder  of
record at any time during such calendar year as to certain  aggregate of amounts
for such calendar year.

Optional Termination

      The  Agreement  provides  that on any  Remittance  Date  after  the  first
Remittance Date on which the Pool Scheduled  Principal  Balance is less than 10%
of the Cut-off Date Pool Principal Balance,  the Company (if it is no longer the
Servicer)  and the Servicer  will each have the option to  repurchase,  upon the
Company or the Servicer  giving notice mailed no later than the first day of the
month next preceding the month of the exercise of such option,  all  outstanding
Contracts  at a price  equal  to the  greater  of (a) the sum of (x) 100% of the
outstanding  principal  balance of each Contract  (other than any Contract as to
which the related  Manufactured  Home has been acquired in realizing thereon and
whose fair  market  value is  included  pursuant  to clause (y) below) as of the
final Remittance  Date, and (y) the fair market value of such acquired  property
(as  determined by the Company or the Servicer,  as the case may be) and (b) the
aggregate  fair market value (as  determined by the Company or the Servicer,  as
the case may be) of all of the assets of the Trust Fund, plus, in each case, any
unpaid interest on the certificates due on prior Remittance Dates as well as one
month's  interest  at the  rate  specified  in the  Agreement  on the  Scheduled
Principal  Balance of each  Contract  (including  any  Contract  as to which the
related  Manufactured  Homes  has been  repossessed  and not yet  disposed  of).
Notwithstanding  the foregoing,  the option  referred to in this paragraph shall
not be exercisable unless there will be distributed to the Certificateholders an
amount equal to 100% of the outstanding  principal  balance of each  certificate
plus one  month's  interest  thereon at the  related  Remittance  Rate,  and any
previously undistributed shortfalls in interest due thereon.

The Trustee

      The  Chase  Manhattan  Bank,  a New  York  banking  corporation,  has  its
corporate trust offices at 450 West  33rdStreet,  15th Floor, New York, New York
10001. The Company and its affiliates may have commercial  transactions with the
Trustee from time to time.

      The  Trustee may resign at any time,  in which  event the Company  will be
obligated  to appoint a  successor  Trustee.  The  Company  may also  remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement  or if the  Trustee  becomes  insolvent.  In such  circumstances,  the
Company will also be obligated to appoint a successor  Trustee.  Any resignation
or removal of the Trustee and appointment of a successor Trustee will not become
effective until acceptance of the appointment by the successor Trustee.


                                      S-46
<PAGE>

Registration of the Offered Certificates

      The  Offered   Certificates   will   initially  be  issued  as  book-entry
certificates  (the  "Book-Entry  Certificates").  Persons  acquiring  beneficial
ownership interests in the Offered Certificates ("Certificate Owners") may elect
to hold their Offered  Certificates through The Depository Trust Company ("DTC")
in the United States, or Clearstream Banking, societe anonyme ("Clearstream") or
the Euroclear  system  ("Euroclear"),  in Europe,  through  participants of such
systems   ("Participants"),   or  indirectly  through  organizations  which  are
participants in such systems. The Book-Entry  Certificates will be issued in one
or more certificates which equal the aggregate  principal balance of the Offered
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  Clearstream and Euroclear will hold omnibus positions on behalf
of their participants  through customers'  securities  accounts in Clearstream's
and Euroclear's  names on the books of their  respective  depositaries  which in
turn  will  hold  such  positions  in  customers'  securities  accounts  in  the
depositaries'  names on the books of DTC.  Citibank  N.A. will act as depositary
for  Clearstream  and The  Chase  Manhattan  Bank  will  act as  depositary  for
Euroclear  (in such  capacities,  individually  the  "Relevant  Depositary"  and
collectively  the "European  Depositaries").  Investors may hold such beneficial
interests in the Book-Entry  Certificates in minimum  denominations  of $50,000.
Except as  described  below,  no person  acquiring  an interest in a  Book-Entry
Certificate (each, a "beneficial  owner") will be entitled to receive a physical
certificate representing such interest (a "Definitive Certificate").  Unless and
until  Definitive  Certificates  are  issued,  it is  anticipated  that the only
"Certificateholder"  of the Offered  Certificates will be Cede & Co., as nominee
of DTC. Certificate Owners will not be  Certificateholders  as that term is used
in the Agreement. Certificate Owners are only permitted to exercise their rights
indirectly through Participants and DTC.

      The  beneficial  owner's  ownership  of a Book-Entry  Certificate  will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
beneficial   owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the beneficial  owner's  Financial  Intermediary is not a DTC participant and on
the records of Clearstream or Euroclear, as appropriate).

      Certificate  Owners will  receive all  distributions  of  principal of and
interest  on  the  Offered   Certificates  from  the  Trustee  through  DTC  and
Participants.  While the Offered  Certificates are outstanding (except under the
circumstances  described  below),  under the rules,  regulations  and procedures
creating and affecting DTC and its operations (the "Rules"),  DTC is required to
make  book-entry  transfers  among  Participants  and to  receive  and  transmit
distributions  of  principal  of, and  interest  on, the  Offered  Certificates.
Participants  and  indirect  participants  with  whom  Certificate  Owners  have
accounts with respect to Offered  Certificates  are  similarly  required to make
book-entry  transfers and receive and transmit such  distributions  on behalf of
their respective  Certificate Owners.  Accordingly,  although Certificate Owners
will not possess physical  certificates  representing their respective interests
in the Offered Certificates,  the Rules provide a mechanism by which Certificate
Owners will receive distributions and will be able to transfer their interest in
the Offered Certificates.

      Certificateholders will not receive or be entitled to receive certificates
representing  their  respective  interests in the Offered  Certificates,  except
under the limited  circumstances  described  below.  Unless and until Definitive
Certificates  are  issued,  Certificateholders  who  are  not  Participants  may
transfer  ownership  of  Offered  Certificates  only  through  Participants  and
indirect participants by instructing such Participants and indirect participants
to transfer Offered  Certificates,  by book-entry transfer,  through DTC for the
account  of the  purchasers  of such  Offered  Certificates,  which  account  is
maintained with their respective Participants. Under the Rules and in accordance
with DTC's normal  procedures,  transfers  of ownership of Offered  Certificates
will be executed through DTC and the accounts of the respective  Participants at
DTC will be debited and  credited.  Similarly,  the  Participants  and  indirect
participants  will make debits or credits,  as the case may be, on their records
on behalf of the selling and purchasing Certificateholders.

      Because of time zone differences,  the securities account of a Clearstream
or Euroclear  Participant  as a result of a transaction  with a DTC  Participant
(other than a depository  holding on behalf of Clearstream or Euroclear) will be
credited during the subsequent securities settlement processing day which is the
business day immediately  following the DTC settlement date. Such credits or any
transactions in such securities  settled during such processing will be reported
to the relevant Euroclear or Clearstream Participants on such business day. Cash
received in  Clearstream  or Euroclear as a result of sales of  securities by or
through a Clearstream  Participant  (as defined below) or Euroclear  Participant
(as defined  below) to a DTC  Participant  (other than a  depository  holding on
behalf of  Clearstream  or  Euroclear)  will be  received  with value on the DTC
settlement date but will be available in the relevant Clearstream


                                      S-47
<PAGE>

or Euroclear  cash account only as of the business day  following  settlement in
DTC. For information with respect to tax  documentation  procedures  relating to
the   Certificates,   see  "Certain   Federal  Income  Tax   Consequences--REMIC
Series--Taxation of Certain Foreign Investors" and "--Backup Withholding" in the
prospectus   and   "Global   Clearance,   Settlement   and   Tax   Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I to this prospectus supplement.

      Transfers  between  Participants  will occur in accordance with DTC rules.
Transfers between Clearstream Participants and Euroclear Participants will occur
in accordance with their respective rules and operating procedures.

      Cross-market  transfers  between  persons  holding  directly or indirectly
through DTC, on the one hand,  and directly or  indirectly  through  Clearstream
Participants or Euroclear Participants, on the other, will be effected by DTC in
accordance  with DTC  rules on  behalf of the  relevant  European  international
clearing  system  by  the  Relevant  Depositary;   however,  such  cross  market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to the
Relevant  Depositary to take action to effect final  settlement on its behalf by
delivering or receiving  securities  in DTC, and making or receiving  payment in
accordance with normal  procedures for same day funds  settlement  applicable to
DTC.  Clearstream  Participants  and  Euroclear  Participants  may  not  deliver
instructions directly to the European Depositaries.

      DTC is a  limited-purpose  trust company  organized  under the laws of the
State of New York,  which holds securities for its  participating  organizations
and facilitates the clearance and settlement of securities  transactions between
DTC Participants  through  electronic  book-entry changes in the accounts of DTC
Participants.  DTC Participants  include securities brokers and dealers,  banks,
trust  companies  and  clearing  corporations  and  may  include  certain  other
organizations.  Other  institutions  that  are not DTC  Participants  but  clear
through  or  maintain  a  custodial  relationship  with DTC  Participants  (such
institutions,  "indirect  participants") have indirect access to DTC's clearance
system.

      Clearstream,  67 Bd  Grande-Duchesse  Charlotte,  L-2967  Luxembourg,  was
incorporated  in 1970 as "Cedel S.A.",  a company with limited  liability  under
Luxembourg law (a societe anonyme).  Cedel S.A. subsequently changed its name to
Cedelbank and on January 18, 2000, Cedelbank was renamed  "Clearstream  Banking,
societe anonyme". Clearstream holds securities for its customers and facilitates
the clearance and  settlement of  securities  transactions  between  Clearstream
Participants  through  electronic  book-entry changes in accounts of Clearstream
Participants,   thereby   eliminating   the  need  for   physical   movement  of
certificates.  Clearstream is registered as a bank in Luxembourg, and as such is
subject to regulation by the Commission de  Surveillance  du Secteur  Financier,
`CSSF',  which  supervises   Luxembourg  banks.   Clearstream's   customers  are
world-wide financial institutions including underwriters, securities brokers and
dealers,  banks, trust companies and clearing  corporations.  Clearstream's U.S.
customers are limited to  securities  brokers and dealers,  and banks.  Indirect
access to Clearstream is available through other institutions that clear through
or  maintain a custodial  relationship  with an account  holder of  Clearstream.
Clearstream  has  established  an electronic  bridge with Morgan  Guaranty Trust
Company of New York as the  Operator  of the  Euroclear  System in  Brussels  to
facilitate settlement of trades between systems.

      Euroclear was created to hold securities for participants of Euroclear and
to  clear  and  settle  transactions  between  Euroclear   Participants  through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the need for  physical  movement  of  certificates  and any  risk  from  lack of
simultaneous  transfers of securities and cash. The "Euroclear  Operator" is the
Belgian branch of a New York banking  corporation  which is a member bank of the
Federal  Reserve  System.  Euroclear is under contract with Euroclear  Clearance
Systems S.C., a Belgian co-operative corporation (the "Clearance  Cooperative").
All  operations  are  conducted by the  Euroclear  Operator,  and all  Euroclear
securities  clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator,  not the Clearance  Cooperative.  The Clearance  Cooperative
establishes policies for Euroclear on behalf of Euroclear Participants. As such,
it is regulated  and  examined by the Board of Governors of the Federal  Reserve
System and the New York State Banking Department, as well as the Belgian Banking
Commission.  Securities  clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear,  and receipts of payments  with respect to  securities  in
Euroclear.  All  securities  in Euroclear  are held on a fungible  basis without
attribution of specific certificates to specific securities clearance accounts.


                                      S-48
<PAGE>

      Distributions  on  the  Book-Entry  Certificates  will  be  made  on  each
Remittance Date by the Trustee to DTC. DTC will be responsible for crediting the
amount of such payments to the accounts of the  applicable DTC  Participants  in
accordance  with  DTC's  normal   procedures.   Each  DTC  Participant  will  be
responsible  for  disbursing  such  payments  to the  beneficial  owners  of the
Book-Entry  Certificates  that it represents and to each Financial  Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for  disbursing  funds to the beneficial  owners of the Book-Entry  Certificates
that it represents.

      Under  a  book-entry   format,   beneficial   owners  of  the   Book-Entry
Certificates may experience some delay in their receipt of payments,  since such
payments  will be  forwarded  by the  Trustee to Cede & Co.  Distributions  with
respect to Certificates  held through  Clearstream or Euroclear will be credited
to the cash accounts of Clearstream  Participants  or Euroclear  Participants in
accordance  with the  relevant  system's  rules and  procedures,  to the  extent
received by the Relevant  Depositary.  Such distributions will be subject to tax
reporting in accordance  with relevant  United States tax laws and  regulations.
See "Certain Federal Income Tax Consequences--REMIC  Series--Taxation of Certain
Foreign Investors" and "--Backup Withholding" in the prospectus. Because DTC can
only act on behalf of  Financial  Intermediaries,  the  ability of a  beneficial
owner to pledge  Book-Entry  Certificates  to  persons or  entities  that do not
participate  in the Depository  system,  or otherwise take actions in respect of
such  Book-Entry  Certificates,  may be  limited  due to the  lack  of  physical
certificates  for such  Book-Entry  Certificates.  In addition,  issuance of the
Book-Entry  Certificates  in  book-entry  form may reduce the  liquidity of such
Certificates in the secondary  market since certain  potential  investors may be
unwilling  to  purchase  Certificates  for which  they  cannot  obtain  physical
certificates.

      Monthly and annual reports on the Trust will be provided to Cede & Co., as
nominee of DTC,  and may be made  available by Cede & Co. to  beneficial  owners
upon request, in accordance with the rules,  regulations and procedures creating
and affecting the Depository,  and to the Financial  Intermediaries to whose DTC
accounts the Book-Entry Certificates of such beneficial owners are credited.

      Under DTC's procedures,  DTC will take any action permitted to be taken by
the  holders of the  Book-Entry  Certificates  under the  Agreement  only at the
direction  of one or more  Participants  to whose DTC  accounts  the  Book-Entry
Certificates  are credited,  to the extent that such actions are taken on behalf
of Participants  whose holdings  include such Book-Entry  Certificates and whose
aggregate  holdings  represent  no less than any  minimum  amount of  percentage
interests or voting rights required therefor.  DTC may take conflicting  actions
with respect to any action of Certificateholders of any class to the extent that
Participants authorize such actions.

      Definitive  Certificates  will  be  issued  to  beneficial  owners  of the
Book-Entry Certificates,  or their nominees,  rather than to DTC or its nominee,
only if (a) DTC or the Company  advises  the  Trustee in writing  that DTC is no
longer willing,  qualified or able to discharge properly its responsibilities as
nominee and  depository  with  respect to the  Book-Entry  Certificates  and the
Company is unable to locate a qualified successor,  (b) the Company, at its sole
option,  elects to  terminate a book-entry  system  through DTC or (c) after the
occurrence of an Event of Default, beneficial owners having Percentage Interests
aggregating not less than 51% of the Book-Entry  Certificates advise the Trustee
and DTC through the Financial Intermediaries and the DTC participants in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interests of beneficial owners.

      Upon the  occurrence  of any of the events  described  in the  immediately
preceding  paragraph,  the  Trustee is  required  to notify,  through  DTC,  all
Participants  who have ownership of the Book-Entry  Certificates as indicated on
the records of DTC of the occurrence of such event and the availability  through
DTC of Definitive Certificates for their Book-Entry Certificates. Upon surrender
by DTC of the global  certificate or  certificates  representing  the Book-Entry
Certificates and upon receipt of instructions for  re-registration,  the Trustee
will issue Definitive  Certificates in the respective principal amounts owned by
individual  Certificate  Owners,  and  thereafter the Trustee will recognize the
holders  of  such  Definitive  Certificates  as  Certificateholders   under  the
Agreement.

      Although  DTC,  Clearstream  and  Euroclear  have agreed to the  foregoing
procedures  in order to  facilitate  transfers  of  Offered  Certificates  among
participants of DTC, Clearstream and Euroclear,  they are under no obligation to
perform or  continue  to perform  such  procedures  and such  procedures  may be
discontinued at any time. See Annex I to this prospectus supplement.

      None  of  the  Company,  the  Servicer  and  the  Trustee  will  have  any
responsibility  for any aspect of the records  According to DTC,  the  foregoing
information  with  respect  to  DTC  has  been  provided  to  the  Industry  for
informational  purposes  only and is not intended to serve as a  representation,
warranty, or contract modification of any kind.


                                      S-49
<PAGE>

                                 USE OF PROCEEDS

      Substantially  all of the net proceeds to be received from the sale of the
Offered Certificates will be added to the general funds of the Company.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      An  election  will be made  to  treat  the  Trust  Fund as a "real  estate
mortgage  investment  conduit" (a "REMIC") for federal income tax purposes.  The
Senior and Subordinate  Certificates will constitute  "regular interests" in the
REMIC,  and the Class R Certificate  will constitute the sole class of "residual
interest" in the REMIC.

Original Issue Discount

      The  Offered  Certificates  may be  treated  as having  been  issued  with
original issue discount ("OID") for federal income tax purposes. For purposes of
determining  the amount and the rate of accrual of original  issue  discount and
market discount, the Company intends to assume that there will be prepayments on
the  Contracts  at a rate equal to 200% of the  Prepayment  Model (as defined in
this  prospectus  supplement).  No  representation  is  made as to  whether  the
Contracts  will prepay at those  respective  rates or any other rate. See "Yield
and  Prepayment  Considerations"  in this  prospectus  supplement  and  "Certain
Federal Income Tax Consequences" in the prospectus.

      The Offered  Certificates  will be treated as regular interests in a REMIC
under section 860G of the Code.  Accordingly,  the Offered  Certificates will be
treated as (i) assets described in section  7701(a)(19)(C) of the Code, and (ii)
"real estate assets" within the meaning of section  856(c)(5)(B) of the Code, in
each case to the extent  described  in the  prospectus.  Interest on the Offered
Certificates will be treated as interest on obligations  secured by mortgages on
real property within the meaning of section 856(c)(3)(B) of the Code to the same
extent that the Offered  Certificates  are  treated as real estate  assets.  See
"Certain Federal Income Tax Consequences" in the prospectus.

Effect of Losses and Delinquencies

      As described under  "Description of the  Certificates"  in this prospectus
supplement,   the  Subordinate  Certificates  are  subordinated  to  the  Senior
Certificates.  In the event there are losses or  delinquencies on the Contracts,
amounts that otherwise would be distributed on the Subordinate  Certificates may
instead be distributed on the Senior  Certificates.  Holders of the  Subordinate
Certificates  nevertheless  will be required to report  interest with respect to
such Subordinate  Certificates  under an accrual method without giving effect to
delays and reductions in  distributions  on such  certificates  attributable  to
losses  and  delinquencies  on the  Contracts,  except  to the  extent it can be
established, for tax purposes, that such amounts are uncollectible. As a result,
the amount of income reported by holders of the Subordinate  Certificates in any
period could significantly exceed the amount of cash distributed to such holders
in that period.  The holders of the Subordinate  Certificates will eventually be
allowed a loss (or will be allowed  to report a lesser  amount of income) to the
extent  that the  aggregate  amount of  distributions  on such  certificates  is
reduced as a result of losses and delinquencies on the Contracts in the Contract
Pool.  However,  the timing and character of such losses or reductions in income
are  uncertain.  Although  not  entirely  clear,  it appears that holders of the
Subordinate  Certificates that are corporations  should in general be allowed to
deduct as an ordinary loss any loss sustained during the taxable year on account
of any such certificates  becoming wholly or partially  worthless,  and that, in
general,  holders of certificates that are not corporations should be allowed to
deduct as short-term  capital loss any loss sustained during the taxable year on
account of any such certificates becoming wholly worthless.  Although the matter
is  unclear,  non-corporate  holders of  certificates  may be allowed a bad debt
deduction at such time that the  principal  balance of any such  certificate  is
reduced to reflect realized losses resulting from any liquidated Contracts.  The
Internal  Revenue  Service  ("IRS"),  however,  could  take  the  position  that
non-corporate  holders will be allowed a bad debt deduction to reflect  realized
losses only after all Contracts remaining in the Trust Fund have been liquidated
or the  certificates  have  been  otherwise  retired.  Potential  investors  and
certificateholders  are urged to consult  their own tax advisors  regarding  the
appropriate  timing,  amount and character of any loss sustained with respect to
such  certificates,  including  any loss  resulting  from the failure to recover
previously  accrued  interest  or  discount  income.   Special  loss  rules  are
applicable to banks and thrift institutions,  including rules regarding reserves
for bad  debts.  Such  taxpayers  are  advised  to  consult  their tax  advisors
regarding the treatment of losses on certificates.


                                      S-50
<PAGE>

Backup Withholding

      Certain  Certificate  Owners may be subject to backup  withholding  at the
rate of 31% with  respect to interest  paid on the Offered  Certificates  if the
Certificate  Owners,  upon issuance,  fail to supply the Trustee or their broker
with  their  taxpayer  identification  number,  furnish  an  incorrect  taxpayer
identification number, fail to report interest,  dividends, or other "reportable
payments" (as defined in the Code)  properly,  or, under certain  circumstances,
fail to provide the Trustee or their  broker with a certified  statement,  under
penalty of perjury, that they are not subject to backup withholding.

      The Trustee  will be required to report  annually to the IRS,  and to each
Offered  Certificateholder  of  record,  the  amount of  interest  paid (and OID
accrued,  if any) on the  Offered  Certificates  (and  the  amount  of  interest
withheld for federal income taxes, if any) for each calendar year,  except as to
exempt holders  (generally,  holders that are corporations,  certain  tax-exempt
organizations or nonresident aliens who provide certification as to their status
as nonresidents).  As long as the only "Class A Certificateholder"  of record is
Cede & Co., as nominee for DTC,  Certificate Owners and the IRS will receive tax
and other information including the amount of interest paid on such Certificates
owned from Participants and indirect  Participants rather than from the Trustee.
(The Trustee,  however,  will respond to requests for necessary  information  to
enable Participants, indirect Participants and certain other persons to complete
their reports.) Each non-exempt  Certificate  Owner will be required to provide,
under penalty of perjury,  a certificate  on IRS Form W-9  containing his or her
name, address,  correct federal taxpayer  identification  number and a statement
that  he or she is not  subject  to  backup  withholding.  Should  a  non-exempt
Certificate Owner fail to provide the required  certification,  the Participants
or indirect  Participants (or the Paying Agent) will be required to withhold 31%
of the interest (and principal)  otherwise payable to the holder,  and remit the
withheld  amount to the IRS as a credit against the holder's  federal income tax
liability.

      Any amounts withheld under the backup  withholding rules from a payment to
a Certificate Owner will be deemed distributed to the affected Certificate Owner
for all purposes of the  certificates and the Agreement.  In addition,  any such
amount would be allowed as a refund or credit against such owner's United States
federal  income tax provided that the required  information  is furnished to the
IRS.

Federal Income Tax Consequences to Foreign Investors

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

      The Code and Treasury  regulations  generally  subject  interest paid to a
Foreign  Investor to a  withholding  tax at a rate of 30%  (unless  such rate is
reduced by an applicable  treaty).  The withholding tax, however,  is eliminated
with  respect  to  certain  "portfolio  debt  investments"   issued  to  Foreign
Investors.  Portfolio  debt  investments  include  debt  instruments  issued  in
registered  form for which the United States payor receives a statement that the
beneficial  owner  of  the  instrument  is  a  Foreign  Investor.   The  Offered
Certificates  will be issued in registered  form,  therefore if the  information
required by the Code is furnished (as described  below) and no other  exceptions
to the withholding  tax exemption are  applicable,  there will be no withholding
tax on interest paid to a Foreign Investor.

      For the Offered  Certificates  to constitute  portfolio  debt  investments
exempt  from the United  States  withholding  tax,  the  withholding  agent must
receive  from the  Certificate  Owner an executed  IRS Form W-8 BEN signed under
penalty of perjury by the Certificate  Owner stating that the Certificate  Owner
is a Foreign Investor and providing such  Certificate  Owner's name and address.
The statement must be received by the withholding  agent in the calendar year in
which the interest  payment is made, or in either of the two preceding  calendar
years.


                                      S-51
<PAGE>

      A  Certificate  Owner that is a nonresident  alien or foreign  corporation
will not be subject to United States  federal income tax on gain realized on the
sale,  exchange,  or redemption of such Offered  Certificate,  provided that (i)
such gain is not  effectively  connected with a trade or business  carried on by
the Certificate Owner in the United States and (ii) in the case of a Certificate
Owner that is an individual, such Certificate Owner is not present in the United
States for 183 days or more during the taxable year in which such sale, exchange
or redemption occurs and certain other requirements are met.

      On October 6, 1997, the Treasury  Department  issued new regulations  (the
"New Regulations") which make certain  modifications to the withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
2000,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.
      For further  information  regarding the federal income tax consequences of
investing in the certificates,  see "Certain Federal Income Tax Consequences" in
the prospectus.

                            STATE TAX CONSIDERATIONS

      The Company makes no  representations  regarding the tax  consequences  of
purchase,  ownership or  disposition of the Offered  Certificates  under the tax
laws  of  any  state.   Investors  considering  an  investment  in  the  Offered
Certificates   should  consult  their  own  tax  advisors   regarding  such  tax
consequences.

      All investors should consult their own tax advisors regarding the federal,
state,  local or foreign income tax consequences of the purchase,  ownership and
disposition of the Offered Certificates.

                              ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain restrictions on employee benefit plans that are subject to ERISA
("Plans")  and on persons who are  fiduciaries  with respect to such Plans.  See
"ERISA Considerations" in the prospectus.

      As discussed in the prospectus under "ERISA Considerations" and subject to
the limitations  discussed  thereunder,  the Company believes that the Exemption
(as defined in the prospectus) granted to Credit Suisse First Boston Corporation
and Bear, Stearns & Co. Inc. (the  "Underwriters") will apply to the acquisition
and holding by Plans of Offered  Certificates  sold by the Underwriters and that
all  conditions  of the  Exemption  other than those  within the  control of the
investors  have been met.  See  "ERISA  Considerations"  in the  prospectus.  In
addition,  as of the date hereof,  there is no obligor with respect to Contracts
included  in  the  Trust  Fund  constituting  more  than  5%  of  the  aggregate
unamortized principal balance of the assets of the Trust Fund.

      Employee benefit plans that are governmental  plans (as defined in section
3(32) of ERISA) and church plans (as defined in section  3(33) of ERISA) are not
subject to ERISA requirements. Accordingly, assets of such plans may be invested
in the Offered Certificates  without regard to the ERISA restrictions  described
above, subject to applicable provisions of other federal and state laws.

      Any  Plan  fiduciary  who  proposes  to cause a Plan to  purchase  Offered
Certificates  should  consult with its own counsel with respect to the potential
consequences under ERISA and the Code of the Plan's acquisition and ownership of
Offered  Certificates.  Assets of a Plan or individual retirement account should
not be invested in the Offered  Certificates  unless it is clear that the assets
of the  Trust  Fund  will not be plan  assets  or  unless  it is clear  that the
Exemption or a prohibited  transaction class exemption will apply and exempt all
potential prohibited transactions.  In particular, a Plan fiduciary who proposes
to cause a Plan to purchase an Offered  Certificate  must  consider  whether the
investment will meet the requirements  imposed under the Exemption that the Plan
be an accredited  investor  within the meaning of Rule 501(a)(1) of Regulation D
of the Commission  under the Securities Act of 1933, as amended (the "Securities
Act"),  and that the  securities  be  rated in one of the four  highest  generic
rating  categories by a Rating Agency.  The rating of a security may change.  If
the rating of a security  declines  below BBB-,  the security  will no longer be
eligible for relief under the Exemption,  and  consequently may not be purchased
by or sold to a Plan,  although a Plan that had  purchased  the security when it
had an investment-grade rating would not be required by the Exemption to dispose
of it.


                                      S-52
<PAGE>

                         LEGAL INVESTMENT CONSIDERATIONS

      The Certificates will not constitute  "mortgage related  securities" under
the  Secondary   Mortgage  Market  Enhancement  Act  of  1984.  The  appropriate
characterization   of  the   certificates   under   various   legal   investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase certificates, may be subject to significant interpretive uncertainties.
All investors whose investment authority is subject to legal restrictions should
consult their own legal advisors to determine  whether,  and to what extent, the
certificates will constitute legal investments for them.

      The Company makes no representations as to the proper  characterization of
the  certificates  for legal  investment  or  financial  institution  regulatory
purposes,  or as to the ability of particular investors to purchase certificates
under applicable  legal investment  restrictions.  The  uncertainties  described
above (and any unfavorable future determinations  concerning legal investment or
financial  institution  regulatory  characteristics  of  the  certificates)  may
adversely affect the liquidity of the certificates.
See "Legal Investment Considerations" in the prospectus.

                               CERTIFICATE RATING

      It is a condition  to the  issuance of each class of Offered  Certificates
that they  receive  from  Moody's  and Fitch the ratings  specified  in "Summary
Information"  in this  prospectus  supplement.  The Company has not  requested a
rating on the Offered  Certificates  by any rating  agency other than Moody's or
Fitch. However,  there can be no assurance as to whether any other rating agency
will rate the certificates, or if it does, what ratings would be assigned by any
such other rating agency.  A rating on any or all of the certificates by certain
other  rating  agencies,  if  assigned  at all,  may be lower  than the  ratings
assigned to such  certificates by the the Rating Agencies.  A security rating is
not a  recommendation  to buy,  sell or hold  securities  and may be  subject to
revision or withdrawal at any time. The rating of the Class B-2  Certificates is
based in part on an  assessment  of CHI's  ability  to make  payments  under the
Limited Guarantee.  Any change in Moody's or Fitch's assessment of CHI's ability
to make  payments  under the Limited  Guarantee may result in a reduction of the
rating of the Class B-2 Certificates.

                                  UNDERWRITING

      Each of the  Underwriters has severally  agreed,  subject to the terms and
conditions  of the  Underwriting  Agreement,  to  purchase  from the Company the
respective  principal amounts of the Offered Certificates set forth opposite its
name below.

<TABLE>
<CAPTION>
                                                     Principal       Principal        Principal       Principal
                                                     Amount of       Amount of        Amount of       Amount of
                                                     Class A-1       Class A-2        Class A-3       Class A-4
                 Underwriter                       Certificates    Certificates     Certificates    Certificates
----------------------------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>               <C>            <C>
Credit Suisse First Boston
  Corporation ...................................   $47,250,000    $45,750,000       $32,250,000    $45,895,000

Bear, Stearns & Co. Inc. ........................    15,750,000     15,250,000        10,750,000     15,298,000
                                                    -----------    -----------       -----------    -----------
    Total .......................................   $63,000,000    $61,000,000       $43,000,000    $61,193,000

<CAPTION>
                                                     Principal       Principal        Principal       Principal
                                                     Amount of       Amount of        Amount of       Amount of
                                                     Class A-5       Class M-1        Class B-1       Class B-2
                 Underwriter                       Certificates    Certificates     Certificates    Certificates
----------------------------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>               <C>            <C>
Credit Suisse First Boston
  Corporation ...................................   $ 9,393,000    $ 8,349,000       $ 8,349,000     $3,979,694

Bear, Stearns & Co. Inc. ........................     3,130,000      2,783,000         2,783,000      1,326,000
                                                    -----------    -----------       -----------    -----------
  Total .........................................   $12,523,000    $11,132,000       $11,132,000     $5,305,694
</TABLE>

      In the Underwriting  Agreement,  the Underwriters have agreed,  subject to
the terms and  conditions  set forth  therein,  to  purchase  all of the Offered
Certificates set forth above if any Offered  Certificates are purchased.  In the
event of default by an Underwriter, the Underwriting Agreement provides that, in
certain circumstances, the Underwriting Agreement may be terminated.

      The Company has been advised that the  Underwriters  propose  initially to
offer  the  Offered  Certificates  set forth  above to  certain  dealers  at the
respective offering prices set forth on the cover page less a selling concession
not to exceed


                                      S-53
<PAGE>

the percentage of the  Certificate  denomination  set forth below,  and that the
Underwriters  may allow and such dealers may reallow a reallowance  discount not
to exceed the percentage of the Certificate denomination set forth below:

                                                       Selling     Reallowance
      Class of Certificate                           Concession    Concession
      ----------------                               ----------    -----------
      Class A-1 Certificates ....................       0.075%        0.038%
      Class A-2 Certificates ....................       0.120%        0.060%
      Class A-3 Certificates ....................       0.168%        0.084%
      Class A-4 Certificates ....................       0.186%        0.093%
      Class A-5 Certificates ....................       0.240%        0.120%
      Class M-1 Certificates ....................       0.315%        0.158%
      Class B-1 Certificates ....................       0.549%        0.275%
      Class B-2 Certificates ....................       0.645%        0.323%

      Until the  distribution  of the  Offered  Certificates  set forth above is
completed, rules of the Commission may limit the ability of the Underwriters and
certain selling group members to bid for and purchase the Offered  Certificates.
As an exception  to these rules,  the  Underwriters  are  permitted to engage in
certain transactions that stabilize the price of the Offered Certificates.  Such
transactions consist of bids or purchases for the purpose of pegging,  fixing or
maintaining the price of the Offered Certificates.

      If the  Underwriters  create a short position in the Offered  Certificates
set forth above in connection with the offering, i.e., if they sell more Offered
Certificates than are set forth on the cover page of this prospectus supplement,
the  Underwriters  may reduce  that short  position  by  purchasing  the Offered
Certificates in the open market.

      In general, purchases of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of such purchases.

      Neither the Company nor any of the Underwriters  makes any  representation
or  prediction  as to  the  direction  or  magnitude  of  any  effect  that  the
transactions described above may have on the prices of the Offered Certificates.
In  addition,  neither  the  Company  nor  any of  the  Underwriters  makes  any
representation  that the Underwriters  will engage in such  transactions or that
such transactions, once commenced, will not be discontinued without notice.

      After the initial public  offering of the Offered  Certificates  set forth
above, the public offering price and such concessions may be changed.

      Pursuant  to  the  Underwriting  Agreement,  the  Company  has  agreed  to
indemnify  the  Underwriters  against  certain   liabilities,   including  civil
liabilities  under the  Securities  Act, or  contribute  to  payments  which the
Underwriters may require to make in respect thereof.

      The remaining  Class B-2  Certificates  with an original  class  principal
balance of  $10,000,000  may be offered by Vanderbilt  or one of its  affiliates
from time to time directly or through one or more  underwriters or agents in one
or  more  negotiated  transactions,  or  otherwise,  at  varying  prices  to  be
determined  at the time of sale,  However,  there is currently  no  underwriting
arrangement in effect for these securities. Proceeds to Vanderbilt or one of its
affiliates from any sale of the remaining Class B-2 Certificates  will equal the
purchase price paid by the purchaser,  net of any expenses payable by Vanderbilt
or one of its  affiliates  and any  compensation  payable to any  underwriter or
agent.

      Except as set forth in the  preceding  paragraph,  the  Company has agreed
that for a period of 30 days from the date of this prospectus supplement it will
not offer or sell publicly any other manufactured housing contract  pass-through
certificates without the Underwriters' consent.

                                  LEGAL MATTERS

      The  validity  of the  Offered  Certificates  will be passed  upon for the
Company by Boult, Cummings, Conners & Berry, PLC, Nashville,  Tennessee. Certain
legal matters will be passed upon for the  Underwriters by Brown & Wood LLP, New
York, New York.  The material  federal  income tax  consequences  of the Offered
Certificates will be passed upon for the Company by Brown & Wood LLP.


                                      S-54
<PAGE>

                             Index of Defined Terms
                                                                          Page
                                                                          ----

21st Century......................................................        S-12
21st Century Contracts............................................        S-12
Adjustable Rate Contracts.........................................         S-4
Agreement.........................................................        S-12
APR...............................................................         S-5
Alternate Credit Enhancement......................................        S-44
Available Distribution Amount.....................................        S-36
Average Sixty-Day Delinquency Ratio...............................        S-41
Average Thirty-Day Delinquency Ratio..............................        S-41
Bi-weekly Contracts...............................................        S-13
Book-Entry Certificates...........................................  S-11, S-47
Call Option Date..................................................        S-38
Carryover Interest Distribution Amount............................        S-37
Certificate Account...............................................        S-35
Certificateholder.................................................        S-47
Certificate Owners................................................        S-47
CHI...............................................................         S-4
Class A Certificateholder.........................................        S-51
Class A Percentage................................................        S-41
Class A Principal Balance.........................................        S-40
Class A-1 Certificates............................................        S-35
Class A-1 Remittance Rate.........................................        S-38
Class A-2 Certificates............................................        S-35
Class A-2 Remittance Rate.........................................        S-38
Class A-3 Certificates............................................        S-35
Class A-3 Remittance Rate.........................................        S-38
Class A-4 Certificates............................................        S-35
Class A-4 Remittance Rate.........................................        S-38
Class A-5 Certificates............................................        S-35
Class A-5 Remittance Rate.........................................        S-38
Class B Percentage................................................        S-41
Class B Principal Balance.........................................        S-41
Class B-1 Certificates............................................        S-35
Class B-1 Remittance Rate.........................................        S-38
Class B-2 Certificates............................................        S-35
Class B-2 Distribution Amount.....................................        S-44
Class B-2 Floor Amount............................................        S-40
Class B-2 Formula Distribution Amount ............................        S-44
Class B-2 Principal Liquidation Loss Amount.......................        S-44
Class B-2 Remittance Rate.........................................        S-38
Class M-1 Certificates............................................        S-35
Class M-1 Percentage..............................................        S-41
Class M-1 Remittance Rate.........................................        S-38
Class M-1 and Class B Principal Distribution Test.................        S-40
Class R Certificate...............................................        S-35
Clearance Cooperative ............................................        S-48
Clearstream.......................................................        S-47
Code..............................................................         S-8
Company...........................................................        S-12
Commission........................................................        S-35
Contract Pool.....................................................        S-12
Contract Pool Performance Tests...................................        S-40
Contracts.........................................................   S-4, S-12
Cut-off Date......................................................        S-12
Cut-off Date Pool Principal Balance...............................        S-12
Cumulative Realized Losses........................................        S-41
Current Realized Loss Ratio.......................................        S-41
Deficiency Event..................................................        S-40
Definitive Certificate............................................        S-47
Determination Date................................................        S-36
DTC...............................................................        S-47
Due Date..........................................................        S-14
Due Period........................................................        S-37


                                      S-55
<PAGE>

Dynex.............................................................        S-13
Dynex Contracts...................................................        S-13
Eligible Institution..............................................        S-36
Enhancement Payment...............................................  S-43, S-44
Equity Builder Loan...............................................        S-13
ERISA.............................................................   S-8, S-52
Euroclear.........................................................        S-47
Euroclear Operator................................................        S-48
European Depositaries.............................................        S-47
FDIC..............................................................        S-36
Financial Intermediary............................................        S-47
Fitch.............................................................        S-36
Five-year CMT.....................................................        S-17
Fixed Rate Contracts..............................................         S-4
Foreign Investors.................................................        S-51
Formula Principal Distribution Amount.............................        S-41
Initial Class B-2 Principal Remittance Date.......................        S-43
Interest Deficiency Amount........................................        S-37
Interest Deficiency Event.........................................        S-37
Interest Distribution Amount......................................        S-37
Interest Period...................................................        S-37
IRS...............................................................        S-50
Land-and-Home Contracts...........................................        S-12
Limited Guarantee ................................................        S-43
Liquidated Contract...............................................        S-43
Liquidation Expenses..............................................        S-23
Manufactured Homes................................................        S-12
Manufactured Housing Contracts....................................        S-12
Monthly Advances..................................................        S-44
Monthly Servicing Fee.............................................        S-39
Moody's...........................................................        S-36
Mortgage Loans....................................................        S-12
Mortgaged Properties..............................................        S-12
New Regulations...................................................        S-52
Nonreasonable Advance.............................................        S-45
Offered Certificate...............................................         S-4
OID...............................................................        S-50
Participants......................................................        S-47
Percentage Interest...............................................        S-35
Plans.............................................................        S-52
Pool Scheduled Principal Balance..................................        S-41
Prepayment Model..................................................        S-24
Principal Balance.................................................        S-40
Rating Agencies...................................................        S-36
Record Date.......................................................        S-35
Relevant Depositary...............................................        S-47
REMIC.............................................................        S-50
Remittance Date...................................................        S-35
Rules.............................................................        S-47
Scheduled Principal Balance.......................................        S-41
Securities Act....................................................        S-52
Semi-Monthly Contracts............................................        S-13
*Seller...........................................................        S-12
Senior Certificates...............................................         S-4
*Servicer.........................................................        S-12
SMMEA.............................................................        S-11
Subordinate Certificates..........................................         S-4
Terms and Conditions..............................................        S-48
Trustee...........................................................         S-4
Trust Fund........................................................        S-35
Underwriters......................................................        S-52
Vanderbilt........................................................   S-4, S-12
Weighted Average Net Contract Rate................................        S-38


                                      S-56
<PAGE>

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

      Except in certain limited circumstances, the globally offered Manufactured
Housing Contract Senior/ Subordinate  Pass-Through  Certificates,  Series 2000-D
(the "Global  Securities") will be available only in book-entry form.  Investors
in the Global  Securities  may hold such  Global  Securities  through any of The
Depository Trust Company ("DTC"),  Clearstream or Euroclear.  Initial settlement
and all secondary trades will settle in same-day funds.  Capitalized  Terms used
but not  defined  in this  Annex I have  the  meanings  assigned  to them in the
Prospectus Supplement and the Prospectus.

      Secondary  market trading between  investors  holding  interests in Global
Securities  through  Clearstream  and Euroclear  will be conducted in accordance
with  their  normal  rules  and  operating  procedures  and in  accordance  with
conventional eurobond practice.

      Secondary  market trading between  investors  holding  interests in Global
Securities  through DTC will be conducted  according to the rules and procedures
applicable to U.S. corporate debt obligations.

      Secondary  cross-market  trading  between  Clearstream  or  Euroclear  and
investors holding  interests in Global Securities  through DTC Participants will
be  effected  on  a   delivery-against-payment   basis  through  the  respective
depositaries  of  Clearstream  and  Euroclear  (in such  capacity) and other DTC
Participants.

      Although  DTC,  Euroclear  and  Clearstream  are  expected  to follow  the
procedures  described below in order to facilitate transfers of interests in the
Global Securities among participants of DTC, Euroclear and Clearstream, they are
under no obligation to perform or continue to perform such procedures,  and such
procedures may be discontinued  at any time.  None of the Company,  the Servicer
and the  Trustee  will  have  any  responsibility  for the  performance  by DTC,
Euroclear  and  Clearstream  or  their   respective   participants  or  indirect
participants  of their  respective  obligations  under the rules and  procedures
governing their obligations.

      Non-U.S. holders (as described below) of Global Securities will be subject
to U.S.  withholding  taxes unless such holders  meet certain  requirements  and
deliver appropriate U.S. tax documents to the securities clearing  organizations
or their participants.

Initial Settlement

      The  Global  Securities  will be  registered  in the name of Cede & Co. as
nominee  of  DTC.  Investors'   interests  in  the  Global  Securities  will  be
represented through financial  institutions acting on their behalf as direct and
indirect  Participants in DTC.  Clearstream and Euroclear will hold positions on
behalf of their  participants  through their respective  depositaries,  which in
turn will hold such positions in accounts as DTC Participants.

      Investors   electing  to  hold  their   Global   Securities   through  DTC
Participants,  rather than through  Clearstream or Euroclear  accounts,  will be
subject to the settlement practices applicable to similar issues of pass-through
certificates. Investors' securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.

      Investors electing to hold their Global Securities through  Clearstream or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "lock-up" or restricted  period.  Interests in Global  Securities will be
credited to the  securities  custody  accounts on the  settlement  date  against
payment in same-day funds.

Secondary Market Trading

      Since the purchaser  determines the place of delivery,  it is important to
establish  at the time of the trade  where  both the  purchaser's  and  seller's
accounts are located to ensure that  settlement can be made on the desired value
date.

      Trading  between DTC  Participants.  Secondary  market trading between DTC
Participants  will be settled  using the DTC  procedures  applicable  to similar
issues of pass-through certificates in same-day funds.

      Trading  between  Clearstream  and/or  Euroclear  Participants.  Secondary
market trading between Clearstream Participants or Euroclear Participants and/or
investors holding  interests in Global  Securities  through them will be settled
using the procedures applicable to conventional eurobonds in same-day funds.


                                      I-1
<PAGE>

      Trading  between DTC seller and Clearstream or Euroclear  purchaser.  When
interests in Global  Securities are to be transferred on behalf of a seller from
the account of a DTC Participant to the account of a Clearstream  Participant or
a Euroclear Participant for a purchaser, the purchaser will send instructions to
Clearstream  or  Euroclear  through  a  Clearstream   Participant  or  Euroclear
Participant  at least one business day prior to  settlement.  Clearstream or the
Euroclear  Operator  will  instruct  its  respective  depositary  to  receive an
interest in the Global Securities against payment. Payment will include interest
accrued on the Global  Securities from and including the last  distribution date
to and  excluding  the  settlement  date.  Payment  will  then  be  made  by the
respective  depositary to the DTC  Participant's  account against delivery of an
interest in the Global  Securities.  After such  settlement has been  completed,
such interest will be credited to the  respective  clearing  system,  and by the
clearing  system,  in accordance with its usual  procedures,  to the Clearstream
Participant's or Euroclear  Participant's  account.  The credit of such interest
will appear the next business day and the cash debt will be back-valued  to, and
the interest on the Global  Securities  will accrue from,  the value date (which
would be the preceding day when settlement  occurred in New York). If settlement
is not completed through DTC on the intended value date (i.e., the trade fails),
the  Clearstream or Euroclear cash debit will be valued instead as of the actual
settlement date.

      Clearstream  Participants  and  Euroclear  Participants  will need to make
available  to the  respective  clearing  systems the funds  necessary to process
same-day funds  settlement.  The most direct means of doing so is to preposition
funds  for  settlement  from  cash on  hand,  in  which  case  such  Clearstream
Participants  or  Euroclear   Participants  will  take  on  credit  exposure  to
Clearstream or the Euroclear  Operator until interests in the Global  Securities
are credited to their accounts one day later.

      As an alternative, if Clearstream or the Euroclear Operator has extended a
line of credit to them,  Clearstream  Participants or Euroclear Participants can
elect not to  preposition  funds and allow that  credit  line to be drawn  upon.
Under  this  procedure,   Clearstream  Participants  or  Euroclear  Participants
receiving  interests in Global  Securities would incur overdraft charges for one
day,  assuming  they  cleared  the  overdraft  when the Global  Securities  were
credited to their accounts.  However,  interest on the Global  Securities  would
accrue from the value date. Therefore,  the investment income on the interest in
the Global Securities earned during that one-day period would tend to offset the
amount of such  overdraft  charges,  although  this  result  will depend on each
Clearstream Participant's or Euroclear Participant's particular cost of funds.

      Since the settlement  through DTC will take place during New York business
hours, DTC Participants are subject to DTC procedures for transferring interests
in Global  Securities to the  respective  depositary of Clearstream or Euroclear
for the benefit of Clearstream Participants or Euroclear Participants.  The sale
proceeds will be available to the DTC seller on the  settlement  date.  Thus, to
the  seller  settling  the  sale  through  a  DTC  Participant,  a  cross-market
transaction  will  settle no  differently  than a sale to a  purchaser  settling
through a DTC Participant.

      Finally,  intra-day traders that use Clearstream or Euroclear Participants
and that  purchase  interests  in Global  Securities  from DTC  Participants  or
sellers  settling  through  them for  delivery to  Clearstream  Participants  or
Euroclear  Participants should note that these trades will automatically fail on
the sale side unless  affirmative  action is taken.  At least  three  techniques
should be readily available to eliminate this potential condition:

            (a) borrowing  interests in Global Securities through Clearstream or
      Euroclear for one day (until the purchase  side of the intra-day  trade is
      reflected in the relevant Clearstream or Euroclear accounts) in accordance
      with the clearing system's customary procedures;

            (b)  borrowing  interests  in the  Global  Securities  in the United
      States from a DTC  Participant  no later than one day prior to settlement,
      which would give sufficient time for such interests to be reflected in the
      relevant Clearstream or Euroclear account in order to settle the sale side
      of the trade; or

            (c)  staggering  the value  dates for the buy and sell  sides of the
      trade so that the value date for the purchase from the DTC  Participant is
      at least one day prior to the value  date for the sale to the  Clearstream
      Participant or Euroclear Participant.

      Transfers between  Clearstream or Euroclear seller and DTC purchaser.  Due
to time zone differences in their favor,  Clearstream Participants and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
interests in Global Securities are to be transferred by the respective  clearing
system, through the respective depository, to a DTC Participant. The seller will
send instructions to Clearstream or the Euroclear Operator through a Clearstream
Participant  or  Euroclear  Participant  at  least  one  business  day  prior to
settlement. Clearstream or Euroclear will instruct its respective depository, to
credit an interest in the Global  Securities  to the DTC  Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last


                                      I-2
<PAGE>

remittance  date to but excluding the settlement  date. The payment will then be
reflected in the account of the Clearstream Participant or Euroclear Participant
the following  business day, and receipt of the cash proceeds in the Clearstream
Participant's  or Euroclear  Participant's  account would be  back-valued to the
value date (which would be the preceding day, when settlement  occurred  through
DTC in New York).  If  settlement  is not  completed on the intended  value date
(i.e.,  the  trade  fails),  receipt  of the cash  proceeds  in the  Clearstream
Participant's or Euroclear  Participant's  account would instead be valued as of
the actual settlement date.

Certain U.S. Federal Income Tax Documentation Requirements

      A  beneficial  owner  of  Global  Securities  holding  securities  through
Clearstream  or Euroclear  (or through DTC if the holder has an address  outside
the U.S.) will be subject to the 30% U.S. withholding tax that generally applies
to payments of interest  (including  original issue discount) on registered debt
issued by U.S. Persons (as defined below), unless (i) each clearing system, bank
or other financial  institution that holds customers' securities in the ordinary
course of its trade or  business  in the chain of  intermediaries  between  such
beneficial  owner and the U.S.  entity  required to withhold tax  complies  with
applicable  certification  requirements and (ii) such beneficial owner takes one
of the following steps to obtain an exemption or reduced tax rate:

      Exemption  for  non-U.S.  Persons  (Form W-8 or Form  W-8BEN).  Beneficial
owners of Global  Securities  that are Non-U.S.  Persons (as defined  below) can
obtain a complete exemption from the withholding tax by filing a signed Form W-8
(Certificate of Foreign Status) or Form W-8BEN (Certificate of Foreign Status of
Beneficial Owner for United States Tax Withholding). If the information shown on
Form W-8 or Form  W-8BEN  changes,  a new Form W-8 or Form  W-8BEN must be filed
within 30 days of such change.  After December 31, 2000, only Form W8BEN will be
acceptable.

      Exemption for non-U.S.  Persons with  effectively  connected  income (Form
4224 or Form W-8ECI).  A Non-U.S.  Person,  including a non-U.S.  corporation or
bank with a U.S. branch, for which the interest income is effectively  connected
with its  conduct of a trade or  business  in the United  States,  can obtain an
exemption  from  the  withholding  tax  by  filing  Form  4224  (Exemption  from
Withholding of Tax on Income  Effectively  Connected with the Conduct of a Trade
or  Business  in the  United  States)  or Form  W-8ECI  (Certificate  of Foreign
Person's Claim for Exemption from  Withholding on Income  Effectively  Connected
with the Conduct of a Trade or Business in the United States).

      Exemption  or  reduced  rate  for  non-U.S.  Persons  resident  in  treaty
countries  (Form 1001 or Form W-8BEN).  Non-U.S.  Persons  residing in a country
that has a tax treaty with the United  States can obtain an exemption or reduced
tax rate  (depending  on the  treaty  terms)  by filing  Form  1001  (Ownership,
Exemption or Reduced Rate  Certificate)  or Form W-8BEN  (Certificate of Foreign
Status of Beneficial Owner for United States Tax Withholding). Form 1001 or Form
W-8BEN may be filed by the  Certificate  Owner or his agent.  After December 31,
2000, only Form W-8BEN will be acceptable.

      Exemption for U.S.  Persons (Form W-9). U.S. Persons can obtain a complete
exemption  from the  withholding  tax by filing  Form W-9  (Payer's  Request for
Taxpayer Identification Number and Certification).

      U.S. Federal Income Tax Reporting  Procedure.  The Certificate  Owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer,  his agent,
files by submitting the appropriate form to the person through whom it holds the
security (the clearing  agency,  in the case of persons holding  directly on the
books of the clearing  agency).  Form W-8, Form 1001 and Form 4224 are effective
until  December 31, 2000.  Form W-8BEN and Form W-8ECI are  effective  until the
third succeeding calendar year from the date the form is signed.

      The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership  for United States  federal  income tax purposes  organized in or
under the laws of the United  States or any state  thereof,  including  for this
purpose the District of Columbia (unless,  in the case of a partnership,  future
Treasury regulations provide otherwise), (iii) an estate that is subject to U.S.
federal  income tax,  regardless  of source of its income,  or (iv) a trust if a
court within the United States is able to exercise primary  supervision over the
administration of the trust and one or more United States persons have authority
to control all substantial  decisions of the trust. Certain trusts not described
in clause (iv) above in existence on August 20, 1996 that elect to be treated as
a United States Person will also be a U.S. Person.

      The term "Non-U.S. Person" means any person who is not a U.S. Person.

      This  summary  does not deal with all aspects of U.S.  Federal  income tax
withholding  that may be relevant to foreign  holders of the Global  Securities.
Investors  are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Global Securities.


                                      I-3
<PAGE>

                       THIS PAGE INTENTIONALLY LEFT BLANK


                                      I-4
<PAGE>

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

You should consider the risk factors starting on page 4 of this prospectus.

The  certificates  will represent  obligations of the related trust and will not
represent any interest in or obligation of Vanderbilt Mortgage and Finance, Inc.
or, unless specified in the prospectus  supplement  relating to a series, any of
its  affiliates.  The  Certificates  will not be  insured or  guaranteed  by any
governmental agency or instrumentality.

This  prospectus  may not be used to  offer  or  sell  any  certificates  unless
accompanied by a prospectus supplement relating to that series.
--------------------------------------------------------------------------------

PROSPECTUS

                      Vanderbilt Mortgage and Finance, Inc.
                               Seller and Servicer

             Manufactured Housing Contract Pass-Through Certificates
                              (Issuable in Series)

      We  are  offering  certificates  representing  primarily  an  interest  in
manufactured  housing  contracts as further  specified in this  prospectus and a
prospectus  supplement.  Vanderbilt  Mortgage  and  Finance,  Inc.  or a limited
purpose finance subsidiary of Vanderbilt Mortgage and Finance,  Inc. will form a
trust for each  separate  series of  certificates,  and the trust will issue the
certificates  of that  series.  The  certificates  of any series may  consist of
several different classes. A trust may also issue one or more other interests in
the  trust  that will not be  offered  under  this  prospectus  and the  related
prospectus supplement.

      The  right of each  class of  certificates  within  a  series  to  receive
payments may be senior or  subordinate to the rights of one or more of the other
classes of certificates.  In addition,  a series of certificates may include one
or more classes which on the one hand are subordinated to one or more classes of
certificates,  while on the  other  hand are  senior to one or more  classes  of
certificates. The rate of principal and interest payments on the certificates of
any class will depend on the  priority of payment of that class and the rate and
timing of payments of the related contracts.

      The prospectus  supplement  will list the remittance  rate that holders of
certificates  will  receive  for  each  class  in that  series.  The  prospectus
supplement will specify  whether the remittance rate will be fixed,  variable or
adjustable.

      Before the offering of the certificates  under this prospectus,  there was
no public market for the certificates.  The underwriters named in the prospectus
supplement  relating to a series may from time to time buy and sell certificates
of that series.

                                   ----------

      Neither the  Securities and Exchange  Commission nor any state  securities
commission has approved or disapproved of these securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal                                                                offense.

                                   ----------

November 16, 2000

<PAGE>

                   IMPORTANT NOTICE ABOUT INFORMATION IN THIS
              PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT

      We  tell  you  about  the  certificates  in two  separate  documents  that
progressively  provide more detail: (a) this prospectus,  which provides general
information, some of which may not apply to a particular series of certificates,
including  your  series;  and  (b)  the  prospectus  supplement  related  to the
particular terms of your series of certificates.

      If the terms of your series of  certificates  described in the  prospectus
supplement  varies from this  prospectus,  you should rely on the information in
your prospectus supplement.

      You should  rely only on the  information  contained  in this  document or
information  to which we have  referred  you. We have not  authorized  anyone to
provide you with information  that is different.  This document may only be used
where it is legal to sell these securities. The information in this document may
only be accurate on the date of this document.

                     REPORTS TO HOLDERS OF THE CERTIFICATES

      We will  provide to the holders of  certificates  of each  series  certain
monthly and annual  reports  concerning the  certificates  and the related trust
fund. For a more complete  description  of the reports you will receive,  please
read the  section  entitled  "Description  of the  Certificates  --  Reports  to
Certificateholders" in the prospectus supplement relating to your series.

                       WHERE YOU CAN FIND MORE INFORMATION

      Federal securities law requires the filing of certain information with the
Securities  and Exchange  Commission,  including  annual,  quarterly and special
reports,  proxy  statements  and  other  information.  Vanderbilt  Mortgage  and
Finance,  Inc. and Clayton Homes, Inc. have filed a registration  statement with
the  Securities  and Exchange  Commission  under the  Securities Act of 1933, as
amended.  You can read and copy  the  registration  statement,  as well as other
filed documents,  at the Securities and Exchange  Commission's  public reference
facilities located at Judiciary Plaza, 450 Fifth Street, N.W., Washington,  D.C.
20549.  You may obtain  information  on the  operation  of the public  reference
facilities by calling the Securities and Exchange  Commission at 1-800-SEC-0330.
You may  also  visit  the  Securities  and  Exchange  Commission's  web  site at
http://www.sec.gov to access available filings.

      Clayton Homes,  Inc. has securities other than the certificates  listed on
the New York Stock  Exchange.  You may  inspect  reports  and other  information
concerning those securities at the New York Stock Exchange.

      The  Securities  and  Exchange  Commission  allows us to  "incorporate  by
reference"  some of the  information  we file with it,  which  means that we can
disclose important  information to you by referring you to those documents.  The
information  that we  incorporate  by reference is considered to be part of this
prospectus,  and later information that we file with the Securities and Exchange
Commission  will  automatically  update and  supersede  this  information.  With
respect to any class of certificates that is supported by a guarantee of Clayton
Homes, Inc., we are incorporating by reference the following documents into this
prospectus and the related prospectus supplement:

      o     Clayton Homes,  Inc.'s Annual Report on Form 10-K for the year ended
            June 30, 2000; and

      o     Clayton  Homes,  Inc.'s  Quarterly  Report  on  Form  10-Q  for  the
            quarterly period September 30, 2000.

      We are also  incorporating  by  reference  into  this  prospectus  and the
      related prospectus supplement:

      o     any document filed by Vanderbilt Mortgage and Finance, Inc. pursuant
            to Section 13(a),  13(c), 14 or 15(d) of the Securities and Exchange
            Act of 1934, as amended, after the date of this prospectus and prior
            to the  termination  of the offering of the  certificates  issued by
            that trust; and

      o     any document:  (i) that relates to a class of certificates supported
            by a  guarantee  of Clayton  Homes,  Inc.  and (ii) that is filed by
            Clayton Homes, Inc. pursuant to Section 13(a), 13(c), 14 or 15(d) of
            the Securities and Exchange Act of 1934, as amended,  after the date
            of this  prospectus and prior to the  termination of the offering of
            the certificates issued by that trust.


                                       2
<PAGE>

      We will provide to you, upon your written or oral request, without charge,
a  copy  of  any or all of the  documents  incorporated  by  reference  in  this
prospectus  (other than certain exhibits to such documents).  Please direct your
requests for copies of documents filed by Vanderbilt Mortgage and Finance,  Inc.
to its  principal  executive  office at 500 Alcoa  Trail,  Maryville,  Tennessee
37804,  Attention:  David Jordan,  Secretary,  telephone number: (865) 380-3515.
Please direct your requests for copies of documents filed by Clayton Homes, Inc.
to its principal  executive  office at 5000 Clayton Road,  Maryville,  Tennessee
37804, Attention: Kevin T. Clayton, President, telephone number: (865) 380-3000.


                                       3
<PAGE>

                                  RISK FACTORS

      You should  consider the  following  risk  factors in deciding  whether to
purchase the  certificates.  You should also consider the risk factors described
in your prospectus supplement.

The contracts may have higher than expected delinquencies, defaults or losses.

      Your investment in the  certificates  may be affected by various  factors,
including:

      General  Economic  Conditions.  Downturns  in regional  or local  economic
conditions  historically have caused increased delinquency,  defaults and losses
on manufactured  housing  contracts.  An economic downturn in any region where a
number  of  the  obligors  on the  contracts  are  located  might  cause  higher
delinquencies,  defaults and losses on the contracts. If delinquencies, defaults
or losses on the contracts are higher than expected,  you could suffer a loss on
your investment.

      Depreciation in Value of Manufactured Homes. A manufactured home generally
depreciates over time. As a result,  the market value of a manufactured home may
decline faster than the outstanding principal balance of the loan for that home.
If the value of the  manufactured  homes securing the contracts  declines faster
than expected, then defaults and losses on the contracts may rise. If the losses
on the  contracts  are not  covered  by the  subordination  of other  classes of
certificates,  or by another form of credit  enhancement,  you will bear all the
risk of loss of default by obligors and will need to look primarily to the value
of the manufactured  home. The proceeds from the liquidation of any contract and
sale of the  related  manufactured  home  may not be  sufficient  to  cover  the
outstanding principal and unpaid interest on the defaulted contract.

      Please  review "The Trust Fund -- The Contract  Pools" in this  prospectus
for more detail.

The contracts may be prepaid before their scheduled maturity.

      There is a risk that the  contracts  may be  prepaid in full or in part at
any time before their scheduled maturity due to various factors, such as:

      o     homeowner mobility;

      o     general and regional economic conditions;

      o     competition among manufactured housing lenders; and

      o     prevailing interest rates.

      The prepayment experience on manufactured housing contracts varies greatly
and may affect the average life of the certificates. If a contract is prepaid in
full,  the interest on the contract will accrue only to the date of  prepayment.
If  you  purchase  a  certificate  at a  discount,  then  slower  than  expected
prepayments on the contracts will reduce the yield on your  certificate.  If you
purchase a certificate  at a premium,  then faster than expected  prepayments on
the contracts will reduce the yield on your  certificate.  You should not assume
that the contracts will prepay at any particular rate or at a constant rate.

      You will also be  subject  to  reinvestment  risk in  connection  with the
average life of your certificates. When prevailing interest rates are lower than
at the time of your  investment,  prepayments  are  likely to  increase  and the
average life of your certificates is likely to decrease. You may only be able to
reinvest the proceeds  from your  certificates  in  investments  of similar risk
bearing a lower rate of interest than your certificates.

The certificates are not an obligation of Vanderbilt Mortgage and Finance,  Inc.
and they are not insured.

      The  certificates  will not  represent an interest in, or  obligation  of,
Vanderbilt  Mortgage  and  Finance,  Inc.  The  certificates  are not insured or
guaranteed by the government, any underwriter,  Vanderbilt Mortgage and Finance,
Inc. or,  unless  specified  in the related  Prospectus  Supplement,  any of its
affiliates, and will be payable only from amounts collected on the contracts.


                                       4
<PAGE>

The certificates may have limited liquidity.

      There  is a risk  that  a  secondary  market  will  not  develop  for  the
certificates of any series. There is also a risk that if a secondary market does
develop:

      o     it may  not be  sufficiently  liquid  to  allow  you  to  sell  your
            certificates; and/or

      o     it may not continue for the term of any series of certificates.

Risks relating to enforceability of the contracts.

The security interest in the manufactured homes may not be perfected.

      Every manufactured home contract will be secured by a security interest in
      either:

      o     the manufactured home; or

      o     if it is a land-and-home  contract, the mortgage or deed of trust on
            the real estate where the manufactured home is permanently affixed.

      State laws, such as the uniform  commercial code and motor vehicle titling
statutes,  govern the perfection of security interests in manufactured homes and
the  enforcement  of rights to realize upon the value of  manufactured  homes as
collateral  for the  contracts.  The  steps  required  to create  and  perfect a
security interest in a manufactured home vary from state to state.  Certain laws
may also limit the servicer's  ability to repossess,  foreclose or liquidate the
contracts.

      Vanderbilt Mortgage and Finance, Inc. will represent and warrant that each
contract is secured by a perfected  security interest in a manufactured home. If
we  materially  breach this  representation  and  warranty  with  respect to any
contract,  we must  repurchase  the contract,  subject to the  conditions of the
Pooling and Servicing Agreement.  Nevertheless, a failure by Vanderbilt Mortgage
and Finance,  Inc. to perfect its security  interest in the  manufactured  homes
securing  a number  of  contracts  could  cause an  increase  in  losses  on the
contracts, and you could suffer a loss on your investment as a result.

The security  interest in the  manufactured  homes may not have been assigned to
the trustee.

      Vanderbilt Mortgage and Finance, Inc. will not:

      o     amend a  certificate  of  title to a  manufactured  home to name the
            trustee as the lienholder;

      o     note the trustee's interest on the certificate of title;

      o     deliver the certificate of title to the trustee; or

      o     record the  assignment  to the  trustee of the  mortgage  or deed of
            trust securing land-and-home contracts.

      As a result, in some states the assignment of the security interest in the
manufactured  home, or of the mortgage or deed of trust,  to the trustee may not
be  effective  against  our  creditors  or a  trustee  in  the  event  we  enter
bankruptcy,  or the  security  interest  may  not be  perfected.  If  Vanderbilt
Mortgage  and  Finance,  Inc.  is no longer the  servicer  and the  trustee or a
successor   servicer  is  unable  to  enforce  the  security   interest  in  the
manufactured  home  following a default on a contract,  losses on the  contracts
would increase, and you could suffer a loss on your investment as a result.

Federal and state consumer protection laws apply to the contracts.

      If Vanderbilt  Mortgage and Finance,  Inc. or the seller of a manufactured
home did not comply with federal or state consumer  protection laws with respect
to a contract relating to a manufactured  home, the trust fund may be liable for
amounts due under the contracts.

      Vanderbilt Mortgage and Finance, Inc. will represent and warrant that each
contract complies with applicable federal and state consumer protection laws. If
we  materially  breach this  representation  and  warranty  with  respect to any
contract,  we must  repurchase  the contract,  subject to the  conditions of the
Pooling and Servicing Agreement.  Nevertheless, a failure by Vanderbilt Mortgage
and Finance, Inc. to comply with these laws could cause an increase in losses on
the contracts, and you could suffer a loss on your investment as a result.

      Please review  "Certain Legal Aspects of the Contracts" in this prospectus
for more detail.


                                       5
<PAGE>

If Vanderbilt Mortgage and Finance, Inc. becomes insolvent,  there may be delays
or reductions in distributions on your certificates.

      Vanderbilt  Mortgage  and  Finance,  Inc.  intends  that each  transfer of
contracts to a trust fund will  constitute  a sale,  rather than a pledge of the
contracts  to secure  indebtedness.  However,  if we  become a debtor  under the
federal  bankruptcy  code,  it is possible  that our  creditors  or a bankruptcy
trustee may argue that the transfer of the  contracts was a pledge rather than a
sale. If this  position is presented to or accepted by a court,  it could result
in a delay in, or reduction of, distributions on your certificates.

      The case of Octagon Gas Systems,  Inc. v. Rimmer,  995 F.2d 948 (10th Cir.
1993)  contains  language to the effect that  accounts  sold by an entity  which
subsequently  became  bankrupt  remained  property  of the  debtor's  bankruptcy
estate.  Although  most of the  contracts  constitute  chattel paper rather than
accounts under the Uniform  Commercial Code, sales of chattel paper,  like sales
of accounts,  are governed by the same Article 9 of the Uniform Commercial Code.
If  Vanderbilt  Mortgage  and Finance,  Inc.  becomes a debtor under the federal
bankruptcy  code and a court  applies  the  reasoning  of the  Octagon  court to
chattel paper, you could  experience a delay in, or reduction of,  distributions
on your certificates.

Subordination may not protect holders of senior certificates from losses.

      If the  rights of your class of  certificates  are senior to the rights of
      one or more other classes of certificates:

      o     the protection given to you by subordination  may be depleted due to
            certain losses on the contracts; and

      o     any reserve fund  established for your series of certificates  could
            be depleted in certain circumstances.

      In either  case,  shortfalls  could  affect you as well as the  holders of
certificates  subordinate to your class of  certificates.  You should  carefully
review the credit risks to be absorbed by your class of  certificates on account
of subordination or the timing of the distributions  intended to be made on your
class of certificates.

Tennessee Tax Lien May Have Priority Over the Trust Fund

      Under  Tennessee  law,  a  tax  is  due  in  connection  with  the  public
recordation  of instruments  evidencing  indebtedness.  Vanderbilt  Mortgage and
Finance,  Inc.  will treat the transfer of the Contracts to each trust fund as a
sale rather than a loan, and therefore we will not pay any tax in respect of the
recordation of instruments evidencing such transfers. Nonpayment or underpayment
of the Tennessee  indebtedness tax does not affect or impair the  effectiveness,
validity,  priority  or  enforceability  of the  security  interest  created  or
evidenced by the instrument,  but (a) subjects the holder of the indebtedness to
a penalty,  in  addition  to the tax,  in the  amount of the  greater of $250 or
double the unpaid tax due, (b) results in the  imposition of a tax lien in favor
of the Tennessee  Department of Revenue,  in the amount of any tax and penalties
unpaid and owing that  attaches  to the  collateral  until the lien or  security
interest is released and thereafter attaches to the proceeds,  and (c) precludes
the holder of the  indebtedness  from  maintaining an action on the indebtedness
(other than an action limited to the  enforcement  of the security  interests or
lien) against the debtor until the  nonpayment is cured.  In such event,  and in
addition  to  the  statutory  disability  described  above,  collections  on the
contracts could be applied to pay such tax and penalty prior to being applied to
make distributions on your certificates and the Tennessee  Department of Revenue
would have a lien on the contracts prior to the security  interests and liens of
the trust fund.


                                       6
<PAGE>

                                 THE TRUST FUND

General

      Each Trust Fund will  include  (i) a Contract  Pool  (which may consist of
sub-pools),  (ii) the amounts held from time to time in trust accounts  (each, a
"Certificate Account") maintained by the Trustee pursuant to the Agreement,  and
(iii) proceeds from certain hazard insurance policies on individual Manufactured
Homes or  Mortgaged  Properties,  if any,  and  Manufactured  Homes  acquired by
repossession,  (iv) any letter of credit,  limited  guarantee of Clayton  Homes,
Inc. ("CHI"), surety bond, pool insurance policy, cash reserve fund or any other
form of credit  enhancement,  or any  combination  thereof,  and (v) such  other
property  as may  be  specified  in the  related  Prospectus  Supplement.  If so
specified in the related Prospectus  Supplement,  a limited guarantee of CHI may
exist and may not be a part of the Trust Fund.

      Each  Certificate  will  evidence  the  interest  specified in the related
Prospectus Supplement in one Trust Fund, containing one Contract Pool (which may
consist of  sub-pools)  comprised of Contracts  having the  aggregate  principal
balance as of the  specified  day of the month of the  creation of the pool (the
"Cut-off  Date")  specified  in the related  Prospectus  Supplement.  Holders of
Certificates of a Series will have interests only in such Contract Pool and will
have no interest in the  Contract  Pool created with respect to any other Series
of Certificates.

      All of the Contracts will have been  originated or purchased by Vanderbilt
Mortgage and Finance,  Inc.  ("Vanderbilt") or an affiliate of Vanderbilt in the
open market or in privately negotiated transactions, including transactions with
affiliates of Vanderbilt.  The following is a brief description of the Contracts
expected to be included in the Trust Fund. Specific  information  respecting the
Contracts will be provided in the  Prospectus  Supplement or in a report on Form
8-K to be filed with the  Securities and Exchange  Commission  after the initial
issuance of such  Certificates.  A copy of the Pooling and  Servicing  Agreement
among the  Company,  the Trustee and any other  party  specified  in the related
Prospectus   Supplement  (the  "Agreement")  with  respect  to  each  Series  of
Certificates  will be  attached  to the  Form  8-K and  will  be  available  for
inspection at the corporate trust office of the Trustee specified in the related
Prospectus Supplement.  A schedule of the Contracts relating to such Series will
be attached to the  Agreement  delivered  to the  Trustee  upon  delivery of the
Certificates.

      Whenever in this Prospectus  terms such as "Contract  Pool," "Trust Fund,"
"Agreement"  or  "Remittance  Rate" are used,  those terms  respectively  apply,
unless the context  otherwise  indicates,  to one specific  Contract Pool, Trust
Fund, each Agreement and the Remittance Rate applicable to the related Series of
Certificates.

The Contract Pools

      Each pool of  Contracts  with  respect  to a Series of  Certificates  (the
"Contract  Pool") will consist  primarily of  manufactured  housing  installment
sales  contracts and  installment  loan  agreements and may include modular home
installment sales contracts and installment loan agreements  (collectively,  the
"Manufactured   Housing   Contracts")   originated  by  either   Vanderbilt,   a
manufactured  housing dealer or a lender in the ordinary  course of business and
purchased by Vanderbilt. The Contracts will be conventional manufactured housing
contracts or contracts  insured by the FHA or  partially  guaranteed  by the VA.
Each Manufactured Housing Contract will be secured by a new or used Manufactured
Home or Modular Home and, in certain  instances,  by a mortgage or deed of trust
on real  estate to which  the  Manufactured  Home is  permanently  affixed  (the
"Land-and-Home Contracts").  Each Contract secured by a Modular Home and some of
the  Contracts  secured  by a  Manufactured  Home may be  further  secured  by a
mortgage or deed of trust on real estate.  Except as otherwise  specified in the
related Prospectus  Supplement,  the Contracts will be fully amortizing and will
bear  interest  at a fixed or variable  annual  percentage  rate (the  "Contract
Rate") or at a Contract  Rate which  steps up on a  particular  date (a "step-up
rate").

      If so  specified in the  Prospectus  Supplement,  the  Contract  Pool will
include notes or other evidences of indebtedness  (the "Mortgage Loans") secured
by a mortgage or deed of trust on one-to-four family residential properties (the
"Mortgaged  Properties").  The  Mortgage  Loans were  originated  or acquired by
Vanderbilt in the ordinary course of business.

      Vanderbilt  or, if  specified  in the  related  Prospectus  Supplement,  a
limited  purpose finance  subsidiary of Vanderbilt  organized and established by
Vanderbilt (the "Company"),  as seller of the Contracts, will represent that the
Manufactured  Homes securing the Contracts consist of manufactured  homes within
the  meaning  of 42  United  States  Code,  Section  5402(6),  which  defines  a
"manufactured  home" as "a  structure,  transportable  in one or more


                                       7
<PAGE>

sections,  which,  in the traveling mode, is eight body feet or more in width or
forty body feet or more in length,  or, when erected on site,  is three  hundred
twenty or more  square  feet,  and  which is built on a  permanent  chassis  and
designed to be used as a dwelling  with or without a permanent  foundation  when
connected  to the  required  utilities,  and  includes  the  plumbing,  heating,
air-conditioning,  and electrical  systems contained  therein;  except that such
term shall  include any  structure  which meets all the  requirements  of [this]
paragraph   except  the  size   requirements  and  with  respect  to  which  the
manufacturer  voluntarily  files a  certification  required by the Secretary [of
Housing and Urban Development] and complies with the standards established under
[this] chapter."

      For each Series of  Certificates,  the Company  will assign the  Contracts
constituting  the Contract Pool to the trustee  named in the related  Prospectus
Supplement (the "Trustee").  Vanderbilt,  as Servicer (in such capacity referred
to herein  as the  "Servicer"),  will  service  the  Contracts  pursuant  to the
Agreement.  See "Description of the Certificates -- Servicing." Unless otherwise
specified in the related Prospectus Supplement,  the contract documents relating
to Manufactured Housing Contracts will be held for the benefit of the Trustee by
the  Servicer  and the  principal  documents  relating  to  Mortgage  Loans  and
Land-and-Home  Contracts will be delivered to the Trustee or a custodian for the
benefit of the Trustee.

      Each Contract Pool will be composed of Contracts  bearing  interest at the
annual fixed and/or  variable  Contract Rates and/or step-up rates  specified in
the Prospectus  Supplement.  The Monthly Payments for Contracts bearing interest
at a step-up rate  (sometimes  referred to herein as "step-up  rate  Contracts")
will  increase  on the dates on which the  Contract  Rates are  stepped up. Each
registered  holder  of a  Certificate  will  be  entitled  to  receive  periodic
distributions, which will typically be monthly, of all or a portion of principal
on the  underlying  Contracts  or  interest  on the  principal  balance  of such
Certificate at the Remittance Rate, or both.

      The related  Prospectus  Supplement  will disclose in summary form for the
Contracts  contained in the related Contract Pool, among other things,  the year
of origination;  the range and the weighted average of Contract Rates; the range
of Loan-to-Value Ratios; the range and average of outstanding principal balances
as of the Cut-off Date;  the weighted  average term to scheduled  maturity as of
origination  and  as of  the  Cut-off  Date;  the  geographic  location  of  the
Manufactured  Homes  securing  the  Contracts;  the  percentage  and  amount  of
Contracts  secured by new or used  Manufactured  Homes; the aggregate  principal
balance of the Contracts;  and the last maturity date of any Contract. The Trust
Fund  may  include  monies  on  deposit  in a trust  account  (the  "Pre-Funding
Account") to be  established  with the Trustee,  which would be used to purchase
additional  Contracts  ("Subsequent  Contracts")  from the  Company  during  the
funding  period  specified  in the related  Prospectus  Supplement.  The related
Prospectus  Supplement  will specify the conditions that must be satisfied prior
to any transfer of Subsequent Contracts, including the requisite characteristics
of the Subsequent Contracts.

      The Company will make  representations  and warranties as to the types and
geographical distribution of the Contracts included in a Contract Pool and as to
the accuracy in all material  respects of certain  information  furnished to the
Trustee in respect of each such Contract. Upon a breach of any representation or
warranty  that   materially   and   adversely   affects  the  interests  of  the
Certificateholders  in a Contract,  the Company will be obligated either to cure
the breach in all material  respects,  to purchase the Contract or to substitute
another Contract as described below. This repurchase or substitution  obligation
constitutes the sole remedy available to the  Certificateholders  or the Trustee
for a breach of a representation or warranty by the Company. See "Description of
the Certificates -- Conveyance of Contracts."

                                 USE OF PROCEEDS

      Substantially all of the net proceeds to be received from the sale of each
Series  of  Certificates  will be  used by the  Company  for  general  corporate
purposes,  including  the  purchase  of the  Contracts,  cost  of  carrying  the
Contracts  until  sale of the  related  Certificates  and to pay other  expenses
connected with pooling the Contracts and issuing the Certificates.

                      VANDERBILT MORTGAGE AND FINANCE, INC.

      Vanderbilt was incorporated in 1977 in the State of Tennessee.  As of June
30,  2000,  Vanderbilt  had  total  assets of  approximately  $820  million  and
stockholder's  equity of  approximately  $375 million.  Vanderbilt,  an indirect
subsidiary of Clayton Homes, Inc. ("CHI"),  is engaged in the business of, among
other things, purchasing,  originating,  selling and servicing installment sales
contracts and installment loan agreements for  manufactured


                                       8
<PAGE>

housing and modular housing. CHI, through its affiliates, manufactures and sells
manufactured homes and modular homes, and owns, manages and markets manufactured
housing  communities.  Vanderbilt's  principal  office is  located  at 500 Alcoa
Trail, Maryville, Tennessee 37804, telephone number (865) 380-3000. An affiliate
of CHI acts as an insurance  broker for certain  types of  insurance,  including
hazard and credit life  insurance  policies,  some of which may cover certain of
the Contracts. Other affiliates of CHI reinsure hazard and credit life insurance
policies,  including  policies  that may cover  certain  of the  Contracts.  Two
separate indirect  subsidiaries of CHI,  Vanderbilt Life and Casualty  Insurance
Co., Ltd. and  Vanderbilt  Property and Casualty  Insurance Co., Ltd. may act as
reinsurer of insurance coverage relating to the Contracts.

      Vanderbilt  purchases and originates  manufactured housing contracts on an
individual  basis from its  principal  office.  Vanderbilt  arranges to purchase
manufactured  housing  installment  sales  contracts  originated by manufactured
housing  dealers  located in  approximately  29 states,  primarily  southern and
midwestern.  Most of these purchases are from dealers  indirectly  owned by CHI.
Dealers which are not owned by CHI must make an  application  to Vanderbilt  for
dealer approval. Upon satisfactory results of Vanderbilt's  investigation of the
dealer's  creditworthiness and general business  reputation,  Vanderbilt and the
dealer enter into a dealer agreement.

      In addition to purchasing  manufactured  housing contracts from dealers on
an individual  basis,  Vanderbilt  makes bulk purchases of manufactured  housing
contracts  and  services  on behalf  of other  owners  of  manufactured  housing
contracts that were not originally purchased or originated by Vanderbilt.  These
purchases may be from, and these servicing arrangements may be made with respect
to, the  portfolios of other  lenders or finance  companies,  the  portfolios of
governmental  agencies or  instrumentalities or the portfolios of other entities
that purchase and hold manufactured housing contracts.

      Vanderbilt  is actively  seeking  arrangements  by which it would  service
and/or  acquire  manufactured  housing  contracts  originated by other  lenders.
Vanderbilt's  management  currently  anticipates  it will  only  seek  servicing
responsibilities which relate to manufactured housing contracts.

                              UNDERWRITING POLICIES
General

      Customers  desiring to obtain financing from Vanderbilt  complete a credit
application  form.  In the  case of those  dealers  owned  by CHI,  the  manager
initially  evaluates the  application  and then  forwards it to  Vanderbilt  for
consideration. In the case of dealers that are not owned by CHI, the application
is transmitted to Vanderbilt for consideration.

      Credit  applications  are then evaluated by Vanderbilt's  credit officers.
With  respect  to those  customers  determined  to be  creditworthy,  Vanderbilt
requires a down payment in the form of cash,  the trade-in value of a previously
owned  manufactured  home, and/or the estimated value of equity in real property
pledged as  additional  collateral.  For  previously  owned homes,  the trade-in
allowance  accepted by the dealer must be consistent with the value of such home
determined  by Vanderbilt in light of current  market  conditions.  The value of
real property pledged as additional  collateral is estimated by personnel of the
dealer,  who are not  appraisers  but are  familiar  with the area in which  the
property is located.  The minimum  amount of the down payment is typically 5% of
the purchase  price.  The purchase  price includes the stated cash sale price of
the  manufactured  home, sales or other taxes and certain fees and set-up costs.
The balance of the purchase price and certain insurance  premiums  (including up
to five years of premiums  on  required  hazard  insurance)  are  financed by an
installment  sales contract  providing for a purchase money security interest in
the  manufactured  home and a  mortgage  on real  property,  if any,  pledged as
additional collateral.  Normally, the contracts originated by Vanderbilt provide
for equal monthly  payments,  generally over a period of five to thirty years at
fixed rates of interest.

      Vanderbilt's   underwriting   guidelines   generally   require  that  each
applicant's credit history, residence history,  employment history and income to
debt  payment  ratios be  examined.  There are no  requirements  on the basis of
which, if met, credit is routinely  approved;  or if they are not met, credit is
routinely denied. If in the judgment of Vanderbilt's credit manager an applicant
does  not  meet  minimum   underwriting   criteria,   there  generally  must  be
compensating  higher  ratings  with  respect to other  criteria  in order for an
applicant  to  be  approved.  Credit  managers  must  confirm  that  the  credit
investigation  gave a complete  and  up-to-date  accounting  of the  applicant's
creditworthiness.  Credit  managers are encouraged to obtain second  opinions on
loans for relatively  larger dollar amounts or those which,  in their  judgment,
tend to rank lower in terms of underwriting criteria.  Generally, the sum of the
monthly obligation for installment obligations,  including the manufactured home
loan  payment and monthly


                                       9
<PAGE>

site costs, should not exceed 50% of the applicant's gross monthly income. Since
January 1989  Vanderbilt  has, in addition to the above  considerations,  used a
credit  scoring  system to evaluate  credit  applicants.  The credit score of an
applicant is used as a further guide in determining  whether to extend credit to
the applicant.  All of the Mortgage  Loans  originated or acquired by Vanderbilt
are  underwritten  or   reunderwritten  by  Vanderbilt  in  a  manner  generally
consistent with the foregoing guidelines.

      In the case of a Contract Pool  containing  Contracts  originated by other
originators  and  acquired by  Vanderbilt  ("Acquired  Contracts"),  the related
Prospectus Supplement will describe such Contracts.

Various Financing Terms

      In addition to level  payment,  fixed rate  contracts,  Vanderbilt  offers
various other financing arrangements. Vanderbilt has developed financing options
such as contracts  with a 7 year term (compared to the industry norm of 15 to 30
years),  which provides  financing to its customers at a relatively low cost. In
January 1990,  Vanderbilt introduced a bi-weekly payment contract which provides
for  26  payments  a  year,  which  are  made  by  electronically  debiting  the
purchaser's  checking account.  In 1989,  Vanderbilt began originating  variable
rate Contracts which provide for periodic Contract Rate adjustments, In general,
the  Contract  Rate  equals  the  sum  of a  fixed  margin  and an  index  rate.
Vanderbilt's   originations  of  variable  rate  Contracts  has  increased  from
relatively few prior to 1994 to a high of 11,594  originations with an aggregate
dollar amount of approximately $430,240,983 in fiscal 1999.

      In 1996,  Vanderbilt  introduced  contracts  with  financing  terms  which
provide for an annual increase in monthly  payments over the first five years of
the term of the Contracts (the "Escalating  Principal  Payment  Contracts").  An
Escalating  Principal  Payment  Contract  provides  initially  for lower monthly
payments than if the contract were of a shorter term.  Each year for a period of
five years, the term of the Escalating Principal Payment Contract  automatically
converts to a shorter term, and the monthly payment  increases  accordingly.  At
year six, the monthly  payment  increases to a level monthly payment which fully
amortizes the remaining  principal  over a specified  term which is shorter than
the original term of the Escalating  Principal  Payment  Contract.  There are no
periods  in which the  Escalating  Principal  Payment  Contracts  have  negative
amortization.

      In 1998,  Vanderbilt introduced contracts which provide for Contract Rates
that  periodically  increase  over a certain  period of time (the  "Step-up Rate
Contracts").  Step-up  Rate  Contracts  provide for  periodic  increases  in the
applicable  interest rate at the end of certain intervals during the term of the
Contracts,  including at the end of each twelve month interval  during the first
three  years  following  origination  and at the end of each six month  interval
during the first eighteen  months  following  origination.  After the applicable
interest rate increase  period,  the Contract Rates are fixed.  The total amount
and  principal  portion of each  monthly  payment  that is due on a Step-up Rate
Contract at the time of each  adjustment to its Contract Rate will be determined
on a basis that would cause the  Contract  (which bear  interest at an increased
rate after such  adjustment) to be fully  amortized over its remaining term on a
level payment  basis.  There are no periods in which the Step-up Rate  Contracts
have negative amortization.

      During the last six fiscal years, Vanderbilt has become the most important
source of financing for  purchasers of CHI's homes.  In fiscal 1988,  Vanderbilt
originated  5,692  contracts,  in  fiscal  1993,  Vanderbilt  originated  10,880
contracts,  in fiscal 1994,  Vanderbilt  originated 12,401 contracts,  in fiscal
1995,  Vanderbilt  originated  13,857  contracts,  in  fiscal  1996,  Vanderbilt
originated  16,910 contracts and in fiscal 1997,  Vanderbilt  originated  21,691
contracts.  For fiscal year 1998,  Vanderbilt  originated 24,304 contracts.  For
fiscal year 1999, Vanderbilt originated 30,165 contracts.  For fiscal year 2000,
Vanderbilt  originated  26,161  contracts.  At June  30,  2000,  Vanderbilt  was
servicing  approximately  142,000  contracts  and an aggregate  dollar amount of
approximately  $3.9 billion,  of which Vanderbilt either  originated,  purchased
from dealers or acquired from other lenders approximately 130,000 contracts with
an aggregate dollar amount of approximately $3.7 billion.  Vanderbilt expects it
will continue to originate a significant portion of the financing for purchasers
of homes sold by CHI owned retail centers,  consistent with the overall level of
CHI's retail sales.

                              YIELD CONSIDERATIONS

      The  Remittance  Rates  and  the  weighted  average  Contract  Rate of the
Contracts  relating  to each  Series  of  Certificates  will be set forth in the
related Prospectus Supplement.

      Unless  otherwise  specified in the related  Prospectus  Supplement,  each
monthly  accrual of interest on a Contract is calculated at  one-twelfth  of the
product  of the  Contract  Rate and the  principal  balance  outstanding  on the
scheduled  payment  date  for  such  Contract  in the  preceding  month.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Remittance Rate
with respect to each Certificate will be calculated similarly.


                                       10
<PAGE>

      The Prospectus  Supplement for each Series will indicate that a lower rate
of principal  prepayments  than anticipated  would  negatively  affect the total
return to  investors  of any Class or such  sub-class  of  Certificates  that is
offered at a discount to its  principal  amount,  and a higher rate of principal
prepayments  than  anticipated  would  negatively  affect  the  total  return to
investors of any such Class or sub-class  of  Certificates  that is offered at a
premium to its principal amount or without any principal amount.

      If  a  Series  of   Certificates   contains   Classes  or  sub-classes  of
Certificates entitled to receive distributions of principal or interest or both,
in a specified order other than as a specified  percentage of each  distribution
of  principal  or interest or both,  the  Prospectus  Supplement  will set forth
information,  measured  relative to a prepayment  standard or model specified in
such Prospectus Supplement,  with respect to the projected weighted average life
of each such  Class or  sub-class  and the  percentage  of the  original  Stated
Balance of each such Class or sub-class  that would be  outstanding on specified
Remittance  Dates  for such  Series  based  on the  assumptions  stated  in such
Prospectus  Supplement,  including assumptions that prepayments on the Contracts
in the  related  Trust  Fund  are  made at rates  corresponding  to the  various
percentage of such prepayment standard or model.


                     MATURITY AND PREPAYMENT CONSIDERATIONS
Maturity

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Contracts will have maturities at origination of not more than 30 years.

Prepayment Considerations

      Contracts  generally  may be prepaid in full or in part  without  penalty.
Based on  Vanderbilt's  experience  with the portfolio of  manufactured  housing
contracts  which  it  services,  Vanderbilt  anticipates  that a  number  of the
contracts  will be  prepaid  prior  to their  maturity.  A  number  of  factors,
including  homeowner  mobility,   general  and  regional  economic   conditions,
competition among  manufactured  housing lenders and prevailing  interest rates,
may  influence  prepayments.  The  refinancing  of any Contract will result in a
prepayment in full of such Contract.  Declining interest rates and certain other
factors may result in an increased number of refinancings which would affect the
average life of the  Certificates.  In addition,  the repurchase of Contracts on
account of certain breaches of  representations  and warranties in the Agreement
have the effect of prepaying  such  Contracts.  Most of the Contracts  contain a
"due-on-sale"  clause that would permit the Servicer to accelerate  the maturity
of a Contract  upon the sale of the related  Manufactured  Home.  In the case of
those  Contracts that do contain  due-on-sale  clauses,  the Servicer may permit
assumptions of such Contracts if the purchaser of the related  Manufactured Home
satisfies the Vanderbilt's then-current underwriting standards.

      Information  regarding the  prepayment  model or any other rate of assumed
prepayment,  as applicable,  will be set forth in the Prospectus Supplement with
respect to a Series of Certificates.

      See  "Description of the Certificates -- Termination of the Agreement" for
a  description  of the  Company's or the  Servicer's  option to  repurchase  the
Contracts  comprising  part of a  Trust  Fund  when  the  aggregate  outstanding
principal  balance of such Contracts is less than a specified  percentage of the
initial  aggregate  outstanding  principal  balance of such  Contracts as of the
related  Cut-off  Date.  See also "The Trust Fund -- The  Contract  Pools" for a
description  of the  obligations of the Company to repurchase a Contract in case
of a breach of a representation or warranty relative to such Contract.

                         DESCRIPTION OF THE CERTIFICATES

      The  Certificates  of one or more series (each, a "Series") may be offered
and sold from time to time under this  Prospectus  and a Prospectus  Supplement.
Each Series of Certificates  will be issued  pursuant to a separate  pooling and
servicing agreement (each, an "Agreement") to be entered into among the Company,
as Seller,  Vanderbilt, as Servicer, the trustee named in the related Prospectus
Supplement (the  "Trustee") and such other parties,  if any, as are described in
the applicable Prospectus  Supplement.  The following summaries describe certain
provisions expected to be common to each Agreement and the related Certificates,
but do not purport to be complete and are subject to, and are qualified in their
entirety  by  reference  to, the  provisions  of the related  Agreement  and the
description set forth in the related Prospectus Supplement.  Section references,
if any,  contained herein refer to sections of the form of Agreement filed as an
exhibit to the  Registration  Statement of which this  Prospectus is a part


                                       11
<PAGE>

(the "Registration  Statement").  The portions of such sections described herein
may be contained in different numbered sections in the actual Agreement pursuant
to which any Series of  Certificates  is issued.  The  provisions of the form of
Agreement  filed  as an  exhibit  to the  Registration  Statement  that  are not
described  herein may differ from the  provisions of any actual  Agreement.  The
material  differences  will be described in the related  Prospectus  Supplement.
Capitalized  terms used herein and not otherwise  defined  herein shall have the
meanings  assigned to them in the form of  Agreement  filed as an exhibit to the
Registration Statement.

General

      The Certificates may be issued in one or more Classes or sub-classes (each
referred to in this  Prospectus as a "Class").  If the  Certificates of a Series
are issued in more than one Class,  the  Certificates of all or less than all of
such Classes may be sold pursuant to this Prospectus,  and there may be separate
Prospectus  Supplements  relating  to one or more of such  Classes so sold.  Any
reference herein to the Prospectus  Supplement relating to a Series comprised of
more  than  one  Class  should  be  understood  as a  reference  to  each of the
Prospectus  Supplements  relating to the Classes sold  hereunder.  Any reference
herein  to the  Certificates  of a Class  should be  understood  to refer to the
Certificates of a Class within a Series,  the Certificates of a sub-class within
a Series or all of the Certificates of a single-Class Series, as the context may
require.

      The  Certificates  of each Series will be issued in fully  registered form
only and  will  represent  the  interest  specified  in the  related  Prospectus
Supplement in a separate trust fund (the "Trust Fund")  created  pursuant to the
related Agreement. The Trust Fund will be held by the Trustee for the benefit of
the  Certificateholders.  Each Trust Fund will  generally  include (i) Contracts
(the "Contract Pool") which are subject to the Agreement from time to time, (ii)
amounts held in the  Certificate  Account  from time to time and (iii)  proceeds
from certain hazard insurance on individual Manufactured Homes, Modular Homes or
Mortgaged  Properties (or the related real estate,  in the case of Land-and-Home
Contracts) acquired by repossession, and may include a letter of credit, limited
guarantee of CHI, surety bond, pool insurance  policy,  cash reserve fund or any
other  form  of  credit  enhancement,  or any  combination  thereof.  Except  as
otherwise specified in the related Prospectus Supplement,  the Certificates will
be freely  transferable  and  exchangeable  at the corporate trust office of the
Trustee  at the  address  set forth in the  related  Prospectus  Supplement.  No
service  charge  will be made for any  registration  of  exchange or transfer of
Certificates,  but the Trustee may require  payment of a sum sufficient to cover
any tax or other governmental charge.

      Ownership of each Contract Pool may be evidenced by one or more classes of
Certificates,  each  representing the interest in the Contract Pool specified in
the  related  Prospectus  Supplement.   One  or  more  Classes  of  Certificates
evidencing interests in Contracts may be Subordinated  Certificates,  evidencing
the right of the holders thereof to receive any or a portion of distributions of
principal or interest or both on the Contracts  subordinate to the rights of the
holders of other Classes of Certificates ("Senior  Certificates") as provided in
the related  Prospectus  Supplement.  If a Series of Certificates  contains more
than one Class of Subordinated  Certificates,  distributions  and losses will be
allocated  among  such  Classes  in  the  manner  described  in  the  Prospectus
Supplement.

      A Series of Certificates may consist of Classes of Certificates evidencing
the right to receive distributions of principal or interest or both in the order
specified in the related  Prospectus  Supplement.  A Class of  Certificates of a
Series may be  divided  into two or more  sub-classes.  The  related  Prospectus
Supplement  will  specify  whether a Class has been so divided  and the terms of
each sub-class. The holders of each sub-class of a Class of Certificates will be
entitled to the percentages  (which may be 0%) of principal or interest payments
or  both  on the  related  Contracts  as  specified  in the  related  Prospectus
Supplement.   The  related  Prospectus   Supplement  will  specify  the  minimum
denomination  or initial  principal  amount of  Contracts  evidenced by a single
Certificate of each Class of Certificates of a Series (a "Single Certificate").

      Distributions of principal and interest on the  Certificates  will be made
on the payment dates set forth in the related  Prospectus  Supplement  (each,  a
"Remittance Date") to the persons in whose names the Certificates are registered
at the close of  business on the related  record date  specified  in the related
Prospectus  Supplement (the "Record Date").  Distributions will be made by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Certificate Register,  or, to the extent described in the related Agreement,  by
wire transfer,  except that the final distribution in retirement of Certificates
will be made only upon  presentation  and surrender of the  Certificates  at the
office or agency of the Trustee  specified in the final  distribution  notice to
Certificateholders.


                                       12
<PAGE>

Global Certificates

      The  Certificates of a Class may be issued in whole or in part in the form
of one or more global certificates  (each, a "Global  Certificate") that will be
deposited  with, or on behalf of, and registered in the name of a nominee for, a
depositary (the "Depositary")  identified in the related Prospectus  Supplement.
The description of the  Certificates  contained in this Prospectus  assumes that
the  Certificates  will be issued in definitive  form. If the  Certificates of a
Class  are  issued  in the  form of one or more  Global  Certificates,  the term
"Certificateholder"  should be understood to refer to the  beneficial  owners of
the  Global  Certificates,  and the  rights of such  Certificateholders  will be
limited as described under this subheading.

      Global Certificates will be issued in registered form. Unless and until it
is exchanged in whole or in part for  Certificates in definitive  form, a Global
Certificate may not be transferred  except as a whole by the Depositary for such
Global  Certificate  to a nominee  of such  Depositary  or by a nominee  of such
Depositary to such  Depositary or another  nominee of such Depositary or by such
Depositary or any such nominee to a successor of such Depositary or a nominee of
such successor.

      The  specific  terms of the  depositary  arrangement  with  respect to any
Certificates of a Class will be described in the related Prospectus  Supplement.
It is  anticipated  that the following  provisions  will apply to all depositary
arrangements:

      Upon the issuance of a Global Certificate,  the Depositary for such Global
Certificate will credit, on its book-entry registration and transfer system, the
respective   denominations  of  the  Certificates  represented  by  such  Global
Certificate  to the  accounts  of  institutions  that  have  accounts  with such
Depositary  ("participants").  Ownership  of  beneficial  interests  in a Global
Certificate  will be limited to  participants or persons that may hold interests
through   participants.   Ownership  of  beneficial  interests  in  such  Global
Certificate  will be  shown  on,  and the  transfer  of that  ownership  will be
effected only through,  records  maintained  by the  Depositary  for such Global
Certificate or by  participants or persons that hold through  participants.  The
laws of some states require that certain  purchasers of securities take physical
delivery of such  securities in definitive  form.  Such limits and such laws may
impair the ability to transfer beneficial interests in a Global Certificate.

      So long as the Depositary for a Global Certificate, or its nominee, is the
owner of such Global  Certificate,  such Depositary or such nominee, as the case
may be,  will be  considered  the  sole  owner  or  holder  of the  Certificates
represented  by such Global  Certificate  for all purposes  under the  Agreement
relating to such Certificates.  Except as set forth below,  owners of beneficial
interests in a Global  Certificate will not be entitled to have  Certificates of
the Series  represented  by such Global  Certificate  registered in their names,
will not receive or be entitled to receive physical  delivery of Certificates of
such Series in definitive  form and will not be considered the owners or holders
thereof under the Agreement governing such Certificates.

      Distributions  or payments on  Certificates  registered  in the name of or
held by a  Depositary  or its  nominee  will be  made to the  Depositary  or its
nominee,  as the case may be,  as the  registered  owner  for the  holder of the
Global  Certificate  representing such  Certificates.  In addition,  all reports
required under the  applicable  Agreement to be made to  Certificateholders  (as
described below under "Reports to Certificateholders")  will be delivered to the
Depositary  or its  nominee,  as the  case  may  be.  None of the  Company,  the
Servicer, the Trustee or any agent thereof (including any applicable Certificate
Registrar or Paying  Agent) will have any  responsibility  or liability  for any
aspect of the  records  relating to or  payments  made on account of  beneficial
ownership  interest in a Global  Certificate or for maintaining,  supervising or
reviewing any records  relating to such  beneficial  ownership  interests or for
providing reports to the related beneficial owners.

      The Company expects that the Depositary for Certificates of a Class,  upon
receipt of any distribution or payment in respect of a Global Certificate,  will
credit immediately participants' accounts with payments in amounts proportionate
to their respective  beneficial  interest in such Global Certificate as shown on
the  records of such  Depositary.  The Company  also  expects  that  payments by
participants to owners of beneficial  interests in such Global  Certificate held
through  such  participants  will  be  governed  by  standing  instructions  and
customary practices, as is now the case with securities held for the accounts of
customers  registered in "street name," and will be the  responsibility  of such
participants.

      If a Depositary  for  Certificates  of a Class is at any time unwilling or
unable to continue as Depositary and a successor  depositary is not appointed by
or on behalf of the Company  within the time period  specified in the


                                       13
<PAGE>

Agreement,  the Company  will cause to be issued  Certificates  of such Class in
definitive form in exchange for the related Global  Certificate or Certificates.
In addition,  the Company may at any time and in its sole  discretion  determine
not to have  any  Certificates  of a  Class  represented  by one or more  Global
Certificates  and, in such event,  will cause to be issued  Certificates of such
Class in  definitive  form in exchange  for the related  Global  Certificate  or
Certificates.  Further,  if  the  Company  so  specifies  with  respect  to  the
Certificates  of  a  Class,  an  owner  of a  beneficial  interest  in a  Global
Certificate representing  Certificates of such Class may, on terms acceptable to
the Company and the Depositary for such Global Certificate, receive Certificates
of such Class in definitive form. In any such instance, an owner of a beneficial
interest  in a Global  Certificate  will be  entitled  to  physical  delivery in
definitive  form  of  Certificates  of the  Class  represented  by  such  Global
Certificate equal in denominations to such beneficial  interest and to have such
Certificates registered in its name.

Conveyance of Contracts

      The Company will transfer,  assign,  set over and otherwise  convey to the
Trustee all right, title and interest of the Company in the Contracts, including
all security  interests  created  thereby and any related  mortgages or deeds of
trust,  all principal and interest  received on or with respect to the Contracts
(other than receipts of principal  and interest due on the Contracts  before the
Cut-off Date), all rights under certain hazard insurance policies on the related
Manufactured Homes, Modular Homes or Mortgaged Properties, if any, all documents
contained in the Contract files,  Land-and-Home  Contract files or Mortgage Loan
files,  as applicable,  and all proceeds  derived from any of the foregoing.  On
behalf of the Trust Fund, as the issuer of the related  Series of  Certificates,
the Trustee,  concurrently  with such  conveyance,  will execute and deliver the
Certificates to the order of the Company.  The Contracts will be as described on
a list attached to the  Agreement.  Such list will include the current amount of
monthly  payments  due on  each  Contract  as of the  date  of  issuance  of the
Certificates and the Contract Rate on each Contract. Such list will be available
for inspection by any Certificateholder at the principal executive office of the
Servicer. Prior to the conveyance of the Contracts to the Trustee, the Company's
operations  department  will  complete  a review of all of the  Contract  files,
Land-and-Home  Contract files and Mortgage Loan files, as applicable,  including
the certificates of title to, or other evidence of a perfected security interest
in, the  Manufactured  Homes,  confirming  the accuracy of the list of Contracts
delivered to the Trustee. Any Contract discovered not to agree with such list in
a manner that is materially  adverse to the interests of the  Certificateholders
will be repurchased by the Company or replaced with another Contract, or, if the
discrepancy  relates to the unpaid principal balance of a Contract,  the Company
may deposit cash in the separate account  maintained at an Eligible  Institution
in the name of the Trustee (the  "Certificate  Account") in an amount sufficient
to offset such discrepancy.

      The  Agreement  will  designate  the  Servicer  as  custodian  to maintain
possession,  as the Trustee's  agent,  of the Contracts and any other  documents
related to the  Manufactured  Homes or Modular  Homes (other than the  principal
documents relating to Land-and-Home Contracts and Mortgage Loans). To facilitate
servicing and save  administrative  costs,  the documents will not be physically
segregated from other similar documents that are in the Company's possession. In
order to give notice of the right, title and interest of the  Certificateholders
to the  Contracts,  the Company  will cause a UCC-1  financing  statement  to be
executed and filed by the Company  identifying the Company as the seller and the
Trustee as the buyer of the Contracts,  and the Company's accounting records and
computer systems will also reflect such sale and assignment. In addition, within
one week after the initial delivery of the  Certificates,  the Contracts will be
stamped to reflect their assignment to the Trustee.  However,  if through fraud,
negligence  or  otherwise,  a subsequent  purchaser  were able to take  physical
possession of the Contracts without  knowledge of the assignment,  the Trustee's
interest in the Contracts could be defeated. See "Risk Factors -- Risks relating
to  enforceability  of  the  contracts."  Unless  otherwise   specified  in  the
Prospectus  Supplement,  the  Agreement  will  designate  the Trustee or another
independent  custodian,  as the Trustee's  agent, to maintain  possession of the
principal documents relating to all Land-and-Home Contracts and Mortgage Loans.

      In general,  and except as otherwise  specified in the related  Prospectus
Supplement,  the Company will make certain representations and warranties in the
Agreement with respect to each Contract as of the Closing Date, including that:

            (a) as of the Cut-off  Date, or the date of  origination,  if later,
      the most recent scheduled payment was made or was not delinquent more than
      59 days (or such other number of days specified in the related  Prospectus
      Supplement);


                                       14
<PAGE>

           (b) no provision  of a Contract has been waived,  altered or modified
      in any  respect,  except by  instruments  or  documents  contained  in the
      Contract file, the Land-and-Home  Contract file or the Mortgage Loan file,
      as applicable;

           (c) each  Contract is a legal,  valid and binding  obligation  of the
      Obligor and is enforceable in accordance  with its terms (except as may be
      limited by laws affecting creditors' rights generally);

            (d) no  Contract  is  subject to any right of  rescission,  set-off,
      counterclaim or defense;

            (e) each Contract is covered by hazard insurance described under "--
      Servicing -- Hazard Insurance";

           (f) each  Contract  has been  originated  by a  manufactured  housing
      dealer or lender or Vanderbilt in the ordinary  course of such dealer's or
      lender's or  Vanderbilt's  business and, if  originated by a  manufactured
      housing  dealer or other lender,  was  purchased by the  Vanderbilt in the
      ordinary course of business;

           (g) no Contract  was  originated  in or is subject to the laws of any
      jurisdiction  whose laws would make the  transfer  of the  Contract  or an
      interest  therein to the  Trustee or a separate  trustee  pursuant  to the
      Agreement or pursuant to the Certificates unlawful;

           (h) each Contract complies with all requirements of law;

           (i) no Contract has been satisfied,  subordinated in whole or in part
      or rescinded and the Manufactured  Home securing the Contract has not been
      released from the lien of the Contract in whole or in part;

           (j)  each   Manufactured   Housing   Contract  creates  a  valid  and
      enforceable  first priority  security  interest in favor of the Company in
      the   Manufactured   Home  covered  thereby  and,  with  respect  to  each
      Land-and-Home  Contract and each Mortgage Loan,  the lien created  thereby
      has been recorded or will be recorded within six months, and such security
      interest or lien has been assigned by the Company to the Trustee;

            (k) all  parties to each  Contract  had  capacity  to  execute  such
      Contract;

           (l) no  Contract  has been  sold,  assigned  or  pledged to any other
      person and prior to the  transfer of the  Contracts  by the Company to the
      Trustee,  the Company had good and marketable  title to each Contract free
      and clear of any  encumbrance,  equity,  loan,  pledge,  charge,  claim or
      security  interest,  and was the sole owner and had full right to transfer
      such Contract to the Trustee;

            (m) as of the Closing Date there was no default,  breach,  violation
      or event  permitting  acceleration  under any Contract (except for payment
      delinquencies  permitted by clause (a) above),  no event which with notice
      and the expiration of any grace or cure period would constitute a default,
      breach,  violation or event permitting  acceleration  under such Contract,
      and the Company has not waived any of the foregoing;

           (n) as of the Closing Date there were,  to the best of the  Company's
      knowledge,  no liens or claims  which have been  filed for work,  labor or
      materials  affecting a Manufactured Home or any related Mortgaged Property
      securing a Contract,  which are or may be liens prior or equal to the lien
      of the Contract;

            (o)  each  Contract  other  than  a  step-up  rate  Contract  and an
      Escalating Payment Contract is:

                        (i) a  fully-amortizing  loan with a fixed Contract Rate
            and provides for level payments over the term of such Contract or

                        (ii) a loan with a variable interest rate;

           (p) each Contract contains customary and enforceable  provisions such
      as to render the rights and  remedies of the holder  thereof  adequate for
      realization against the collateral of the benefits of the security;

           (q) the  description of each Contract set forth in the list delivered
      to the Trustee is true and correct;

           (r)  there is only one original of each Contract;

           (s) none of the Contracts had a  Loan-to-Value  Ratio at  origination
      greater  than  100% (or such  other  percentage  amount  specified  in the
      related Prospectus Supplement);

           (t) at the time of origination of each Contract or for the percentage
      of Contracts set forth in the Prospectus  Supplement,  the Obligor was the
      primary resident of the related Manufactured Home;


                                       15
<PAGE>

            (u) other than the Land-and-Home Contracts or the Mortgage Loans, if
      any, the related Manufactured Home is not considered or classified as part
      of  the  real  estate  on  which  it is  located  under  the  laws  of the
      jurisdiction in which it is located as would render  unperfected or impair
      the priority of the security interest in such Manufactured Home, and as of
      the Closing Date such  Manufactured Home was, to the best of the Company's
      knowledge, free of damage and in good repair;

            (v) the related  Manufactured  Home is a "manufactured  home" within
      the meaning of 42 United States Code, Section 5402(6); and

           (w) each Contract is a "qualified  mortgage" under Section 860G(a)(3)
      of the Code and each  Manufactured  Home is "manufactured  housing" within
      the meaning of Section 25(e)(10) of the Code.

      Under the terms of the Agreement,  and subject to the conditions specified
in the preceding  paragraph and to the Company's option to effect a substitution
as described in the next paragraph,  the Company will be obligated to repurchase
for the  Repurchase  Price (as defined below) any Contract on the first business
day after  the first  Determination  Date  which is more than 90 days  after the
Company becomes aware, or should have become aware, or the Company's  receipt of
written  notice  from  the  Trustee  or  the  Servicer,   of  a  breach  of  any
representation  or  warranty  of the Company in the  Agreement  that  materially
adversely  affects the Trust Fund's  interest in any Contract if such breach has
not been cured.  The  "Repurchase  Price" for any Contract will be the remaining
principal  amount  outstanding  on such Contract on the date of repurchase  plus
accrued and unpaid  interest  thereon at its  Contract  Rate to the date of such
repurchase.  This repurchase obligation constitutes the sole remedy available to
the Trust Fund and the  Certificateholders  for a breach of a representation  or
warranty under the Agreement with respect to the Contracts (but not with respect
to any other breach by the Company of its obligations under the Agreement). If a
prohibited transaction tax under the REMIC provisions of the Code is incurred in
connection with such  repurchase,  distributions  otherwise  payable to Residual
Certificateholders will be applied to pay such tax. The Company will be required
to pay the amount of such tax that is not funded out of such distributions.

      In lieu of purchasing a Contract as specified in the preceding  paragraph,
during the two-year  period  following the Closing Date, the Company may, at its
option,  substitute an Eligible  Substitute  Contract (as defined below) for the
Contract that it is otherwise obligated to repurchase (referred to herein as the
"Replaced  Contract").  An "Eligible  Substitute  Contract"  is a Contract  that
satisfies,  as  of  the  date  of  its  substitution,  the  representations  and
warranties specified in the Agreement, has a Scheduled Principal Balance that is
not greater than the Scheduled Principal Balance of the Replaced Contract, has a
Contract  Rate  that is at least  equal  to the  Contract  Rate of the  Replaced
Contract and has a remaining term to scheduled maturity that is not greater than
the remaining term to scheduled maturity of the Replaced Contract.  In the event
that more than one Contract is substituted,  the above requirements with respect
to Scheduled  Principal  Balance,  Contract Rate and remaining term to scheduled
maturity  may be  satisfied  on an  aggregate  or  weighted  average  basis,  as
applicable.  The Company will be required to deposit in the Certificate  Account
cash in the amount,  if any,  by which the  Scheduled  Principal  Balance of the
Replaced Contract exceeds the Scheduled  Principal Balance of the Contract being
substituted. Such deposit will be deemed to be a partial principal prepayment.

Payments on Contracts

      Unless  otherwise  specified in the related  Prospectus  Supplement,  each
Certificate  Account will be a trust account  established  by the Servicer as to
each Series of Certificates  or a Group of  Certificates  within a Series in the
name of the Trustee (i) with a depository  institution,  the long-term unsecured
debt  obligations  of which at the time of any deposit  therein are rated within
the two highest  rating  categories  or such other  rating  category as will not
adversely  affect the rating assigned to the  Certificates by each rating agency
rating the  Certificates  of such Series,  (ii) with the trust  department  of a
depositary  institution,  (iii) in an account or accounts  the deposits in which
are fully insured by the Federal Deposit Insurance Corporation ("FDIC"), (iv) in
an account or  accounts  the  deposits  in which are insured by the FDIC (to the
limits  established by the FDIC), the uninsured  deposits in which are otherwise
secured such that, as evidenced by an opinion of counsel, the Certificateholders
have a claim with respect to the funds in the Certificate Account or a perfected
first priority security interest against any collateral securing such funds that
is superior to the claims of any other  depositors  or general  creditors of the
depository  institution with which the Certificate  Account is maintained or (v)
otherwise acceptable to the rating agency without reduction or withdrawal of the
rating assigned to the relevant Certificates.  The collateral eligible to secure
amounts  in the


                                       16
<PAGE>

Certificate Account is limited to United States government  securities and other
high-quality investments ("Eligible Investments").  A Certificate Account may be
maintained  as an interest  bearing  account,  or the funds held  therein may be
invested pending each succeeding Remittance Date in Eligible Investments.

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Servicer  will deposit in the  Certificate  Account the  following  payments and
collections received or made by it subsequent to the Cut-off Date:

            (i)  all  Obligor  payments  on  account  of  principal,   including
      principal prepayments, on the Contracts;

            (ii) all Obligor payments on account of interest on the Contracts;

            (iii) all  amounts  received  and  retained in  connection  with the
      liquidation  of defaulted  Contracts,  net of  liquidation  expenses ("Net
      Liquidation Proceeds");

            (iv) all  proceeds  received  under any  hazard  or other  insurance
      policy  covering any  Contract,  other than  proceeds to be applied to the
      restoration or repair of the Manufactured Home or released to Obligor;

            (v) any Advances  made as  described  under  "Advances"  and certain
      other  amounts  required  under  the  Agreement  to be  deposited  in  the
      Certificate Account;

            (vi) all amounts received from any credit enhancement  provided with
      respect to a Series of Certificates;

            (vii) all proceeds of any  Contract or property  acquired in respect
      thereof  repurchased  by the  Servicer,  or the  Company,  or otherwise as
      described above or under "Termination" below; and

            (viii)  all  amounts,  if any,  required  to be  transferred  to the
      Certificate Account from a Reserve Fund pursuant to the Agreement.

Distributions on Certificates

      Except as otherwise provided in the related Prospectus Supplement, on each
Remittance  Date,  the Trustee will  withdraw  from the  applicable  Certificate
Account and  distribute  to the  Certificateholders  of each Class (other than a
Series having a Class of Subordinated Certificates,  as described below), either
the specified interest of such Class in the Contract Pool times the aggregate of
all amounts on deposit in the  Certificate  Account as of the fifth Business Day
preceding  the  Remittance  Date or such other date as may be  specified  in the
related Prospectus  Supplement (the "Determination  Date"), or, in the case of a
Series of  Certificates  comprised of Classes  which have been assigned a Stated
Balance,  payments of interest and  payments in reduction of the Stated  Balance
from all amounts on deposit in the Certificate  Account as of the end of the Due
Period immediately prior to such Remittance Date, in the priority and calculated
in the manner set forth in the related  Prospectus  Supplement,  except, in each
case:  (i) all payments or  collections  due after the Due Period  preceding the
month in which the  Remittance  Date  occurs;  (ii) all  scheduled  payments  of
principal  and  interest  due on a date or dates  subsequent  to the Due  Period
preceding the Determination Date; (iii) amounts  representing  reimbursement for
Advances,  such  reimbursement  being  limited,  as  described  in  the  related
Prospectus  Supplement,  to amounts  received on  particular  Contracts  as late
collections  of  principal  or  interest  as to which the  Servicer  has made an
unreimbursed Advance; and (iv) amounts representing reimbursement for any unpaid
Servicing Fee and expenses from Liquidation Proceeds,  condemnation proceeds and
proceeds of insurance policies with respect to the related Contracts. The amount
of principal and interest specified in the related  Prospectus  Supplement to be
distributed  to  Certificateholders  is referred  to herein as the  "Certificate
Distribution  Amount."  The amounts on deposit in the  Certificate  Account on a
Determination  Date, less the amounts  specified in (i) through (iv) above, with
respect to a Series of Certificates having a Class of Subordinated Certificates,
are referred to herein as the "Available Distribution Amount."

      On  each  Remittance   Date,  the  Trustee  will  withdraw  the  Available
Distribution Amount from the applicable  Certificate Account and distribute such
amount to the Certificateholders of each Class or other specified persons in the
amounts and order of priority specified in the related Prospectus Supplement.

      Interest on the  Certificates  will be paid on the dates  specified in the
related Prospectus Supplement (each a "Remittance Date"), commencing on the date
specified  in  the  related  Prospectus   Supplement.   The  related  Prospectus
Supplement  will set forth  for each  Class or  sub-class  of  Certificates  the
interest  rate,  if any,  for each  such  Class or  sub-class  or the  method of
determining  such  interest  rate.  As  specified  in  the  related   Prospectus
Supplement,  Classes of a Series of Certificates  or sub-classes  within a Class
may be entitled to receive no interest


                                       17
<PAGE>

or  interest  which is not  proportionate  to the  principal  allocable  to such
Certificates.  Principal  collected on each  Contract,  including  any principal
prepayments,  will be  passed  through  on each  Remittance  Date,  unless  such
principal  has  previously  been  passed  through.  With  respect  to a Class or
sub-class of a Series having a Stated Balance, such distributions may be made in
the reduction of the Stated  Balance,  or in such other amounts as are specified
in the related Prospectus Supplement.

      Within the time  specified in the  Agreement  and described in the related
Prospectus  Supplement,  the  Servicer  will  furnish a statement to the Trustee
setting forth the amount to be  distributed  on the related  Remittance  Date on
account of principal and interest,  stated  separately,  and a statement setting
forth certain information with respect to the Contracts.

      If there are not sufficient  funds in the Certificate  Account to make the
full distribution to Certificateholders  described above on any Remittance Date,
the  Servicer  will  distribute  the funds  available  for  distribution  to the
Certificateholders  of each Class in accordance  with the  respective  interests
therein, except that Subordinated Certificateholders,  if any, will not, subject
to the limitations described in the related Prospectus  Supplement,  receive any
distributions  until Senior  Certificateholders  receive the Senior Distribution
Amount  plus,  to the extent  not paid,  the  aggregate  of amounts by which the
Senior  Distribution Amount for any Remittance Date exceeded the amount actually
paid on such  Remittance  Date plus  interest  at the related  Remittance  Rate.
Unless otherwise provided in the related Prospectus  Supplement,  the difference
between the amount which the Certificateholders would have received if there had
been  sufficient  eligible  funds  in the  Certificate  Account  and the  amount
actually distributed,  will be added to the amount which the  Certificateholders
are entitled to receive on the next Remittance Date.

      A Class or sub-class of Certificates may be Compound Interest Certificates
on which  interest will accrue,  but not be paid for the period set forth in the
related Prospectus Supplement.

      Special   Distributions.   To  the  extent  specified  in  the  Prospectus
Supplement  relating  to a  Series  of  Certificates,  one or  more  Classes  or
subclasses of which have been assigned a Stated Balance and having less frequent
than monthly  Remittance  Dates, such Classes or sub-classes may receive Special
Distributions in reduction of Stated Balance  ("Special  Distributions")  in any
month,  other than a month in which a Remittance Date occurs, if, as a result of
principal  prepayments  on the  Contracts  in the related  Contract  Pool or low
reinvestment yields, the Trustee determines,  based on assumptions  specified in
the related  Agreement,  that the amount of cash anticipated to be on deposit in
the  Certificate  Account  on the  next  Remittance  Date for  such  Series  and
available to be distributed to the Holders of the  Certificates  of such Classes
or  sub-classes  may be less than the sum of (i) the  interest  scheduled  to be
distributed to holders of the  Certificates  of such Classes or sub-classes  and
(ii) the  amount  to be  distributed  in  reduction  of Stated  Balance  of such
Certificates on such  Remittance  Date. Any such Special  Distributions  will be
made in the same  priority  and manner as  distributions  in reduction of Stated
Balance would be made on the next Remittance Date.

      Subordinated  Certificates  and  Reserve  Fund.  The  rights of a Class of
Certificateholders  of a  Series  to  receive  any  or a  specified  portion  of
distributions of principal or interest or both with respect to the Contracts, to
the extent  specified  in the related  Agreement  and  described  in the related
Prospectus   Supplement,   may  be   subordinated   to  such   rights  of  other
Certificateholders.  The  Prospectus  Supplement  with  respect  to a Series  of
Certificates  having a Class of Subordinated  Certificates will set forth, among
other things, the extent to which such Class is subordinated  (which may include
a  formula  for  determining  the  subordinated  amount or for  determining  the
allocation of the Available  Distribution  Amount among Senior  Certificates and
Subordinated  Certificates),  the  allocation  of losses  among the  Classes  of
Subordinated  Certificates  (which  may  include a  reduction  of the  principal
balance  of the  Classes  of  Subordinated  Certificates  in the  event  of such
losses),  the period or periods of such subordination,  the minimum subordinated
amount,  if any, and any distributions or payments which will not be affected by
such  subordination.  If specified  in the related  Prospectus  Supplement,  the
rights of the Subordinated  Certificateholders,  to the extent not subordinated,
may be on a parity  with those  Senior  Certificateholders.  This  subordination
feature is  intended  to enhance  the  likelihood  of regular  receipt by Senior
Certificateholders of the full amount of scheduled monthly payments of principal
and  interest  due them and to  protect  the Senior  Certificateholders  against
losses.

      If specified in the related Prospectus Supplement, the protection afforded
to the Senior  Certificateholders from the subordination feature described above
will be effected by the preferential right of such Certificateholders to receive
current distributions from the Contract Pool and, to the extent specified in the
related  Prospectus  Supplement,  by the  establishment  of a reserve  fund (the
"Reserve Fund").  The Reserve Fund may be funded, to the


                                       18
<PAGE>

extent  specified  in the related  Prospectus  Supplement,  by one or more of an
initial cash  deposit,  the  retention of specified  periodic  distributions  of
principal   or   interest   or   both   otherwise    payable   to   Subordinated
Certificateholders, or the provision of a letter of credit, limited guarantee of
CHI,  pool  insurance  policy or any other  form of credit  enhancement,  or any
combination  thereof.  Unless  otherwise  specified  in the  related  Prospectus
Supplement, the Reserve Fund will be part of the Trust Fund.

      The  subordination  features  and the  Reserve  Fund  described  above are
intended to enhance the  likelihood of timely  payment of principal and interest
and to protect the Senior Certificateholders and, to the extent specified in the
related Prospectus  Supplement,  Subordinated  Certificateholders  against loss.
However,  in  certain  circumstances  the  Reserve  Fund could be  depleted  and
shortfalls  could result.  If, on a particular  date when a distribution  is due
such  Certificateholders,  the  aggregate  amount of payments  received from the
obligors on the Contracts and Advances by the Servicer (as described  below), if
any,  and from the Reserve Fund of a Series,  if any, do not provide  sufficient
funds to make full  distributions to such  Certificateholders  of a Series,  the
amount of the shortfall may be added to the amount such  Certificateholders  are
entitled to receive on the next Remittance  Date. In the event the Reserve Fund,
if any, is depleted, such Senior Certificateholders and, to the extent specified
in  the   related   Prospectus   Supplement,   Subordinated   Certificateholders
nevertheless  will have a preferential  right to receive  current  distributions
from the Contract Pool. Such  Certificateholders  will bear their  proportionate
share of losses  realized  on  Contracts  to the extent  such  Reserve  Fund and
subordination feature are exhausted.

Advances

      If the amount  eligible for  distribution to the  Certificateholders  of a
Series of Certificates (or to Senior  Certificateholders only if so specified in
the  case  of  a  Series  of   Certificates   having  a  Class  of  Subordinated
Certificates)  on any Remittance  Date is less than the amount which is due such
Certificateholders  on such Remittance Date, the related  Agreement will provide
that the Servicer, under certain circumstances,  will make Advances of cash from
its own funds or from excess funds in the Certificate  Account not then required
to   be   distributed   to   Certificateholders,   for   distribution   to   the
Certificateholders  (other than  Subordinated  Certificateholders)  in an amount
equal to the  difference  between  the  amount due to them and the amount in the
Certificate  Account,   eligible  for  distribution  to  them  pursuant  to  the
Agreement,  but only to the extent such difference is due to delinquent payments
of principal  and interest for the  preceding  Due Period and only to the extent
the Servicer  determines such advances are recoverable  from future payments and
collections on the Contracts or otherwise,  as specified in the  Agreement.  The
Servicer's  obligation to make  Advances,  if any, may, be limited in amount and
the  Servicer may not be  obligated  to make  Advances  until all or a specified
portion of the Reserve  Fund,  if any, is  depleted.  Advances  are  intended to
maintain a regular flow of  scheduled  interest  and  principal  payments to the
Senior   Certificateholders,   not  to  guarantee  or  insure  against   losses.
Accordingly,  any funds so  advanced  are  recoverable  by the  Servicer  out of
amounts  received on particular  Contracts  which  represent late  recoveries of
principal or interest  with respect to which any such Advances were made or from
other funds in the Certificate Account.

Example of Distributions

      The  following  chart  sets  forth an example of the flow of funds for the
Remittance Date occurring in June 2000 for a Class with a fixed  Remittance Rate
in a hypothetical Series of Certificates with a Cut-off Date of April 26, 2000:

April 26, 2000 .......... (A)  Cut-off Date.

April 26 to May 25....... (B)  Due Period. Servicer receives scheduled  payments
                               on  the  Contracts and any Principal  Prepayments
                               made by Obligors and applicable interest thereon.

May 31 .................. (C   Record Date.

June 2 .................. (D)  Determination     Date.    Distribution   amounts
                               determined.

June 7 .................. (E)  Remittance Date. (Each Remittance Date is the 7th
                               day  of  each month  or,  if the 7th day is not a
                               business day, the next business day.)


                                       19
<PAGE>

      The  Original  Contract  Pool  Principal  Balance  will  be the  aggregate
Scheduled  Principal  Balance of the Contracts on April 26, 2000 after deducting
principal payments received before such date. Principal payments received before
April 26, and the accompanying interest payments, are not part of the Trust Fund
and  will not be  passed  through  to  Certificateholders.  Scheduled  payments,
Principal  Prepayments and Net Liquidation  Proceeds may be received at any time
during this period and will be distributed to Certificateholders on June 7. When
a Contract is prepaid in full,  interest on the amount prepaid is collected from
the Obligor only to the date of payment.  The Available  Distribution Amount for
the  distribution on June 7 is described under " -- Payments on Contracts" and "
-- Distributions  on the  Certificates"  above.  Distributions on June 7 will be
made to Certificateholders of record at the close of business on May 31. On June
2 (three  business  days  prior  to the  Remittance  Date),  the  Servicer  will
determine the amounts of principal and interest  which will be passed through on
June 7 to  Certificateholders.  On June 7, the amounts determined on June 2 will
be distributed to Certificateholders.  If a payment due in the Due Period ending
May 25 is received in the Due Period  ending in June,  such late payment will be
taken into account in determining the Available Distribution Amount for July 7.

      The flow of funds with  respect to any Series of  Certificates  may differ
from the above example, as specified in the related Prospectus Supplement.

Indemnification

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Agreement  requires the  Servicer to defend and  indemnify  the Trust Fund,  the
Trustee (including any agent of the Trustee) and the  Certificateholders  (which
indemnification  will  survive  any  removal of the  Servicer as servicer of the
Contracts)  against any and all costs,  expenses,  losses,  damages,  claims and
liabilities,  including  reasonable fees and expenses of counsel and expenses of
litigation  (a)  arising  from third  party  claims or actions in respect of any
action  taken or failed to be taken by the Servicer or a prior owner of Acquired
Contracts  or servicer on behalf of such owner with  respect to any  Contract or
Manufactured Home, (b) any failure by the Servicer to perform its obligations in
compliance with the standard of care set forth in the Agreement, and (c) for any
taxes which may at any time be asserted  with respect to, and as of the date of,
the  conveyance of the Contracts to the Trust Fund (but not including any income
or  franchise  taxes  or any  federal,  state or other  tax  arising  out of the
creation of the Trust Fund and the issuance of the Certificates or distributions
with respect thereto).

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
Agreement also requires the Servicer,  in connection with its duties as servicer
of the  Contracts,  to defend and indemnify the Trust Fund,  the Trustee and the
Certificateholders  (which  indemnification  will  survive  any  removal  of the
Servicer  as  servicer of the  Contracts)  against any and all costs,  expenses,
losses, damages, claims and liabilities,  including reasonable fees and expenses
of counsel and  expenses of  litigation,  in respect of any action  taken by the
Servicer with respect to any Contract while it was the Servicer.

Servicing

      Pursuant to the  Agreement,  the Servicer will service and  administer the
Contracts  assigned to the Trustee as more fully set forth  below.  The Servicer
will perform diligently all services and duties specified in each Agreement,  in
the  same  manner  as  prudent  lending  institutions  of  manufactured  housing
installment  sales  contracts  of the  same  type  as  the  contracts  in  those
jurisdictions  where the related  Manufactured Homes are located or as otherwise
specified in the  Agreement.  The duties to be  performed  by the Servicer  will
include collection and remittance of principal and interest payments, collection
of insurance claims and, if necessary, repossession. The Agreement provides that
the  Servicer  may  delegate  its  duties  under that  agreement  to one or more
entities (each a "Subservicer") that agrees to conduct such duties in accordance
with the  Agreement.  Notwithstanding  any such  delegation,  the Servicer  will
continue to be liable for all of its obligations under the Agreement.

      The Servicer will make  reasonable  efforts to collect all payments called
for under the Contracts and, consistent with the Agreement and any FHA insurance
and VA  guaranty,  will follow such  collection  procedures  as it follows  with
respect to mortgage loans or contracts serviced by it that are comparable to the
Contracts.

      Hazard  Insurance.  The terms of the Agreement will generally  require the
Servicer to cause to be  maintained  with  respect to each  Contract one or more
Hazard Insurance  Policies which provide,  at a minimum,  the same coverage as a
standard form fire and extended coverage  insurance policy that is customary for
manufactured  housing


                                       20
<PAGE>

or one-  to-four  family  residential  properties,  as  applicable,  issued by a
company authorized to issue such policies in the state in which the Manufactured
Home, Modular Home or Mortgaged  Property is located,  and in an amount which is
not less than the maximum  insurable value of such  Manufactured  Home,  Modular
Home or Mortgaged  Property or the principal balance due from the Obligor on the
related  Contract,  whichever  is less;  provided,  however,  that the amount of
coverage  provided by each Hazard  Insurance Policy shall be sufficient to avoid
the application of any coinsurance clause contained therein. When a Manufactured
Home or Modular  Home's  location was, at the time of origination of the related
Contract, within a federally-designated  special flood hazard area, the Servicer
shall also cause such flood insurance to be maintained,  which coverage shall be
at least equal to the minimum amount specified in the preceding sentence or such
lesser  amount as may be available  under the federal flood  insurance  program.
Each Hazard  Insurance  Policy  caused to be  maintained  by the Servicer  shall
contain a standard loss payee clause in favor of the Servicer and its successors
and  assigns.  If any  Obligor is in default in the  payment of  premiums on its
Hazard Insurance Policy or Policies, the Servicer shall pay such premiums out of
its own funds,  and may add separately such premium to the Obligor's  obligation
as  provided  by the  Contract,  but may not add such  premium to the  remaining
principal balance of the Contract.

      The Servicer may maintain,  in lieu of causing individual Hazard Insurance
Policies to be maintained with respect to each Manufactured  Home,  Modular Home
or  Mortgaged  Property,  and shall  maintain,  to the extent  that the  related
Contract does not require the Obligor to maintain a Hazard Insurance Policy with
respect to the related  Manufactured Home,  Modular Home or Mortgaged  Property,
one or more blanket insurance policies covering losses on the Obligor's interest
in the  Contracts  resulting  from the absence or  insufficiency  of  individual
Hazard Insurance Policies. Any such blanket policy shall be substantially in the
form and in the amount carried by the Servicer as of the date of this Agreement.
The  Servicer  shall pay the  premium  for such  policy  on the basis  described
therein and shall pay any  deductible  amount with  respect to claims under such
policy relating to the Contracts.  If the insurer  thereunder  shall cease to be
acceptable  to the Servicer,  the Servicer  shall  exercise its best  reasonable
efforts to obtain from another  insurer a placement  policy  comparable  to such
policy.

      If the Servicer shall have  repossessed a  Manufactured  Home on behalf of
the Trustee,  the Servicer  shall either (i)  maintain,  at its expense,  hazard
insurance with respect to such Manufactured  Home, or (ii) indemnify the Trustee
against  any  damage  to  such  Manufactured  Home  prior  to  resale  or  other
disposition.

      Evidence as to  Compliance.  Each  Agreement  will require the Servicer to
deliver to the Trustee a monthly report prior to each Remittance  Date,  setting
forth certain  information  regarding the Contract Pool and Certificates of such
Series as is specified in the related Prospectus Supplement. Each such report to
the Trustee will be accompanied  by a statement  from an appropriate  officer of
the  Servicer  certifying  the  accuracy  of such  report and  stating  that the
Servicer  has not  defaulted in the  performance  of its  obligations  under the
Agreement.  The  Servicer  will  deliver to the  Trustee  an annual  report of a
nationally  recognized  accounting  firm  stating  that such  firm has  examined
certain documents and records relating to the servicing of manufactured  housing
contracts  serviced  by the  Servicer  under  pooling and  servicing  agreements
similar to the Agreement and stating that, on the basis of such procedures, such
servicing has been conducted in compliance  with the  Agreement,  except for any
exceptions set forth in such report.

      Certain Matters  Regarding the Servicer.  The Servicer may not resign from
its obligations and duties under an Agreement  except upon a determination  that
its duties  thereunder are no longer  permissible  under applicable law. No such
resignation will become effective until the Trustee or a successor  servicer has
assumed the Servicer's obligations and duties under such Agreement. The Servicer
can only be removed as servicer pursuant to an Event of Termination as discussed
below.  Any person  with which the  Servicer is merged or  consolidated,  or any
corporation resulting from any merger,  conversion or consolidation to which the
Servicer is a party,  or any person  succeeding to the business of the Servicer,
will be the  successor  to the  Servicer  under  the  Agreement  so long as such
successor services at least $100 million of manufactured housing contracts.

      Each Agreement will also generally provide that neither the Servicer,  nor
any  director,  officer,  employee or agent of the  Servicer,  will be under any
liability  to the Trust Fund or the  Certificateholders  for any action taken or
for  restraining  from the taking of any action in good  faith  pursuant  to the
Agreement,  or for errors in  judgment;  provided,  however,  that  neither  the
Servicer nor any such person will be protected against any liability which would
otherwise  be imposed by reason of the  failure to perform  its  obligations  in
strict  compliance  with the standards of care set forth in the  Agreement.  The
Servicer  may, in its  discretion,  undertake  any such action which it may deem


                                       21
<PAGE>

necessary or desirable  with respect to the  Agreement and the rights and duties
of the parties thereto and the interests of the  Certificateholders  thereunder.
In such event,  the legal  expenses  and costs of such action and any  liability
resulting  therefrom will be expenses,  costs and  liabilities of the Trust Fund
and  the  Servicer  will  be  entitled  to be  reimbursed  therefor  out  of the
Certificate Account.

      Except  for  certain   representations  and  warranties  relating  to  the
contracts and certain other exceptions,  the Servicer's obligations with respect
to the Certificates are limited to its contractual servicing obligations.

      The Servicer shall keep in force throughout the term of this Agreement (i)
a policy or policies of insurance  covering  errors and omissions for failure to
maintain insurance as required by this Agreement, and (ii) a fidelity bond. Such
policy or policies and such fidelity bond shall be in such form and amount as is
generally  customary  among persons  which  service a portfolio of  manufactured
housing  contracts having an aggregate  principal amount of $100 million or more
and which are  generally  regarded  as  servicers  acceptable  to  institutional
investors.

      The Servicer,  to the extent practicable,  shall cause the Obligors to pay
all taxes and similar  governmental  charges when and as due. To the extent that
nonpayment  of any taxes or charges  would result in the creation of a lien upon
any  Manufactured  Home  having a  priority  equal or  senior to the lien of the
related Contract, the Servicer shall advance any such delinquent tax or charge.

      Servicing  Compensation and Payment of Expenses.  For its servicing of the
Contracts,  the Servicer will receive  servicing fees  ("Servicing  Fees") which
include a Monthly  Servicing  Fee (which the  Servicer  may assign) for each Due
Period (paid on the next succeeding  Remittance  Date) which,  unless  otherwise
stated  in the  related  Prospectus  Supplement,  will be equal to 1/12th of the
product of 1.25% and the Pool Scheduled  Principal  Balance for such  Remittance
Date.

      The Monthly Servicing Fee provides compensation for customary manufactured
housing  contract  third-party  servicing  activities  to be  performed  by  the
Servicer for the Trust Fund and for additional administrative services performed
by the  Servicer on behalf of the Trust  Fund.  Customary  servicing  activities
include  collecting  and  recording   payments,   communicating  with  obligors,
investigating  payment  delinquencies,  providing  billing  and tax  records  to
obligors  and  maintaining  internal  records  with  respect  to each  Contract.
Administrative  services  performed  by the Servicer on behalf of the Trust Fund
include calculating  distributions of  Certificateholders  and providing related
data processing and reporting services for  Certificateholders  and on behalf of
the Trustee. Expenses incurred in connection with the servicing of the Contracts
and paid by the Servicer from its Servicing  Fees include,  without  limitation,
payment of fees and expenses of  accountants,  payments of all fees and expenses
incurred in connection  with the  enforcement of Contracts  (except  Liquidation
Expenses) and payment of expenses incurred in connection with  distributions and
reports  to  Certificateholders.  The  Servicer  will be  reimbursed  out of the
Liquidation  Proceeds of a Liquidated  Contract  for all ordinary and  necessary
Liquidation Expenses incurred by it in realization upon the related Manufactured
Home.

      So long as the  Vanderbilt  is the  Servicer,  the  Servicer,  in its sole
discretion,  may, but is not  obligated  to,  liquidate a defaulted  Contract by
depositing into the  Certificate  Account an amount equal to (i) the outstanding
principal  balance of such Contract plus accrued and unpaid interest  thereon to
the Due Date in the Due Period in which such  deposit is made less (ii)  $2,000.
Vanderbilt  will not be  reimbursed  for any  Liquidation  Expenses  incurred in
connection  with any such Contract and will retain any  liquidation  proceeds in
respect thereof.  Vanderbilt has such option to liquidate defaulted Contracts in
that manner  because  such manner of  liquidation  is more  compatible  with its
record keeping systems.

      As part of its  Servicing  Fees the  Servicer  will  also be  entitled  to
retain,  as  compensation  for the  additional  services  provided in connection
therewith,  any fees for late payments made by Obligors,  extension fees paid by
Obligors  for the  extension  of  scheduled  payments  and  assumption  fees for
permitted  assumptions  of Contracts by purchasers  of the related  Manufactured
Homes.

      Any  person  with which the  Servicer  is merged or  consolidated,  or any
corporation resulting from any merger,  conversion or consolidation to which the
Servicer is a party,  or any person  succeeding to the business of the Servicer,
will be the  successor  to the  Servicer  under  the  Agreement  so long as such
successor has a net worth of at least $10 million and has serviced at least $100
million of  manufactured  housing  contracts for at least one year. The Servicer
may assign its rights and  delegate  its duties  under the  Agreement  (with the
prior written  consent of the Company if the  Vanderbilt  is not the  Servicer),
provided that any rating of the Certificates  then in effect will not be reduced


                                       22
<PAGE>

because  of such  assignment  and  delegation.  Upon  any  such  assignment  and
delegation,  the assigning  Servicer will not be liable for  obligations  of the
Servicer after such assignment.

      Events of  Termination.  Events of  Termination  under each Agreement will
include (i) any failure by the Servicer to distribute to the  Certificateholders
any required payment which continues unremedied for 5 days (or such other period
specified  in the  related  Prospectus  Supplement)  after the giving of written
notice;  (ii) any  failure  by the  Servicer  duly to  observe or perform in any
material  respect any other of its covenants or agreements in the Agreement that
materially and adversely affects the interests of Certificateholders,  which, in
either case, continues unremedied for 30 days after the giving of written notice
of such failure or breach; and (iii) certain events of insolvency,  readjustment
of debt,  marshalling of assets and liabilities or similar proceedings regarding
the  Servicer.  Notice as used herein  shall mean notice to the  Servicer by the
Trustee or the Company, or to the Company, the Servicer, if any, and the Trustee
by the Holders of Certificates  representing interests aggregating not less than
25% of the Trust Fund.

      Rights  Upon  Event of  Termination.  So long as an  Event of  Termination
remains  unremedied,  the  Trustee  may,  and at the  written  direction  of the
Certificateholders  of a Series evidencing interests  aggregating 25% or more of
the related Trust Fund, shall terminate all of the rights and obligations of the
Servicer  under  the  related  Agreement  and in and to the  Contracts,  and the
proceeds thereof,  whereupon  (subject to applicable law regarding the Trustee's
ability  to make  advances)  the  Trustee  or a  successor  Servicer  under  the
Agreement will succeed to all the  responsibilities,  duties and  liabilities of
the Servicer  under the Agreement  and will be entitled to similar  compensation
arrangements;  provided,  however,  that  neither the Trustee nor any  successor
servicer will assume any  obligation of the Company to repurchase  Contracts for
breaches of  representations  or warranties,  and the Trustee will not be liable
for any acts or omissions of the Servicer  occurring  prior to a transfer of the
Servicer's  servicing and related functions or for any breach by the Servicer of
any  of  its  obligations  contained  in  the  Agreement.  Notwithstanding  such
termination,  the  Servicer  shall be  entitled  to payment  of certain  amounts
payable to it prior to such  termination,  for services  rendered  prior to such
termination.  No such  termination  will  affect  in any  manner  the  Company's
obligation to repurchase  certain Contracts for breaches of  representations  or
warranties under the Agreement. In the event that the Trustee would be obligated
to succeed the Servicer but is unwilling or unable so to act, it may appoint, or
petition to a court of competent jurisdiction for the appointment of a Servicer.
Pending such appointment,  the Trustee is obligated to act in such capacity. The
Trustee and such successor may agree upon the servicing compensation to be paid,
which in no event may be greater than the compensation to the Servicer under the
Agreement. If the trustee in bankruptcy or similar official is appointed for the
Servicer,  and no Event of Termination other than the Servicer's  insolvency has
occurred,  such  trustee or other  official  may have the power to  prevent  the
Trustee from effecting a transfer of servicing.

      No  Certificateholder  will have any right under an Agreement to institute
any proceeding with respect to such Agreement unless such Holder  previously has
given to the  Trustee  written  notice of  default  and  unless  the  Holders of
Certificates  evidencing interests  aggregating not less than 25% of the related
Trust Fund requested the Trustee in writing to institute such  proceeding in its
own name as Trustee and have offered to the Trustee reasonable indemnity and the
Trustee for 60 days has neglected or refused to institute  any such  proceeding.
The Trustee will be under no obligation to take any action or institute, conduct
or defend any litigation under the Agreement at the request,  order or direction
of any of the  Holders of  Certificates,  unless  such  Certificateholders  have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which the Trustee may incur.

Reports to Certificateholders

      The  Servicer  or  the  Trustee,  as  applicable,  will  forward  to  each
Certificateholder  on  each  Remittance  Date,  or  as  soon  thereafter  as  is
practicable,  as specified  in the related  Prospectus  Supplement,  a statement
setting forth, among other things:

            (i) the amount of such  distribution  allocable  to principal on the
      Certificates;

            (ii) the amount of such  distribution  allocable  to interest on the
      Certificates;

           (iii) if the distribution to the  Certificateholders is less than the
      full  amount that would be  distributable  to such  Certificateholders  if
      there were  sufficient  eligible  funds in the  Certificate  Account,  the
      difference  between the aggregate  amounts of principal and interest which
      Certificateholders  would have received if there were sufficient  eligible
      funds in the Certificate Account and the amounts actually distributed;


                                       23
<PAGE>

           (iv) the  aggregate  amount  of  Advances,  if any,  by the  Servicer
      included in the amounts actually distributed to the Certificateholders;

           (v)   the outstanding principal balance of the Contracts; and

           (vi)  the  approximate   weighted  average  Remittance  Rate  of  the
      Contracts  during the Due Period  immediately  preceding  such  Remittance
      Date.

      In addition,  not more than 90 days after the end of each  calendar  year,
the Servicer  will furnish a report to each  Certificateholder  of record at any
time during  such  calendar  year (a) as to the  aggregate  of amounts  reported
pursuant  to (i) and (ii)  above for such  calendar  year or, in the event  such
person was a Certificateholder of record during a portion of such calendar year,
for the  applicable  portion  of such  year,  and (b)  such  information  as the
Servicer deems  necessary or desirable for  Certificateholders  to prepare their
tax  returns.  Information  in the  monthly and annual  reports  provided to the
Certificateholders  will  not  have  been  examined  and  reported  upon  by  an
independent public accountant. However, the Servicer will provide to the Trustee
annually  a  report  by  independent  public  accountants  with  respect  to the
servicing of the Contracts as described under "Evidence as to Compliance" above.

Amendment

      The  Agreement  may be amended by the Company and the Trustee  without the
consent of the Certificateholders, (i) to cure any ambiguity, (ii) to correct or
supplement  any  provision  therein  that may be  inconsistent  with  any  other
provision therein,  (iii) if an election (a "REMIC Election") has been made with
respect to a particular Series of Certificates to treat the Trust Fund as a real
estate  mortgage  investment  conduit  ("REMIC")  within the  meaning of Section
860D(a) of the Code, to maintain the REMIC status of the Trust Fund and to avoid
the  imposition  of  certain  taxes  on the  REMIC  or (iv) to  make  any  other
provisions  with respect to matters or questions  arising  under such  Agreement
that are not inconsistent with the provisions thereof, provided that such action
will  not  adversely  affect  in  any  material  respect  the  interests  of the
Certificateholders  of the related Series.  The Agreement may also be amended by
the   Company,   the   Servicer   and  the  Trustee  with  the  consent  of  the
Certificateholders  (other  than  holders of Residual  Certificates)  evidencing
interests  aggregating  not less than 51% of the Trust  Fund for the  purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of such  Agreement  or of  modifying in any manner the rights of the
Certificateholders;  provided,  however,  that no such amendment that reduces in
any manner the amount  of, or delay the timing of, any  payment  received  on or
with  respect  to  Contracts  which  are  required  to  be  distributed  on  any
Certificate  may be  effective  without  the consent of the holders of each such
Certificate.

Termination of the Agreement

      The  obligations  created by each  Agreement  will terminate upon the date
calculated as specified in the  Agreement,  generally  upon (i) the later of the
final payment or other liquidation of the last Contracts subject thereto and the
disposition  of all property  acquired  upon  foreclosure  of any  Land-and-Home
Contract or Mortgage Loan or repossession of any Manufactured  Home and (ii) the
payment to the  Certificateholders  of all amounts  held by the  Servicer or the
Trustee and  required to be paid to it pursuant to the  Agreement.  In addition,
the  Company or the  Servicer  may at its option  with  respect to any Series of
Certificates,  repurchase all Certificates or Contracts remaining outstanding at
such time as the aggregate  unpaid  principal  balance of such Contracts is less
than the percentage of the aggregate unpaid  principal  balance of the Contracts
on the  Cut-off  Date  specified  with  respect  to such  Series in the  related
Prospectus  Supplement.  Unless  otherwise  provided in the  related  Prospectus
Supplement,  the  repurchase  price  will  equal  the  principal  amount of such
Contracts plus accrued interest from the first day of the month of repurchase to
the first day of the next  succeeding  month at the Contract Rates borne by such
Contracts.

The Trustee

      The Prospectus  Supplement for a Series of  Certificates  will specify the
Trustee  under the  related  Agreement.  The  Trustee  may have  normal  banking
relationships  with  the  Company  or its  affiliates  and the  Servicer  or its
affiliates.


                                       24
<PAGE>

      The  Trustee may resign at any time,  in which  event the Company  will be
obligated  to appoint a  successor  Trustee.  The  Company  may also  remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement or if the Trustee becomes  insolvent.  The Trustee may also be removed
at any time by the holders of Certificates evidencing interests aggregating over
50% of the related Trust Fund as specified in the Agreement.  Any resignation or
removal of the Trustee and  appointment  of a successor  Trustee will not become
effective until acceptance of the appointment by the successor Trustee.

      The Trustee will make no  representation as to the validity or sufficiency
of the Agreement, the Certificates,  any Contract,  Contract file, Land-and-Home
Contract  file,  Mortgage  Loan  file or  related  documents,  and  will  not be
accountable  for the use or  application by the Company of any funds paid to the
Company,  as Seller,  in  consideration  of the conveyance of the Contracts,  or
deposited  into or withdrawn  from the  Certificate  Account by the Company,  as
Servicer. If no Event of Termination has occurred,  the Trustee will be required
to perform only those duties  specifically  required of it under the  Agreement.
However, upon receipt of the various certificates,  reports or other instruments
required to be  furnished to it, the Trustee will be required to examine them to
determine  whether they conform as to form to the requirements of the Agreement.
Whether or not an Event of Termination has occurred, the Trustee is not required
to expend or risk its own funds or otherwise  incur any  financial  liability in
the performance of its duties or the exercise of its powers if it has reasonable
grounds to believe that  repayment of such funds or adequate  indemnity  against
such risk or liability is not reasonably assured to it.

      Under the  Agreement,  the Servicer,  agrees to pay to the Trustee on each
Remittance  Date (a)  reasonable  compensation  for all services  rendered by it
hereunder  (which  compensation  shall not be limited by any provision of law in
regard  to  the  compensation  of a  trustee  of  any  express  trust)  and  (b)
reimbursement for all reasonable  expenses,  disbursements and advances incurred
or made by the  Trustee  in  accordance  with  any  provision  of the  Agreement
(including the reasonable compensation and the expenses and disbursements of its
agents and counsel), except any such expense,  disbursement or advance as may be
attributable to the Trustee's negligence or bad faith. The Company has agreed to
indemnify the Trustee for, and to hold it harmless against,  any loss, liability
or expense incurred without  negligence or bad faith on its part, arising out of
or in connection with the acceptance or administration of the Trust Fund and the
Trustee's  duties  thereunder,  including  the costs and  expenses of  defending
itself  against  any claim or  liability  in  connection  with the  exercise  or
performance of any of the Trustee's powers or duties thereunder.

                 DESCRIPTION OF FHA INSURANCE AND VA GUARANTEES

      Certain  of  the  Contracts,  may be  FHA-insured  or  VA-guaranteed,  the
payments upon which, subject to the following discussion, are insured by the FHA
under Title I of the National Housing Act or partially guaranteed by the VA.

      The regulations  governing FHA  manufactured  home insurance  provide that
insurance  benefits  are  payable  upon  the  repossession  and  resale  of  the
collateral  and  assignment of the contract to the United  States  Department of
Housing and Urban Development ("HUD"). With respect to a defaulted FHA contract,
the servicer must follow applicable  regulations before initiating  repossession
procedures.  These  regulations  include  requirements that the lender arrange a
face-to-face  meeting with the borrower,  initiate a  modification  or repayment
plan, if feasible, and give the borrower 30 days' notice of default prior to any
repossession.  The  insurance  claim  is paid in cash by HUD.  For  manufactured
housing  contracts,  the amount of insurance  benefits  generally paid by FHA is
equal to 90% of the sum of (i) the unpaid  principal  amount of the  Contract at
the date of  default  and  uncollected  interest  earned to the date of  default
computed at the Contract Rate, after deducting the best price obtainable for the
collateral (based in part on a HUD-approved  appraisal) and all amounts retained
or collected by the lender from other sources with respect to the Contract, (ii)
accrued and unpaid  interest on the unpaid  amount of the Contract from the date
of default to the date of  submission of the claim plus 15 calendar days (but in
no event more than nine months) computed at a rate of 7% per annum,  (iii) costs
paid to a dealer or other third party to repossess and preserve the Manufactured
Home,  (iv) the amount of any sales  commission  paid to a dealer or other third
party for the  resale  of the  property,  (v) with  respect  to a  Land-and-Home
Contract,  property  taxes,  special  assessments  and other similar charges and
hazard insurance premiums,  prorated to the date of disposition of the property,
(vi) uncollected  court costs,  (vii) legal fees, not to exceed $500, and (viii)
expenses for  recording  the  assignment  of the lien on the  collateral  to the
United States.


                                       25
<PAGE>

      The insurance available to a lender under FHA Title I insurance is subject
to the limit of a reserve amount equal to ten percent of the original  principal
balance of all Title I insured loans  originated by the lender,  which amount is
reduced by all  claims  paid to the  lender  and by an annual  reduction  in the
reserve amount of ten percent of the reserve  amount,  and which is increased by
an amount  equal to ten  percent of the  original  principal  balance of insured
loans subsequently  originated by the lender. As of June 30, 2000,  Vanderbilt's
Title I reserve amount was approximately $12,863,433, which amount was available
to  pay  claims  in  respect  of   approximately   $124,363,450  of  FHA-insured
manufactured  housing  contracts  serviced by  Vanderbilt.  If  Vanderbilt  were
replaced as Servicer of the Contracts under the Agreement,  it is not clear from
the FHA  regulations  what portion of this reserve amount would be available for
claims in respect of the FHA-insured Contracts.  The obligation to pay insurance
premiums to FHA is the obligation of Vanderbilt,  as servicer of the FHA-insured
Contracts.

      The  maximum  guarantee  that may be issued by the VA for a  VA-guaranteed
contract  is the lesser of (a) the lesser of  $20,000  and 40% of the  principal
amount  of the  contract  and (b) the  maximum  amount of  guaranty  entitlement
available to the obligor  veteran  (which may range from  $20,000 to zero).  The
amount  payable  under the  guarantee  will be a  percentage  of the VA contract
originally  guaranteed applied to indebtedness  outstanding as of the applicable
date of computation  specified in the VA  regulations,  interest  accrued on the
unpaid balance of the loan to the  appropriate  date of computation  and limited
expenses of the contract  holder,  but in each case only to the extent that such
amounts have not been  recovered  through resale of the  manufactured  home. The
amount  payable  under  the  guarantee  may  in no  event  exceed  the  original
guarantee.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

      The following  discussion  contains  summaries of certain legal aspects of
Manufactured  Housing  Contracts,  Land-and-Home  Contracts and Mortgage  Loans,
which are  general in  nature.  Because  such  legal  aspects  are  governed  by
applicable state law (which laws may differ substantially), the summaries do not
purport to be  complete  nor reflect the laws of any  particular  state,  nor to
encompass  the laws of all  states in which the  security  for the  Manufactured
Housing Contracts,  Land-and-Home  Contracts or Mortgage Loans is situated.  The
summaries are qualified in their entirety by reference to the applicable federal
and state laws  governing  the  Manufactured  Housing  Contracts,  Land-and-Home
Contracts or Mortgage Loans.

The Manufactured Housing Contracts

      General.  As a result of the  assignment  of the Contracts to the Trustee,
the Trust Fund will succeed  collectively  to all of the rights  (including  the
right to receive payment on the Contacts) and will assume the obligations of the
obligee under the Contracts.  Each Manufactured  Housing Contract evidences both
(a) the obligation of the Obligor to repay the loan evidenced  thereby,  and (b)
the grant of a security interest in the Manufactured Home to secure repayment of
such  loan.  Certain  aspects  of  both  features  of the  Manufactured  Housing
Contracts are described more fully below.

      The  Manufactured  Housing  Contracts  generally  are  "chattel  paper" as
defined in the  Uniform  Commercial  Code (the "UCC") in effect in the states in
which the Manufactured Homes initially were registered. Pursuant to the UCC, the
sale of chattel paper is treated in a manner similar to perfection of a security
interest  in chattel  paper.  Under the  Agreement,  the  Servicer  will  retain
possession of the Manufactured  Housing  Contracts (other than the Land-and-Home
Contracts) as custodian for the Trustee,  and will make an appropriate filing of
a UCC-1  financing  statement  in  Tennessee  to give  notice  of the  Trustee's
ownership  of the  Manufactured  Housing  Contracts.  The  Manufactured  Housing
Contracts  will be stamped to reflect their  assignment  from the Company to the
Trustee.  However,  if through  negligence,  fraud,  or otherwise,  a subsequent
purchaser  were able to take  physical  possession of the  Manufactured  Housing
Contracts  without  notice of such  assignment,  the Trustee's  interest in such
Contracts could be defeated.

      Security  Interests in the  Manufactured  Homes.  The  Manufactured  Homes
securing the Manufactured  Housing Contracts may be located in all 50 states and
the  District of Columbia and Puerto Rico.  Security  interests in  manufactured
homes may be  perfected  either by notation of the secured  party's  lien on the
certificate  of title or by delivery of the required  documents and payment of a
fee to the state  motor  vehicle  authority,  depending  on state  law.  In some
nontitle states,  perfection  pursuant to the provisions of the UCC is required.
Vanderbilt effects such notation or delivery of the required documents and fees,
and obtains  possession of the  certificate of title,  as


                                       26
<PAGE>

appropriate  under  the  laws  of the  state  in  which a  Manufactured  Home is
registered.  In the event Vanderbilt  fails,  due to clerical errors,  to effect
such notation or delivery,  or files the security  interest  under the wrong law
(for example,  under a motor vehicle title statute rather than under the UCC, in
a few states),  the  Certificateholders  may not have a first priority  security
interest in the Manufactured Home securing a Manufactured  Housing Contract.  As
manufactured  homes have  become  larger and have been  attached  to their sites
without any  apparent  intention  to move them,  courts in many states have held
that manufactured homes, under certain circumstances, may become subject to real
estate  title  and  recording  laws.  As a  result,  a  security  interest  in a
manufactured  home  could be  rendered  subordinate  to the  interests  of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws,  the holder of the security  interest must file either a "fixture  filing"
under the provision of the UCC or a real estate  mortgage  under the real estate
laws of the state where the home is located.  See  "Land-and-Home  Contracts and
Mortgage  Loans" below.  These  filings must be made in the real estate  records
office  of the  county  where  the  home is  located.  Substantially  all of the
Manufactured Housing Contracts contain provisions  prohibiting the borrower from
attaching  the  Manufactured  Home to its site. So long as the borrower does not
violate this agreement,  a security  interest in the  Manufactured  Home will be
governed by the  certificate  of title laws or the UCC,  and the notation of the
security interest on the certificate of title or the filing of the UCC financing
statement will be effective to maintain the priority of the security interest in
the Manufactured  Home. If, however, a Manufactured Home becomes attached to its
site, other parties could obtain an interest in the  Manufactured  Home which is
prior  to  the  security  interest  originally  retained  by the  seller  of the
Manufactured  Housing Contracts and transferred to the Company. The Company will
represent that at the date of the initial  issuance of the related  Certificates
it has obtained a perfected first priority  security interest by proper notation
or delivery of the required documents and fees with respect to substantially all
of the Manufactured Homes securing the Manufactured Housing Contracts.

      The Company will assign the security interest in the Manufactured Homes to
the  Trustee on behalf of the  Certificateholders.  Neither  the Company nor the
Trustee will amend the  certificates of title to identify the Trustee as the new
secured  party,  and  neither  the Company  nor the  Servicer  will  deliver the
certificates  of  title to the  Trustee  or note  thereon  the  interest  of the
Trustee.  Accordingly, the Company, or such other originator of the Manufactured
Housing  Contracts as provided herein,  will continue to be named as the secured
party on the certificates of title relating to the  Manufactured  Homes. In some
states,  such  assignment is an effective  conveyance of such security  interest
without amendment of any lien noted on the related  certificate of title and the
new  secured  party  succeeds  to the  Company's  rights as the  secured  party.
However,  in some states in the absence of an  amendment to the  certificate  of
title, such assignment of the security interest in the Manufactured Home may not
be held  effective or such  security  interests  may not be perfected and in the
absence of such  notation or  delivery to the  Trustee,  the  assignment  of the
security  interest  in  the  Manufactured  Home  may  not be  effective  against
creditors of the Company or a trustee in bankruptcy of the Company.

      In the absence of fraud, forgery or affixation of the Manufactured Home to
its  site by the  Manufactured  Home  owner,  or  administrative  error by state
recording officials,  the notation of the lien of the Company on the certificate
of title or delivery of the required  documents  and fees will be  sufficient to
protect the Certificateholders  against the rights of subsequent purchasers of a
Manufactured  Home or  subsequent  lenders  who take a security  interest in the
Manufactured Home. If there are any Manufactured Homes as to which the Company's
security interest is not perfected,  such security interest would be subordinate
to, among others,  subsequent purchasers for value of the Manufactured Homes and
holders  of  perfected  security  interests.  There  also  exists  a risk in not
identifying  the Trustee as the new secured  party on the  certificate  of title
that, through fraud or negligence, the security interest of the Trustee could be
released.

      In the event  that the owner of a  Manufactured  Home  moves it to a state
other than the state in which such  Manufactured  Home  initially is registered,
under  the  laws of  certain  states  the  perfected  security  interest  in the
Manufactured  Home would  continue  for four months  after such  relocation  and
thereafter only if and after the owner  re-registers  the  Manufactured  Home in
such state.  If the owner were to relocate a Manufactured  Home to another state
and not re-register the  Manufactured  Home in such state, and if steps were not
taken to re-perfect the Trustee's  security interest in such state, the security
interest in the  Manufactured  Home would cease to be  perfected.  A majority of
states  generally  require  surrender of a certificate of title to re-register a
Manufactured  Home;  accordingly,  the Company must  surrender  possession if it
holds  certificate  of  title  to such  Manufactured  Home  or,  in the  case of
Manufactured  Homes registered in states which provide for notation of lien, the
Company  would  receive  notice of  surrender  if the  security  interest in the
Manufactured Home is noted on the certificate of title.


                                       27
<PAGE>

Accordingly,  the Company would have the  opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate  of title for  registration  of a  Manufactured  Home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured  housing  conditional  sales contracts,  the Company takes steps to
effect  such   re-perfection  upon  receipt  of  notice  of  re-registration  or
information from the obligor as to relocation. Similarly when an Obligor under a
Contract sells a Manufactured Home, the Company must surrender possession of the
certificate  of title or will  receive  notice  as a  result  of its lien  noted
thereon and accordingly will have an opportunity to require  satisfaction of the
related  manufactured  housing  conditional sales contract before release of the
lien.  Under the Agreement,  the Company is obligated to take such steps, at the
Company's expense, as are necessary to maintain perfection of security interests
in the Manufactured Homes.

      Under  the  laws  of  most  states,  liens  for  repairs  performed  on  a
Manufactured  Home and liens for  personal  property  taxes take  priority  over
perfected security  interests.  The Company will represent in the Agreement that
it has no  knowledge  of any such liens with  respect to any  Manufactured  Home
securing  payment on any Contract.  However,  such liens could arise at any time
during  the term of the  Contract.  No notice  will be given to the  Trustee  or
Certificateholders in the event such a lien arises.

      Enforcement of Security  Interests in Manufactured  Homes. The Servicer on
behalf of the Trustee, to the extent required by the related Agreement, may take
action to enforce the Trustee's  security  interest with respect to Contracts in
default by  repossession  and resale of the  Manufactured  Homes  securing  such
Defaulted Contracts.  So long as the Manufactured Home has not become subject to
real estate  laws,  a creditor  can  repossess a  Manufactured  Home  securing a
Contract by voluntary surrender, by "self-help"  repossession that is "peaceful"
(i.e.,  without  breach of the peace) or, in the absence of voluntary  surrender
and the ability to repossess  without breach of the peace, by judicial  process.
The holder of a Contract  must give the debtor a number of days'  notice,  which
varies from 10 to 30 days depending on the state,  prior to  commencement of any
repossession.  The UCC  and  consumer  protection  laws  in  most  states  place
restrictions  on  repossession  sales,  including  requiring prior notice to the
debtor and commercial  reasonableness  in effecting such a sale. The law in most
states also requires that the debtor be given notice of any sale prior to resale
of the unit so that the debtor may redeem at or before such resale. In the event
of such  repossession  and resale of a  Manufactured  Home, the Trustee would be
entitled  to be paid out of the sale  proceeds  before  such  proceeds  could be
applied to the payment of the claims of  unsecured  creditors  or the holders of
subsequently perfected security interests or, thereafter, to the debtor.

      Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency  judgment  from a debtor for any  deficiency  on  repossession  and
resale of the  manufactured  home securing such a debtor's loan.  However,  some
states impose  prohibitions  or  limitations  on  definitions  or limitations on
deficiency  judgments,  and in many cases the defaulting  borrower would have no
assets with which to pay a judgment.

      Certain other statutory provisions, including federal and state bankruptcy
and insolvency  laws and general  equitable  principles,  may limit or delay the
ability of a lender to repossess  and resell  collateral or enforce a deficiency
judgment.

      Under the terms of the federal  Soldier's and Sailor's Civil Relief Act of
1940,  as amended (the "Relief  Act"),  an Obligor who enters  military  service
after the origination of such Obligor's Contract  (including an Obligor who is a
member  of the  National  Guard  or is in  reserve  status  at the  time  of the
origination  of the  Contract  and is later  called to  active  duty) may not be
charged  interest above an annual rate of 6% during the period of such Obligor's
active duty status,  unless a court orders  otherwise  upon  application  of the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate  period of time,  on the ability of the  Servicer to collect  full
amounts of  interest  on certain of the  Contracts.  Any  shortfall  in interest
collections  resulting from the application of the Relief Act, to the extent not
covered by the  subordination  of a Class of  Subordinated  Certificates,  could
result in losses to the holders of a Series of  Certificates.  In addition,  the
Relief Act imposes limitations which would impair the ability of the Servicer to
foreclose on an affected  Contract  during the  Obligor's  period of active duty
status. Thus, in the event that such a Contract goes into default,  there may be
delays and losses  occasioned by the inability to realize upon the  Manufactured
Home in a timely fashion.


                                       28
<PAGE>

Land-and-Home Contracts and Mortgage Loans

      General. The Land-and-Home Contracts and Mortgage Loans will be secured by
either first  mortgages or deeds of trust,  depending upon the applicable law in
the state in which the underlying property is located. A mortgage creates a lien
upon the real  property  described in the  mortgage.  There are two parties to a
mortgage:  the mortgagor,  who is the borrower,  and the  mortgagee,  who is the
lender.  In a mortgage  state,  the mortgagor  delivers to the mortgagee a note,
bond or other instrument  evidencing the loan and the mortgage.  Although a deed
of trust is  similar  to a  mortgage,  a deed of trust  has three  parties:  the
borrower, a lender as beneficiary, and a third-party grantee called the trustee.
Under the deed of trust, the borrower conveys title to the property, irrevocably
until the debt is paid, in trust, generally with a power of sale, to the trustee
to secure payment of the loan. The trustee's authority under a deed of trust and
the  mortgagee's  authority  under  a  mortgage  are  governed  by  the  express
provisions of the deed of trust or mortgage, applicable law, and, in some cases,
with respect to the deed of trust, the directions of the beneficiary.

      Foreclosure.  Foreclosure  of a  mortgage  is  generally  accomplished  by
judicial  action.  Generally,  the  action  is  initiated  by  service  of legal
pleadings  upon all parties  having an interest of record in the real  property.
Delays  in  completion  of  the   foreclosure   occasionally   may  result  from
difficulties  in  locating  necessary  parties.  When the  mortgagee's  right to
foreclosure is contested,  the legal proceedings  necessary to resolve the issue
can  be  time-consuming  and  expensive.  After  the  completion  of a  judicial
foreclosure  proceeding,  the court  may issue a  judgment  of  foreclosure  and
appoint a receiver or other officer to conduct the sale of the property. In some
states,  mortgages may also be foreclosed by advertisement,  pursuant to a power
of sale provided in the mortgage.  Foreclosure of mortgage by  advertisement  is
essentially  similar to foreclosure of a deed of trust by non-judicial  power of
sale.

      Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale under a specific  provision in the deed of trust that  authorizes
the  trustee  to sell the  property  to a third  party  upon any  default by the
borrower under the terms of the note or deed of trust. In certain  states,  such
foreclosure  also may be  accomplished by judicial action in the manner provided
for by foreclosure of mortgages. In some states the trustee must record a notice
of  default  and send a copy to the  borrower-trustor  and to any person who has
recorded a request for a copy of a notice of sale. In addition, the trustee must
provide  notice in some  states to any other  individual  having an  interest of
record in the real property,  including any junior  lienholders.  If the deed of
trust is not reinstated within any applicable cure period, a notice of sale must
be posted in a public  place and,  in most  states,  published  for a  specified
period of time in one or more newspapers.  In addition,  some state laws require
that a copy of the  notice  of sale be posted  on the  property  and sent to all
parties having an interest in the property.

      In some states, the  borrower-trustor  has the right to reinstate the loan
at any time  following  default  until  shortly  before the  trustee's  sale. In
general,  the borrower,  or any other person having a junior  encumbrance on the
real estate,  may, during a reinstatement  period cure the default by paying the
entire  amount in arrears plus the costs and expenses  incurred in enforcing the
obligation.  Certain state laws control the amount of  foreclosure  expenses and
costs, including attorneys' fees, that may be recovered by a lender.

      In the case of foreclosure under either a mortgage or a deed of trust, the
sale by the receiver or other designated officer, or by the trustee, is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings,  it is
not common for a third party to purchase the property at the  foreclosure  sale.
Rather,  the  lender  generally  purchases  the  property  from the  trustee  or
receiver.  Thereafter,  subject to the right of the  borrower  in some states to
remain in possession  during the redemption  period,  the lender will assume the
burden of  ownership,  including  obtaining  hazard  insurance  and making  such
repairs at its own expense as are necessary to render the property  suitable for
sale.  The lender  commonly will obtain the services of a real estate broker and
pay the  broker a  commission  in  connection  with  the  sale of the  property.
Depending  upon  market  conditions,  the  ultimate  proceeds of the sale of the
property may not equal the lender's investment in the property.

      Rights of Redemption. In some states, after the sale pursuant to a deed of
trust or foreclosure of a mortgage,  the borrower and certain  foreclosed junior
lienors are given a statutory  period in which to redeem the  property  from the
foreclosure  sale. In certain other states,  this right of redemption (i) may be
waived or (ii) applies only to sale following judicial foreclosure, and not sale
pursuant to a  non-judicial  power of sale.  In most  states  where the right of
redemption  is  available,  statutory  redemption  may occur upon payment of the
foreclosure purchase price, accrued interest and taxes. In some states the right
to redeem is an  equitable  right.  The  effect of a right of  redemption  is to
diminish the ability of the lender to sell the foreclosed property. The exercise
of a  right  of  redemption  would  defeat


                                       29
<PAGE>

the title of any purchaser at a foreclosure  sale, or of any purchaser  from the
lender  subsequent  to  judicial  foreclosure  or sale  under  a deed of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender  to  maintain  property  and pay the  expenses  of  ownership  until  the
redemption period has run.

      Anti-Deficiency  Legislation  and Other  Limitations  on Lenders.  Certain
states  have  imposed  statutory  restrictions  that  limit  the  remedies  of a
beneficiary  under a deed of trust or a mortgagee under a mortgage relating to a
single family residence. In some states, statutes limit or restrict the right of
the  beneficiary  or  mortgagee  to obtain a  deficiency  judgment  against  the
borrower  following  foreclosure  or sale  under a deed of trust.  A  deficiency
judgment is a personal  judgment against the borrower equal in most cases to the
difference between the amount due to the lender and the net amount realized upon
the foreclosure sale.

      Some state  statutes may require the  beneficiary  or mortgagee to exhaust
the security  afforded  under a deed of trust or mortgage by  foreclosure  in an
attempt to satisfy the full debt before  bringing a personal  action against the
borrower.  In certain  other  states,  the  lender has the option of  bringing a
personal  action against the borrower on the debt without first  exhausting such
security;  however,  in some of these states, the lender,  following judgment on
such  personal  action,  may be  deemed  to have  elected  a  remedy  and may be
precluded from exercising  remedies with respect to the security.  Consequently,
the  practical  effect of the election  requirement,  when  applicable,  is that
lenders will usually  proceed first against the security  rather than bringing a
personal action against the borrower.

      Other  statutory  provisions may limit any deficiency  judgment  against a
former  borrower  following a foreclosure  sale to the excess of the outstanding
debt over the fair market  value of the  property at the time of such sale.  The
purpose  of these  statutes  is to prevent a  beneficiary  or a  mortgagee  from
obtaining a large deficiency judgment against the former borrower as a result of
low or no bids at the foreclosure sale.

      In some states,  exceptions to the  anti-deficiency  statutes are provided
for in  certain  instances  where the value of the  lender's  security  has been
impaired by acts or omissions  of the  borrower,  for  example,  in the event of
waste of the property.

      In addition to  anti-deficiency  and related  legislation,  numerous other
federal and state statutory  provisions,  including the federal bankruptcy laws,
the  federal  Soldier's  and  Sailor's  Civil  Relief Act of 1940 and state laws
affording  relief to  debtors,  may  interfere  with or affect the  ability of a
secured mortgage lender to realize upon its security.  For example, with respect
to a Land-and-Home Contract or a Mortgage Loan, in a Chapter 13 proceeding under
the federal bankruptcy code, when a court determines that the value of a home is
less than the principal balance of the loan, the court may prevent a lender from
foreclosing on the home,  and, as part of the  rehabilitation  plan,  reduce the
amount of the secured  indebtedness to the value of the home as it exists at the
time of the proceeding,  leaving the lender as a general unsecured  creditor for
the difference between that value and the amount of outstanding indebtedness.  A
bankruptcy  court  may  grant  the  debtor a  reasonable  time to cure a payment
default,  and in the  case  of a  mortgage  loan  not  secured  by the  debtor's
principal  residence,  also may  reduce  the  monthly  payments  due under  such
mortgage loan, change the rate of interest and alter the mortgage loan repayment
schedule.  Certain court decisions have applied such relief to claims secured by
the debtor's principal residence.

      The Code  provides  priority  to  certain  tax liens  over the lien of the
mortgage  or the deed of trust.  The laws of some  states  provide  priority  to
certain tax liens over the lien of the  mortgage or the deed of trust.  Numerous
federal and state consumer protection laws impose substantive  requirements upon
mortgage  lenders  in  connection  with  the  origination,   servicing  and  the
enforcement of mortgage  loans.  These laws include the federal Truth in Lending
Act, Real Estate Settlement  Procedures Act, Equal Credit  Opportunity Act, Fair
Credit  Billing  Act,  Fair  Credit  Reporting  Act,  the Fair  Debt  Collection
Practices Act and related statutes and regulations. These federal laws and state
laws impose specific statutory liabilities upon lenders who originate or service
mortgage  loans and who fail to comply with the  provisions  of the law. In some
cases, this liability may affect assignees of the Contracts.

Certain Matters Relating to Insolvency

      The Company  intends that each  transfer of the  Contracts to a Trust Fund
will  constitute  a  sale  rather  than a  pledge  of the  Contracts  to  secure
indebtedness of the Company.  However, if the Company (or one of its affiliates)
were to become a debtor under the federal bankruptcy code, it is possible that a
creditor, receiver,  conservator or trustee in bankruptcy of the Company (or one
of its affiliates) or the Company as a  debtor-in-possession  may argue the sale
of the Contracts by the Company (or one of its  affiliates)  was a pledge of the
Contracts  rather than a sale.


                                       30
<PAGE>

This  position,  if argued or  accepted by a court,  could  result in a delay or
reduction of distributions to the related Certificateholders.

Consumer Protection Laws

      The so-called  "Holder-in-Due-Course" rule of the Federal Trade Commission
is  intended  to defeat the  ability  of the  transferor  of a  consumer  credit
contract  which is the seller of goods which gave rise to the  transaction  (and
certain  related lenders and assignees) to transfer such contract free of notice
of claims by the debtor  thereunder.  The effect of this rule is to subject  the
assignee of such a Contract  (such as the Trust Fund) to all claims and defenses
which the Obligor  could  assert  against the seller of the  Manufactured  Home.
Liability under this rule is limited to amounts paid under a Contract;  however,
the Obligor also may be able to assert the rule to set off remaining amounts due
as a defense  against a claim  brought by the Trust Fund  against  the  Obligor.
Numerous other federal and state consumer  protection  laws impose  requirements
applicable to the origination and lending  pursuant to the Contracts,  including
the Truth in Lending  Act,  the Federal  Trade  Commission  Act, the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Equal Credit  Opportunity  Act,
the Fair Debt Collection  Practices Act and the Uniform Consumer Credit Code. In
the case of some of these laws, the failure to comply with their  provisions may
affect the enforceability of the related Contract.

Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

      The  Contracts,  in general,  prohibit the sale or transfer of the related
Manufactured  Homes or Modular  Homes  without the consent of the  Servicer  and
permit the  acceleration  of the maturity of the  Contracts by the Servicer upon
any such sale or transfer that is not consented to. The Servicer expects that it
will  permit  most  transfers  and not  accelerate  the  maturity of the related
Contracts. In certain cases, the transfer may be made by a delinquent Obligor in
order to avoid a repossession, foreclosure proceeding or trustee's sale.

      In the case of a transfer  of a  Manufactured  Home or Modular  Home after
which the Servicer  desires to accelerate the maturity of the related  Contract,
the Servicer's  ability to do so will depend on the  enforceability  under state
law of the "due-on-sale"  clause. The Garn-St.  Germain Depository  Institutions
Act of 1982 preempts,  subject to certain exceptions and conditions,  state laws
prohibiting  enforcement of "due-on-sale" clauses applicable to the Manufactured
Homes or  Modular  Homes.  Consequently,  in some  states  the  Servicer  may be
prohibited  from  enforcing  a  "due-on-sale"   clause  in  respect  of  certain
Manufactured Homes or Modular Homes.

Applicability of Usury Laws

      Title V of the Depository  Institutions  Deregulation and Monetary Control
Act of 1980, as amended  ("Title V"),  provides  that,  subject to the following
conditions, state usury limitations shall not apply to any loan which is secured
by a  first  lien  on  certain  kinds  of  manufactured  housing  and  mortgaged
properties.  The Contracts would be covered if they satisfy certain  conditions,
among other  things,  governing the terms of any  prepayments,  late charges and
deferral  fees and requiring a 30-day  notice  period prior to  instituting  any
action leading to  repossession  of or  foreclosure  with respect to the related
unit.

      Title V authorized any state to reimpose limitations on interest rates and
finance  charges  by  adopting  before  April  1,  1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
the  Title V was not so  rejected,  any  state is  authorized  by law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The Company will represent in the applicable Agreement that all of the Contracts
comply with applicable usury laws.

                              ERISA CONSIDERATIONS

      The Employee  Retirement Income Security Act of 1974, as amended ("ERISA")
imposes  certain  requirements  on  employee  benefit  plans  subject  to  ERISA
("Plans")  and on  persons  who are  fiduciaries  with  respect  to such  Plans.
Generally,  ERISA  applies  to  investments  made by  such  Plans.  Among  other
requirements,  ERISA mandates that the assets of Plans be held in trust and that
the trustee,  or other duly authorized  fiduciary,  have exclusive authority and
discretion  to manage and control the assets of such Plans.  ERISA also  imposes
certain  duties on  persons  who are  fiduciaries  of such  Plans.  Under  ERISA
(subject to certain  exceptions),  any person who  exercises  any  authority


                                       31
<PAGE>

or control with respect to the management or disposition of the assets of a Plan
is  considered  to be a  fiduciary  of such Plan,  subject to the  standards  of
fiduciary conduct under ERISA. These standards include the requirements that the
assets of Plans be  invested  and  managed  for the  exclusive  benefit  of Plan
participants and  beneficiaries,  a determination by the Plan fiduciary that any
such investment is permitted under the governing Plan instruments and is prudent
and  appropriate for the Plan in view of its overall  investment  policy and the
composition  and  diversification  of its portfolio.  Certain  employee  benefit
plans, such as governmental plans (as defined in ERISA Section 3(32)) and church
plans  (as  defined  in  ERISA  Section  3(33)),   are  not  subject  to  ERISA.
Accordingly, assets of such plans may be invested in Certificates without regard
to the ERISA considerations described above and below, subject to the provisions
of  applicable  state law.  Any such plan  which is  qualified  and exempt  from
taxation under Sections 401(a) and 501(a) of the Internal  Revenue Code of 1986,
as amended (the "Code"), however, is subject to the prohibited transaction rules
set forth in Section 503 of the Code.

      Any Plan  fiduciary  considering  the  purchase  of a  Certificate  should
consult with its counsel with respect to the  potential  applicability  of ERISA
and the Code to such investment.  Moreover, each Plan fiduciary should determine
whether,  under the general  fiduciary  standards  of  investment  prudence  and
diversification,  an investment in the Certificates is appropriate for the Plan,
taking into account the overall investment policy of the Plan and composition of
the Plan's investment portfolio.

      In addition to the imposition of general fiduciary standards of investment
prudence and  diversification  under ERISA,  other  provisions of ERISA, and the
corresponding  provisions  of the Code,  prohibit a broad range of  transactions
involving  assets of Plans (including for these purposes  individual  retirement
accounts and keogh plans) and persons having certain specified  relationships to
a Plan  ("parties  in  interest"  within the meaning of ERISA and  "disqualified
persons"  within the  meaning of the Code).  Such  transactions  are  treated as
"prohibited  transactions"  under Sections 406 and 407 of ERISA and excise taxes
are imposed upon such persons by Section 4975 of the Code.  An investment in the
Certificates  by a Plan might  constitute  a  prohibited  transaction  under the
foregoing provisions unless an administrative exemption applies. In addition, if
any investing  Plan's assets were deemed to include an interest in the assets of
the Contract Pool and not merely an interest in the  Certificates,  transactions
occurring  in the  operation of the Contract  Pool might  constitute  prohibited
transactions unless an administrative exemption applies. Certain such exemptions
which may be applicable to the acquisition and holding of the Certificates or to
the servicing and operation of the Contract Pool are noted below.

      The Department of Labor ("DOL") has issued a regulation (29 C.F.R. Section
2510.3-101) (the "Regulation") concerning the definition of what constitutes the
assets  of a  Plan.  The  Regulation  provides  that,  as a  general  rule,  the
underlying  assets and  properties  of  corporations,  partnerships,  trusts and
certain  other  entities  in which a Plan makes an "equity"  investment  will be
deemed for purposes of ERISA to be assets of the investing  plan unless  certain
exceptions apply. However, the Regulation provides that,  generally,  the assets
of a corporation  or  partnership in which a Plan invests will not be deemed for
purposes of ERISA to be assets of such Plan if the equity  interest  acquired by
the investing Plan is a publicly-offered  security. A publicly-offered security,
as defined  under the  Regulation,  is a security  that is widely  held,  freely
transferable,  and either is (i) part of a class of securities  registered under
Section 12(b) or 12(g) of the  Securities  Exchange Act of 1934, or (ii) sold to
the Plan as part of a securities offering to the public pursuant to an effective
registration  statement  under  the  Securities  Act of 1933,  and the  class of
securities of which such security is a part is registered  under the  Securities
Exchange  Act of 1934  within  120 days (or such later time as may be allowed by
the Securities and Exchange  Commission) after the end of the fiscal year of the
issuer during which the offering of such securities to the public occurred.  The
Certificates are not expected to be publicly-offered  securities under the terms
of the Regulation,  and it is not anticipated  that any other exemption from the
Regulation will apply.

      As a result,  an investing Plan's assets could be considered to include an
undivided  interest in the  Contracts  and any other assets held in the Contract
Pool.  In the event that assets of a Contract Pool are  considered  assets of an
investing  Plan,  the Company,  the Servicer,  the Trustee,  other  persons,  in
providing services with respect to the Contracts or certain affiliates  thereof,
may be considered,  or might become, parties in interest or disqualified persons
with respect to a Plan. If so, the  acquisition or holding of Certificates by or
on  behalf  of such  Plan  could  be  considered  to give  rise to a  prohibited
transaction  within  the  meaning  of  ERISA  and the Code  unless a  statutory,
regulatory or administrative exemption applies.


                                       32
<PAGE>

      Special caution should be exercised before the assets of a Plan (including
assets that may be held in an insurance  company's  separate or general accounts
where  assets in such  accounts  may be deemed to be Plan assets for purposes of
ERISA) are used to purchase a Certificate  if, with respect to such assets,  the
Company,  the Servicer,  the Trustee,  the Underwriters  named in the Prospectus
Supplement or an affiliate  thereof either:  (a) has investment  discretion with
respect to the  investment  of such assets of such Plan or (b) has  authority or
responsibility  to give, or regularly gives,  investment  advice with respect to
such assets for a fee and pursuant to an agreement  or  understanding  that such
advice will serve as a primary basis for  investment  decisions  with respect to
such  assets and that such  advice  will be based on the  particular  investment
needs of the Plan.

      The U.S.  Department of Labor has granted to the lead Underwriter named in
the  Prospectus  Supplement an exemption (the  "Exemption")  from certain of the
prohibited  transaction rules of ERISA with respect to the initial purchase, the
holding  and  the   subsequent   resale  by  Plans  of   securities,   including
certificates,  issued by entities holding  investment pools that consist only of
certain  receivables,  loans and other  obligations that meet the conditions and
requirements of the Exemption.  The receivables covered by the Exemption include
manufactured housing installment sales contracts and installment loan agreements
such as the Contracts. The Exemption will apply to the acquisition,  holding and
resale  of the  Certificates,  other  than  residual  certificates,  by a  Plan,
provided that certain conditions (certain of which are described below) are met.

      Among the conditions which must be satisfied for the Exemption to apply to
the Certificates are the following:

           (1)  The  acquisition  of  the  Certificates  by a Plan  is on  terms
      (including  the price for the  Senior  Certificates)  that are at least as
      favorable to the Plan as they would be in an arm's length transaction with
      an unrelated party;

           (2) The rights and interests  evidenced by the Certificates  acquired
      by the Plan are not subordinated to the rights and interests  evidenced by
      other  securities of the issuer,  unless the issuer  contains only certain
      types  of  assets,   including   manufactured   housing   receivables  and
      obligations (a "Designated Transaction");

           (3) The  Certificates  acquired by the Plan have received a rating at
      the  time of such  acquisition  that is in one of the  three  (four,  in a
      Designated  Transaction)  highest  generic rating  categories  from either
      Standard  & Poor's,  a  Division  of The  McGraw-Hill  Companies,  Moody's
      Investors Service, Inc. or Fitch, Inc.;

           (4) The  Trustee  is not an  affiliate  of any  other  member  of the
      Restricted Group (as defined below);

           (5) The sum of all payments  made to the  Underwriter  in  connection
      with  the  distribution  of the  Certificates  represents  not  more  than
      reasonable compensation for underwriting the Certificates;  the sum of all
      payments  made to and retained by the Company  pursuant to the sale of the
      Contracts to the issuer  represents not more than the fair market value of
      such  Contracts;  and the sum of all payments  made to and retained by the
      Servicer  represents  not  more  than  reasonable   compensation  for  the
      Servicer's   services  under  the  Agreement  and   reimbursement  of  the
      Servicer's reasonable expenses in connection therewith;

           (6)  The  Plan  investing  in  the  Certificates  is  an  "accredited
      investor" as defined in Rule 501 (a)(1) of Regulation D of the  Securities
      and Exchange Commission under the Securities Act of 1933, as amended; and

           (7) For certain  types of issuers,  the  documents  establishing  the
      issuer and  governing  the  transaction  must contain  certain  provisions
      intended  to  protect  the  assets of the  issuer  from  creditors  of the
      sponsor.

      Moreover,    the   Exemption    would   provide    relief   from   certain
self-dealing/conflict  of interest  prohibited  transactions that may occur if a
Plan  fiduciary  causes a Plan to acquire  securities of an issuer that includes
obligations  on which the  fiduciary (or an affiliate) is obligor only if, among
other  requirements,  (i) in the  case of the  acquisition  of  Certificates  in
connection with the initial issuance,  at least fifty (50) percent of each class
of Certificates is acquired by persons  independent of the Restricted  Group (as
defined below) and at least fifty (50) percent of the aggregate  interest in the
issuing entity is acquired by persons  independent of the Restricted Group, (ii)
the Plan's investment in Certificates  does not exceed  twenty-five (25) percent
of all of the  Certificates  outstanding at the time of the  acquisition,  (iii)
immediately after the acquisition,  no more than twenty-five (25) percent of the
assets of any Plan with respect to which such person is a fiduciary are invested
in securities  representing an interest in one or more issuers containing assets
sold or serviced by the same entity,  and (iv) the fiduciary or its affiliate is
obligor on obligations  representing five (5) percent or less of the fair market
value of obligations  held by the issuer.  The Exemption does not apply to Plans
sponsored by the  Company,  any  Underwriter,


                                       33
<PAGE>

any insurer,  the Trustee,  the Servicer,  any obligor with respect to Contracts
included in the Trust Fund  constituting more than five percent of the aggregate
unamortized  principal balance of the assets in the Trust Fund, or any affiliate
of such parties (the "Restricted Group").

      Employee benefit plans that are governmental  plans (as defined in section
3(32) of ERISA) and church plans (as defined in section  3(33) of ERISA) are not
subject to ERISA  requirements.  Accordingly,  unless otherwise specified in the
Prospectus Supplement,  assets of such plans may be invested in the Certificates
without regard to the ERISA restrictions  described above, subject to applicable
provisions of other federal and state laws.

      Any Plan  fiduciary who proposes to cause a Plan to purchase  Certificates
should  consult with its own counsel with respect to the potential  consequences
under  ERISA  and  the  Code  of  the  Plan's   acquisition   and  ownership  of
Certificates.  Assets of a Plan or individual  retirement  account should not be
invested  in the  Certificates  unless it is clear  that the assets of the Trust
Fund  will not be plan  assets or unless  it is clear  that the  Exemption  or a
prohibited  transaction  class  exemption  will apply and  exempt all  potential
prohibited transactions. In this regard, a Plan fiduciary proposing to invest in
Certificates  should  consider that the rating of a security may change.  If the
rating of a Certificate  should  decline  below BBB-,  the  Certificate  will no
longer be eligible for relief under the  Exemption,  and may not be purchased or
sold to a Plan,  although a Plan, that had purchased the Certificate when it had
an investment-grade  rating would not be required by the Exemption to dispose of
it.

      No transfer of a Certificate  with a rating below BBB- shall be registered
unless the prospective  transferee provides the Trustee and the Company with (a)
a  certification  to the effect that (1) such  transferee is neither an employee
benefit or other  plan  subject  to  section  406 or section  407 of ERISA or to
section  4975 of the Code;  the  trustee  of any such plan;  a person  acting on
behalf of any such plan;  nor a person using the assets of any such plan; or (2)
if such transferee is an insurance  company,  it is purchasing such certificates
with funds contained in an "insurance  company general account" (as such term is
defined in section V(e) of the  Prohibited  Transaction  Class  Exemption  95-60
("PTCE  95-60")) and the purchase and holding of such  certificates  are covered
under Sections I and III of PTCE 95-60; or (b) an opinion of counsel (a "benefit
plan opinion")  satisfactory to the Trustee and the Company,  and upon which the
Trustee  and the  Company  shall be  entitled  to rely,  to the effect  that the
purchase  and  holding  of such  Certificate  with a  rating  below  BBB- by the
prospective  transferee  will not  result in the  assets of the Trust Fund being
deemed to be plan assets and subject to the prohibited transaction provisions of
ERISA or the  Code  and will not  subject  the  Trustee  or the  Company  to any
obligation in addition to those  undertaken  by such entities in the  agreement,
which  opinion of counsel shall not be an expense of the Trustee or the Company.
Unless such  certification  or opinion is delivered,  Certificate  Owners of the
Certificates with a rating below BBB- will be deemed to make the representations
in clause (a)(1).

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES
General

      The  following  is a general  discussion  of  certain  federal  income tax
consequences  relating  to  the  purchase,  ownership,  and  disposition  of the
Certificates  and is based on advice of Brown & Wood LLP, special tax counsel to
the Company. The discussion is also based upon laws,  regulations,  rulings, and
decisions now in effect,  including Treasury  Regulations issued on December 23,
1992, and generally  effective for REMICs with startup days on or after November
12,  1991  (the  "REMIC  Regulations"),  all of which are  subject  to change or
possibly differing interpretations.  The discussion below addresses all material
federal income tax consequences generally applicable to investors.  However, the
discussion  does not  purport  to deal  with  federal  income  tax  consequences
applicable  to all  categories  of  investors,  some of which may be  subject to
special rules.  Investors should consult their own tax advisors to determine the
federal,  state,  local,  and  any  other  tax  consequences  of  the  purchase,
ownership, and disposition of the Certificates.

      Many aspects of the federal tax treatment of the purchase,  ownership, and
disposition of the Certificates  will depend upon whether an election is made to
treat the Trust Fund or a segregated  portion thereof  evidenced by a particular
series or  sub-series of  Certificates  as a REMIC within the meaning of Section
860D(a) of the Code.  The  Prospectus  Supplement  for each series will indicate
whether  or not an  election  to be  treated as a REMIC has been or will be made
with respect  thereto.  The  following  discussion  deals first with Series with
respect to which a REMIC  Election is made and then with Series with  respect to
which a REMIC Election is not made.


                                       34
<PAGE>

REMIC Series

      With respect to each Series of Certificates  for which a REMIC Election is
made,  Brown & Wood LLP,  special tax counsel to the Company,  will have advised
the Company  that in its opinion,  assuming  (i) the making of that  election in
accordance with the  requirements  of the Code and (ii) ongoing  compliance with
the applicable  Agreement,  at the initial  issuance of the Certificates in such
series the Trust Fund will  qualify  as a REMIC and the  Certificates  in such a
Series ("REMIC Certificates") will be treated either as regular interests in the
REMIC  within  the  meaning  of  Section   860G(a)(1)  of  the  Code   ("Regular
Certificates")  or as a residual  interest  in the REMIC  within the  meaning of
Section 860G(a)(2) of the Code ("Residual Certificates").

      Qualification  as a  REMIC.  Qualification  as a  REMIC  involves  ongoing
compliance with certain  requirements and the following  discussion assumes that
such  requirements  will be satisfied by the Trust Fund so long as there are any
REMIC  Certificates  outstanding.  Substantially  all of the assets of the REMIC
must consist of "qualified  mortgages"  and  "permitted  investments"  as of the
close of the third month  beginning  after the day on which the REMIC issues all
of its regular  and  residual  interests  (the  "Startup  Day") and at all times
thereafter.  The term  "qualified  mortgage"  means any obligation  (including a
participation or certificate of beneficial  ownership in such obligation)  which
is  principally  secured by an interest in real property that is  transferred to
the REMIC on the Startup Day in exchange  for regular or residual  interests  in
the REMIC or is purchased by the REMIC within the three-month  period  beginning
on the  Startup Day if such  purchase  is pursuant to a fixed price  contract in
effect on the Startup  Day.  The REMIC  Regulations  provide  that a Contract is
principally  secured by an interest in real property if the fair market value of
the real  property  securing the Contract is at least equal to either (i) 80% of
the issue price (generally,  the principal  balance) of the Contract at the time
it was originated or (ii) 80% of the adjusted issue price (the  then-outstanding
principal balance,  with certain  adjustments) of the Contract at the time it is
contributed to a REMIC. The fair market value of the underlying real property is
to be  determined  after taking into account other liens  encumbering  that real
property.  Alternatively,  a Contract is  principally  secured by an interest in
real property if substantially  all of the proceeds of the Contract were used to
acquire  or to improve or protect an  interest  in real  property  that,  at the
origination date, is the only security for the Contract (other than the personal
liability  of the  obligor).  The REMIC  Regulations  provide  that  obligations
secured by  manufactured  housing or mobile  homes (not  including  recreational
vehicles,  campers or similar  vehicles)  which are "single  family  residences"
under Section 25(e)(10) of the Code will qualify as obligations  secured by real
property without regard to state law  classifications.  See the discussion below
under "REMIC Series -- Status of  Manufactured  Housing  Contracts." A qualified
mortgage also includes a qualified  replacement mortgage that is used to replace
any  qualified  mortgage  within three months of the Startup Day or to replace a
defective mortgage within two years of the Startup Day.

      "Permitted  investments"  consist  of (a)  temporary  investments  of cash
received under qualified  mortgages before  distribution to holders of interests
in the REMIC ("cash-flow investments"),  (b) amounts, such as a Reserve Fund, if
any,  reasonably  required to provide for full payment of expenses of the REMIC,
the principal and interest due on regular or residual  interests in the event of
defaults  on  qualified  mortgages,  lower than  expected  returns on  cash-flow
investments,  prepayment  interest  shortfalls  or certain  other  contingencies
("qualified  reserve assets"),  and (c) certain property acquired as a result of
foreclosure of defaulted qualified mortgages ("foreclosure property"). A reserve
fund will not be  qualified if more than 30% of the gross income from the assets
in the reserve  fund is derived from the sale or other  disposition  of property
held for  three  months or less,  unless  such sale is  necessary  to  prevent a
default  in  payment of  principal  or  interest  on  Regular  Certificates.  In
accordance with Section 860G(a)(7) of the Code, a reserve fund must be "promptly
and  appropriately"  reduced as payments on contracts are received.  Foreclosure
property will be a permitted investment only to the extent that such property is
not held for more than three years  following  the close of the taxable  year in
which the property was acquired by the REMIC.

      The Code  requires that in order to qualify as a REMIC an entity must make
reasonable  arrangements  designed to ensure that  certain  specified  entities,
generally including governmental entities or other entities that are exempt from
United States tax, including the tax on unrelated business income ("Disqualified
Organizations"), do not hold residual interest in the REMIC. Consequently, it is
expected  that in the case of any Trust Fund for which a REMIC  Election is made
the  transfer,  sale,  or  other  disposition  of a  Residual  Certificate  to a
Disqualified  Organization  will be  prohibited  and the  ability  of a Residual
Certificate to be transferred will be conditioned on the Trustee's  receipt of a
certificate or other document representing that the proposed transferee is not a
Disqualified Organization. The transferor of a Residual Certificate must not, as
of the time of the transfer,  have actual knowledge that such


                                       35
<PAGE>

representation is false. The Code further requires that reasonable  arrangements
must be made to enable a REMIC to provide  the  Internal  Revenue  Service  (the
"Service")  and  certain  other  parties,   including  transferors  of  residual
interests in a REMIC, with the information  needed to compute the tax imposed by
Section  860E(e)(1)  of the Code if,  in spite  of the  steps  taken to  prevent
Disqualified Organizations from holding residual interests, such an organization
does, in fact, acquire a residual interest. See "REMIC Series -- Restrictions on
Transfer of Residual Certificates" below.

      If the  Trust  Fund  fails  to  comply  with  one or more  of the  ongoing
requirements for qualification as a REMIC, the Trust Fund will not be treated as
REMIC for the year during which such failure occurs and for all years thereafter
unless  the  Service  determines,  in its  discretion,  that  such  failure  was
inadvertent  (in which case,  the Service may require any  adjustments  which it
deems  appropriate).  If the ownership interests in the assets of the Trust Fund
consist  of  multiple  classes,  failure  to treat the Trust Fund as a REMIC may
cause the Trust Fund to be treated as an  association  taxable as a corporation.
Such  treatment  could  result  in income of the Trust  Fund  being  subject  to
corporate  tax in the hands of the  Trust  Fund and in a  reduced  amount  being
available for distribution to  Certificateholders  as a result of the payment of
such taxes.

      Status of Manufactured Housing Contracts. The REMIC Regulations as well as
a Notice issued by the Service provide that obligations  secured by interests in
manufactured  housing,  which qualify as "single family  residences"  within the
meaning  of Section  25(e)(10)  of the Code,  are to be  treated  as  "qualified
mortgages"  for a REMIC.  Under Section  25(e)(10) of the Code, the term "single
family  residence"  includes  any  manufactured  home which has a minimum of 400
square  feet of living  space and a minimum  width in excess of 102  inches  and
which  is of a kind  customarily  used at a fixed  location.  The  Company  will
represent and warrant that each of the manufactured homes securing the Contracts
which are a part of a Trust  Fund  meets  this  definition  of a "single  family
residence." See the discussion  above under "REMIC Series --  Qualification as a
REMIC."

      Tiered REMIC Structures.  For certain series of Certificates,  two or more
separate  elections may be made to treat segregated  portions of the assets of a
single Trust Fund as REMICs for federal income tax purposes  (respectively,  the
"Subsidiary  REMIC" or  "Subsidiary  REMICs" and the "Master  REMIC").  Upon the
issuance  of any such  series of  Certificates,  Brown & Wood LLP,  special  tax
counsel to the Company,  will have advised the Company, as described above, that
at the initial issuance of the Certificates,  the Subsidiary REMIC or Subsidiary
REMICs and the Master REMIC will each qualify as a REMIC for federal  income tax
purposes,  and that the  Certificates  in such series will be treated  either as
Regular  Certificates or Residual  Certificates of the appropriate  REMIC.  Only
REMIC Certificates issued by the Master REMIC will be offered hereunder.  Solely
for the purpose of determining whether such Regular Certificates will constitute
qualifying  real  estate or real  property  assets  for  certain  categories  of
financial institutions or real estate investment trusts as described below, each
REMIC in a tiered REMIC  structure  will be treated as one.  See the  discussion
below under "REMIC Series -- Taxation of Regular Interests."

      Taxation of Regular Interests. Regular Certificates will be treated as new
debt  instruments  issued  by  the  REMIC  on  the  Startup  Day.  If a  Regular
Certificate  represents  an  interest  in a REMIC that  consists  of a specified
portion of the interest payments on the REMIC's qualified mortgages,  the stated
principal  amount with respect to that Regular  Certificate  may be zero. Such a
specified  portion  may  consist  of a fixed  number  of basis  points,  a fixed
percentage  of  interest  or a  qualified  variable  rate  on some or all of the
qualified mortgages. Stated interest on a Regular Certificate will be taxable as
ordinary  income.  Holders of Regular  Certificates  that would otherwise report
income under a cash method of accounting  will be required to report income with
respect to such Regular  Certificates under the accrual method.  Under Temporary
Treasury Regulations, if a Trust Fund, with respect to which a REMIC Election is
made,  is  considered  to be a  "single-class  REMIC," a portion of the  REMIC's
servicing  fees,  administrative  and  other  non-interest  expenses,  including
assumption  fees and late  payment  charges  retained  by the  Company,  will be
allocated  as a  separate  item to  those  Regular  Certificateholders  that are
"pass-through interest holders." Generally, a single-class REMIC is defined as a
REMIC that would be treated as a fixed investment trust under applicable law but
for its qualification as a REMIC, or a REMIC that is substantially similar to an
investment  trust but is structured with the principal  purpose of avoiding this
allocation requirement imposed by the Temporary Treasury Regulations. Generally,
a  pass-through  interest  holder  refers  to  individuals,  entities  taxed  as
individuals,  such as  certain  trusts and  estates,  and  regulated  investment
companies. An individual, an estate, or a trust that holds a Regular Certificate
in such a REMIC will be allowed to deduct the foregoing  expenses  under Section
212 of the Code only to the extent that,  in the  aggregate  and  combined  with
certain other itemized


                                       36
<PAGE>

deductions,  they  exceed 2% of the  adjusted  gross  income of the  holder.  In
addition, Section 68 of the Code provides that the amount of itemized deductions
(including  those provided for in Section 212 of the Code)  otherwise  allowable
for the taxable year for an individual  whose  adjusted  gross income  exceeds a
threshold  amount  specified in the Code will be reduced by the lesser of (i) 3%
of the excess of adjusted  gross income over the specified  threshold  amount or
(ii) 80% of the amount of  itemized  deductions  otherwise  allowable,  for such
taxable  year.  As a result of the  foregoing  limitations,  certain  holders of
Regular Certificates in "single-class  REMICs" may not be entitled to deduct all
or any part of the foregoing expenses.

      Tax Status of REMIC  Certificates.  In general,  (i) Regular  Certificates
held by a thrift institution taxed as a "domestic building and loan association"
within the meaning of Section 7701(a)(19) of the Code will constitute "a regular
 . . . interest in a REMIC" within the meaning of Section  7701(a)(19)(C)(xi)  of
the Code; and (ii) Regular  Certificates  held by a real estate investment trust
will constitute "real estate assets" within the meaning of Section  856(c)(5)(B)
of the Code and interest  thereon will be  considered  "interest on  obligations
secured  by  mortgages  on  real   property"   within  the  meaning  of  Section
856(c)(3)(B) of the Code, in each such case as long as the portion of the assets
of the Trust Fund qualifying for the corresponding status is at least 95% of the
assets of the  REMIC.  If less  than 95% of the  average  adjusted  basis of the
assets  comprising  the REMIC are assets  qualifying  under any of the foregoing
Sections of the Code (including  assets described in Section  7701(a)(19)(C)  of
the Code),  then the Regular  Certificates will be qualifying assets only to the
extent that the assets  comprising  the REMIC are  qualifying  assets.  Treasury
Regulations  promulgated  pursuant to Section 593 of the Code define "qualifying
real  property  loans"  to  include  a  loan  secured  by  a  mobile  home  unit
"permanently  fixed to real property"  except during a brief period in which the
unit is transported to its site. Section  7701(a)(19)(C)(v) of the Code provides
that "loans secured by an interest in real  property"  includes loans secured by
mobile homes not used on a transient  basis.  Treasury  Regulations  promulgated
pursuant  to Section  856 of the Code state that local law  definitions  are not
controlling in determining  the meaning of the term "Real Property" for purposes
of that  section,  and  the  Service  has  ruled  that  obligations  secured  by
permanently  installed  mobile home units qualify as "real estate  assets" under
this provision.  Entities affected by the foregoing  provisions of the Code that
are  considering  the  purchase of  Certificates  should  consult  their own tax
advisors regarding these provisions.  Furthermore, interest paid with respect to
Certificates held by a real estate investment trust will be considered "interest
on  obligations  secured by  mortgages  on real  property or on interest in real
property"  within the  meaning of Section  856(c)(3)(B)  of the Code to the same
extent that the  Certificates  themselves  are  treated as real  estate  assets.
Regular  Certificates  held by a regulated  investment  company or a real estate
investment trust will not constitute "Government  securities" within the meaning
of Sections  851(b)(3)(A)(i)  and  856(c)(4)(A)  of the Code,  respectively.  In
addition,  the REMIC Regulations  provide that payments on Contracts  qualifying
for the corresponding  status that are held and reinvested pending  distribution
to  Certificateholders  will be considered to be "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code.

      Original Issue Discount. Regular Certificates may be issued with "original
issue  discount."  Rules  governing  original  issue  discount  are set forth in
Sections  1271-1273  and 1275 of the Code and the  Treasury  Regulations  issued
thereunder  in  January  1994 and in June  1996  (the  "OID  Regulations").  The
discussion herein is based in part on the OID Regulations, which generally apply
to debt instruments issued on or after April 4, 1994, but which generally may be
relied upon for debt  instruments  issued after December 21, 1992. The June 1996
Regulations  apply to debt instruments  issued after August 13, 1996.  Moreover,
although the rules  relating to original  issue  discount  contained in the Code
were  modified  by the Tax Reform Act of 1986  specifically  to address  the tax
treatment of securities, such as the Regular Certificates, on which principal is
required  to  be  prepaid  based  on  prepayments  of  the  underlying   assets,
regulations    under   that   legislation   have   not   yet   been   finalized.
Certificateholders  also should be aware that the OID Regulations do not address
certain  issues   relevant  to  prepayable   securities   such  as  the  Regular
Certificates.

      In general, in the hands of the original holder of a Regular  Certificate,
original  issue  discount,  if  any,  is  the  difference  between  the  "stated
redemption price at maturity" of the Regular  Certificate and its "issue price."
The  original  issue  discount  with  respect to a Regular  Certificate  will be
considered  to be zero if it is less  than  0.25% of the  Regular  Certificate's
stated  redemption price at maturity  multiplied by the number of complete years
from the date of issue of such Regular Certificate to its maturity date. The OID
Regulations,  however, provide a special de minimis rule to apply to obligations
such as the Regular  Certificates  that have more than one principal  payment or
that have interest payments that are not qualified stated interest as defined in
the OID Regulations, payable before maturity ("installment obligations").  Under
the special  rule,  original  issue  discount on an  installment  obligation  is


                                       37
<PAGE>

generally considered to be zero if it is less than 0.25% of the principal amount
of the obligation  multiplied by the weighted average maturity of the obligation
as defined in the OID Regulations. Because of the possibility of prepayments, it
is not clear  whether  or how the de minimis  rules  will  apply to the  Regular
Certificates. It is possible that the anticipated rate of prepayments assumed in
pricing the debt instrument (the "Prepayment Assumption") will be required to be
used in determining the weighted average  maturity of the Regular  Certificates.
In the absence of authority to the contrary, the Company expects to apply the de
minimis rule  applicable  to  installment  obligations  by using the  Prepayment
Assumption.  The OID  Regulations  provide a further  special  de  minimis  rule
applicable to any Regular  Certificates  that are  "self-amortizing  installment
obligations,"  i.e.,  Regular  Certificates  that  provide  for  equal  payments
composed of principal and qualified stated interest payable  unconditionally  at
least annually  during its entire term, with no significant  additional  payment
required at maturity.  Under this special  rule,  original  issue  discount on a
self-amortizing  installment obligation is generally considered to be zero if it
is less than 0.167% of the principal amount of the obligation  multiplied by the
number of complete years from the date of issue of such a Regular Certificate to
its maturity date.

      Generally, the original holder of a Regular Certificate that includes a de
minimis  amount of original  issue  discount  includes that de minimis  original
issue discount in income as principal  payments are made. The amount included in
income with respect to each  principal  payment equals a pro rata portion of the
entire amount of de minimis original issue discount with respect to that Regular
Certificate. Any de minimis amount of original issue discount included in income
by a holder of a Regular  Certificate is generally  treated as a capital gain if
the Regular  Certificate is a capital asset in the hands of the holder  thereof.
Pursuant to the OID Regulations, a holder of a Regular Certificate that uses the
accrual  method of tax  accounting  may elect to  include  in gross  income  all
interest  that  accrues  on a  Regular  Certificate,  including  any de  minimis
original issue discount and market discount,  by using the constant yield method
described below with respect to original issue discount.

      The stated redemption price at maturity of a Regular Certificate generally
will be equal to the sum of all payments,  whether  denominated  as principal or
interest,  to  be  made  with  respect  thereto  other  than  "qualified  stated
interest." Pursuant to the OID Regulations,  qualified stated interest generally
means stated  interest that is  unconditionally  payable at least  annually at a
single fixed rate of interest (or, under certain circumstances,  a variable rate
tied to an objective  index)  during the entire term of the Regular  Certificate
(including  short  periods).  It is possible  that the IRS could assert that the
stated rate of interest on the  Certificates is not  unconditionally  payable or
otherwise  does not qualify as qualified  stated  interest.  Such  position,  if
successful,  would require all holders of  Certificates  to accrue all income on
the Certificates  under the OID Regulations.  The Company,  however,  intends to
treat all stated  interest on the  Certificates  as qualified  stated  interest.
Under the OID Regulations,  certain  variable  interest rates payable on Regular
Certificates, including rates based upon the weighted average interest rate of a
Pool of  Contracts,  may not be treated as qualified  stated  interest.  In such
case,  the OID  Regulations  would treat interest under such rates as contingent
interest   which   generally   must  be   included  in  income  by  the  Regular
Certificateholder  when  the  interest  becomes  fixed,  as  opposed  to when it
accrues.  Until  further  guidance is issued  concerning  the  treatment of such
interest payable on Regular Certificates,  the REMIC will treat such interest as
being  payable at a  variable  rate tied to a single  objective  index of market
rates.  Prospective  investors  should consult their tax advisors  regarding the
treatment  of  such  interest  under  the OID  Regulations.  In the  absence  of
authority to the contrary and if otherwise  appropriate,  the Company expects to
determine the stated  redemption  price at maturity of a Regular  Certificate by
assuming that the anticipated rate of prepayment for all Contracts will occur in
such a manner  that the  initial  Remittance  Rate  for a  Certificate  will not
change.  Accordingly,  interest at the initial  Remittance  Rate will constitute
qualified  stated interest  payments for purposes of applying the original issue
discount  provisions  of the Code.  In  general,  the  issue  price of a Regular
Certificate  is the first  price at which a  substantial  amount of the  Regular
Certificates  of such  class are sold for money to the  public  (excluding  bond
houses,  brokers or similar persons or  organizations  acting in the capacity of
underwriters,  placement  agents or  wholesalers).  If a portion of the  initial
offering  price of a Regular  Certificate  is  allocable  to  interest  that has
accrued  prior  to its  date  of  issue,  the  issue  price  of  such a  Regular
Certificate includes that pre-issuance accrued interest.

      If the Regular  Certificates  are  determined  to be issued with  original
issue discount,  a holder of a Regular  Certificate  must generally  include the
original issue discount in ordinary gross income for federal income tax purposes
as it accrues in advance of the receipt of any cash attributable to such income.
The amount of  original  issue  discount,  if any,  required to be included in a
Regular  Certificateholder's  ordinary  gross  income  for  federal  income  tax
purposes in any taxable year will be computed in accordance with Section 1272(a)
of the Code and the OID Regulations. Under such Section and the OID Regulations,
original issue  discount  accrues on a daily basis


                                       38
<PAGE>

under a constant  yield  method  that  takes into  account  the  compounding  of
interest.  The amount of original  issue  discount to be included in income by a
holder  of a  debt  instrument,  such  as a  Regular  Certificate,  under  which
principal  payments may be subject to  acceleration  because of  prepayments  of
other debt  obligations  securing such  instruments,  is computed by taking into
account the Prepayment Assumption.  The Prospectus Supplement for each series of
Regular  Certificates will specify the Prepayment  Assumption to be used for the
purpose of determining the amount and rate of accrual of OID. No  representation
is made that the Regular  Certificates will prepay at the Prepayment  Assumption
or at any other rate.

      The amount of original issue discount  included in income by a holder of a
Regular  Certificate  is the sum of the "daily  portions" of the original  issue
discount  for each day during  the  taxable  year on which the  holder  held the
Regular  Certificate.   The  daily  portions  of  original  issue  discount  are
determined by allocating to each day in any "accrual  period" a pro rata portion
of the excess,  if any, of the same of (i) the  present  value of all  remaining
payments to be made on the Regular  Certificate  as of the close of the "accrual
period" and (ii) the payments during the "accrual period" of amounts included in
the stated redemption price of the Regular  Certificate over the "adjusted issue
price" of the Regular  Certificate  at the  beginning of the  "accrual  period."
Generally,  the "accrual period" for the Regular Certificates corresponds to the
intervals at which amounts are paid or  compounded  with respect to such Regular
Certificate,  beginning with their date of issuance and ending with the maturity
date.  The "adjusted  issue price" of a Regular  Certificate at the beginning of
any  accrual  period is the sum of the issue price and  accrued  original  issue
discount for each prior accrual  period  reduced by the amount of payments other
than  payments of  qualified  stated  interest  made  during each prior  accrual
period.  The Code  requires the present  value of the  remaining  payments to be
determined on the bases of (a) the original yield to maturity (determined on the
basis of compounding  at the close of each accrual period and properly  adjusted
for the length of the accrual period), (b) events, including actual prepayments,
which  have  occurred  before  the  close  of the  accrual  period,  and (c) the
assumption  that the  remaining  payments  will be made in  accordance  with the
original  Prepayment  Assumption.  The effect of this method is to increase  the
portions  of  original  issue  discount  that a Regular  Certificateholder  must
include in income to take into account prepayments with respect to the Contracts
held by the  Trust  Fund  that  occur  at a rate  that  exceeds  the  Prepayment
Assumption  and to decrease  (but not below zero for any period) the portions of
original issue discount that a Regular  Certificateholder must include in income
to take into account  prepayments  with respect to the Contracts that occur at a
rate that is slower than the  Prepayment  Assumption.  Although  original  issue
discount will be reported to Regular  Certificateholders based on the Prepayment
Assumption,  no  representation is made to Regular  Certificateholders  that the
Contracts will be prepaid at that rate or at any other rate.

      A subsequent  purchaser of a Regular  Certificate will also be required to
include  in such  purchaser's  ordinary  gross  income  for  federal  income tax
purposes the original  issue  discount,  if any,  accruing  with respect to such
Regular  Certificate.  However, if the price paid exceeds the sum of the Regular
Certificate's  issue price plus the aggregate  amount of original issue discount
accrued  with respect to the Regular  Certificate,  but does not equal or exceed
the  outstanding  principal  amount of the  Regular  Certificate,  the amount of
original  issue  discount  to be accrued  will be reduced in  accordance  with a
formula set forth in Section 1272(a)(7)(B) of the Code.

      The  Company  believes,  upon the advice of Brown & Wood LLP,  special tax
counsel to the Company,  that the holder of a Regular Certificate  determined to
be issued  with  non-de  minimis  original  issue  discount  will be required to
include the original  issue discount in ordinary gross income for federal income
tax  purposes  computed  in  the  manner  described  above.   However,  the  OID
Regulations either do not address or are subject to varying interpretations with
respect to several issues  concerning the computation of original issue discount
for obligations such as the Regular Certificates.

      Variable Rate Regular Certificates. Regular Certificates may bear interest
at a  variable  rate.  Under the OID  Regulations,  if a variable  rate  Regular
Certificate  provides for qualified  stated  interest  payments  computed on the
basis of certain qualified  floating rates or objective rates, then any original
issue  discount on such a Regular  Certificate is computed and accrued under the
same  methodology that applies to Regular  Certificates  paying qualified stated
interest at a fixed  rate.  See the  discussion  above  under  "REMIC  Series --
Original  Issue  Discount."  Accordingly,  if the issue  price of such a Regular
Certificate  is equal to its stated  redemption  price at maturity,  the Regular
Certificate will not have any original issue discount.

      For purposes of applying the original  issue  discount  provisions  of the
Code,  all or a portion of the interest  payable with respect to a variable rate
Regular  Certificate may not be treated as qualified  stated interest in certain
circumstances,  including the following: (i) if the variable rate of interest is
subject to one or more minimum or


                                       39
<PAGE>

maximum rate floors or ceilings  which are not fixed  throughout the term of the
Regular  Certificate  and which are reasonably  expected as of the issue date to
cause the rate in certain  accrual periods to be  significantly  higher or lower
than the overall expected return on the Regular  Certificate  determined without
such floor or ceiling;  or (ii) if it is  reasonably  expected  that the average
value of the  variable  rate  during the first  half of the term of the  Regular
Certificate will be either significantly less than or significantly greater than
the  average  value of the rate during the final half of the term of the Regular
Certificate. In these situations, as well as others, it is unclear under the OID
Regulations whether such interest payments constitute  qualified stated interest
payments,  or must be treated either as part of a Regular  Certificate's  stated
redemption price at maturity resulting in original issue discount,  or represent
contingent  payments.  The  amended  OID  Regulations  issued  on June 11,  1996
generally  require the accrual of original issue discount on contingent  payment
debt  instruments  based on the comparable  yield of fixed rate debt instruments
with  similar  terms and  conditions,  followed  by  adjustments  to reflect the
differences  between  the  payments  so  projected  and  the  actual  contingent
payments.  Although the new rules technically do not adequately  address certain
issues  relevant  to, or  applicable  to,  prepayable  securities  such as REMIC
regular interests, in the absence of other authority, the Servicer intends to be
guided by certain principles of the OID Regulations  applicable to variable rate
debt instruments in determining  whether such Certificates  should be treated as
issued with original  issue  discount and in adapting the  provisions of Section
1272(a)(6) of the Code to such Certificates for the purpose of preparing reports
furnished  to  Certificateholders  and  the  IRS.  Investors  acquiring  Regular
Certificates  whose rates are subject to the  variations  outlined  above should
consult their tax advisors concerning their appropriate tax treatment.

      If a variable rate Regular  Certificate is deemed to have been issued with
original  issue  discount,  as  described  above,  the amount of original  issue
discount  accrues on a daily basis under a constant yield method that takes into
account the  compounding  of  interest;  provided,  however,  that the  interest
associated  with such a  Regular  Certificate  generally  is  assumed  to remain
constant  throughout the term of the Regular  Certificate at a rate that, in the
case of a qualified  floating rate, equals the value of such qualified  floating
rate as of the  issue  date of the  Regular  Certificate,  or, in the case of an
objective  rate,  at a fixed rate that  reflects  the yield  that is  reasonably
expected  for the Regular  Certificate.  A holder of such a Regular  Certificate
would then recognize original issue discount during each accrual period which is
calculated  based upon such  Regular  Certificate's  assumed  yield to maturity,
adjusted to reflect the difference between the assumed and actual interest rate.

      Market Discount. Regular Certificates, whether or not issued with original
issue  discount,  will be subject to the market  discount  rules of the Code.  A
purchaser of a Regular  Certificate  who purchases the Regular  Certificate at a
market discount (i.e., a discount from its original issue price plus any accrued
original  issue  discount,  if any,  as  described  above)  will be  required to
recognize  accrued market  discount as ordinary  income as payments of principal
are  received on such  Regular  Certificate  or upon the sale or exchange of the
Regular  Certificate.  In general, the holder of a Regular Certificate may elect
to treat market  discount as accruing  either (i) under a constant  yield method
that is similar to the method for the accrual of original issue discount or (ii)
in  proportion  to  accruals  of  original  issue  discount  (or, if there is no
original issue discount, in proportion to accruals of stated interest),  in each
case computed taking into account the Prepayment Assumption.

      The Code  provides  that the  market  discount  in  respect  of a  Regular
Certificate will be considered to be zero if the amount allocable to the Regular
Certificate is less than 0.25% of the Regular  Certificate's  stated  redemption
price at maturity  multiplied by the number of complete  years  remaining to its
maturity after the holder acquired the obligation. If market discount is treated
as de minimis under this rule, the actual  discount  would be allocated  among a
portion of each scheduled distribution  representing the stated redemption price
of such Regular  Certificate and that portion of the discount  allocable to such
distribution  would be reported as income  when such  distribution  occurs or is
due.

      The Code further  provides  that any  principal  payment with respect to a
Regular Certificate  acquired with market discount or any gain on disposition of
such Regular  Certificate  shall be treated as ordinary  income to the extent it
does not exceed the accrued  market  discount at the time of such  payment.  The
amount of accrued  market  discount  for purposes of  determining  the amount of
ordinary income to be recognized  with respect to subsequent  payments on such a
Regular  Certificate  is to be  reduced  by the  amount  previously  treated  as
ordinary income.

      The Code grants authority to the Treasury  Department to issue regulations
providing for the  computation  of accrued market  discount on debt  instruments
such as the Regular  Certificates.  Until such time as  regulations  are issued,
rules described in the legislative history for these provisions of the Code will
apply.  Under  those  rules,  as


                                       40
<PAGE>

described  above,  the holder of a Regular  Certificate with market discount may
elect to accrue market discount either on the basis of a constant  interest rate
or according to certain other methods.  Certificateholders who acquire a Regular
Certificate at a market  discount  should consult their tax advisors  concerning
various methods which are available for accruing that market discount.

      In  general,  limitations  imposed by the Code that are  intended to match
deductions  with the  taxation  of  income  may  require  a holder  of a Regular
Certificate having market discount to defer a portion of the interest deductions
attributable to any indebtedness incurred or continued to purchase or carry such
Regular Certificate.  Alternatively, a holder of a Regular Certificate may elect
to include  market  discount in gross income as it accrues and, if he makes such
an  election,  is  exempt  from  this  rule.  The  adjusted  basis of a  Regular
Certificate  subject  to such  election  will be  increased  to  reflect  market
discount  included in gross income,  thereby reducing any gain or increasing any
loss on a sale or taxable disposition.

      Amortizable  Premium.  A holder  of a  Regular  Certificate  who holds the
Regular Certificate as a capital asset and who purchased the Regular Certificate
at a cost greater than its  outstanding  principal  amount will be considered to
have  purchased the Regular  Certificate at a premium.  In general,  the Regular
Certificateholder may elect to deduct the amortizable bond premium as it accrues
under a constant yield method.  A Regular  Certificateholder's  tax basis in the
Regular  Certificate  will be  reduced  by the  amount of the  amortizable  bond
premium deducted.  In addition,  it appears that the same methods which apply to
the accrual of market discount on installment  obligations are intended to apply
in computing the  amortizable  bond premium  deduction with respect to a Regular
Certificate.  It is not clear,  however,  (i)  whether the  alternatives  to the
constant-yield  method which may be available for the accrual of market discount
are available for amortizing  premium on Regular  Certificates  and (ii) whether
the Prepayment  Assumption  should be taken into account in determining the term
of a Regular Certificate for this purpose.  Certificateholders who pay a premium
for a Regular  Certificate should consult their tax advisors  concerning such an
election and rules for determining the method for amortizing bond premium.

      On December 30, 1997 the IRS issued final  regulations  ("the  Amortizable
Bond  Premium  Regulations")  dealing  with  amortizable  bond  premium.   These
regulations  specifically do not apply to prepayable debt instruments subject to
Code  Section  1272(a)(6)  such  as the  Regular  Certificates.  Absent  further
guidance  from the IRS,  the  Trustee  intends to account for  amortizable  bond
premium  in  the  manner   described  above.   Prospective   purchasers  of  the
Certificates   should   consult  their  tax  advisors   regarding  the  possible
application of the Amortizable Bond Premium Regulations.

      Gain or Loss on Disposition.  If a Regular Certificate is sold, the seller
will recognize gain or loss equal to the difference  between the amount realized
from the sale and the seller's adjusted basis in such Regular  Certificate.  The
adjusted basis generally will equal the cost of such Regular  Certificate to the
seller,  increased  by any  original  issue  discount  included in the  seller's
ordinary gross income with respect to such Regular  Certificate and reduced (but
not below zero) by any payments on the Regular  Certificate  previously received
or accrued by the seller (other than qualified stated interest  payment) and any
amortizable  premium.  Similarly,  a Regular  Certificateholder  who  receives a
principal  payment with respect to a Regular  Certificate will recognize gain or
loss equal to the difference  between the amount of the payment and the holder's
allocable  portion  of his or her  adjusted  basis in the  Regular  Certificate.
Except as discussed below or with respect to market  discount,  any gain or loss
recognized upon a sale, exchange,  retirement, or other disposition of a Regular
Certificate will be capital gain if the Regular Certificate is held as a capital
asset.

      Gain from the disposition of a Regular Certificate that might otherwise be
capital  gain,  including any gain  attributable  to de minimis  original  issue
discount,  will be treated as ordinary  income to the extent of the  excess,  if
any, of (i) the amount that would have been  included in the holder's  income if
the yield on such Regular Certificate had equaled 110% of the applicable federal
rate determined as of the beginning of such holder's  holding period,  over (ii)
the amount of ordinary income actually  recognized by the holder with respect to
such Regular Certificate.

      If it is determined that the Company  intended on the date of issue of the
Regular  Certificates  to call all or any  portion of the  Regular  Certificates
prior to their stated  maturity within the meaning of Section  1271(a)(2)(A)  of
the  Code,  any  gain  realized  upon a sale,  exchange,  retirement,  or  other
disposition of a Regular  Certificate would be considered ordinary income to the
extent  it does not  exceed  the  unrecognized  portion  of the  original  issue
discount,  if any, with respect to the Regular Certificate.  The OID Regulations
provide that the  intention to call rule will not be applied to  mortgage-backed
securities  such  as the  Regular  Certificates.  In  addition,  under  the  OID
Regulations,  a  mandatory  sinking  fund or call  option is not  evidence of an
intention to call.


                                       41
<PAGE>

      Taxation of Residual  Interests.  Generally,  the "daily  portions" of the
taxable  income or net loss of a REMIC will be included  as  ordinary  income or
loss in  determining  the  taxable  income of holders of  Residual  Certificates
("Residual  Holders"),  and will not be taxed separately to the REMIC. The daily
portions are determined by allocating the REMIC's taxable income or net loss for
each calendar quarter ratably to each day in such quarter and by allocating such
daily  portion  among the Residual  Holders in  proportion  to their  respective
holdings of Residual Certificates in the REMIC on such day.

      REMIC  taxable  income is generally  determined  in the same manner as the
taxable income of an individual  using the accrual  method of accounting  except
that (i) the  limitation on  deductibility  of investment  interest  expense and
expenses for the  production of income do not apply,  (ii) all bad loans will be
deductible as business bad debts, and (iii) the limitation on the  deductibility
of interest and expenses related to tax-exempt income will apply.  REMIC taxable
income  generally  means a REMIC's gross income,  including  interest,  original
issue discount  income,  and market discount  income,  if any, on the Contracts,
plus income on reinvestment of cash flows and reserve assets,  minus deductions,
including   interest  and  original  issue  discount   expense  on  the  Regular
Certificates,  servicing fees on the Contracts, other administrative expenses of
a REMIC, and amortization of premium, if any, with respect to the Contracts.

      The taxable  income  recognized  by a Residual  Holder in any taxable year
will be affected by, among other factors, the relationship between the timing of
interest,  original issue discount or market discount income, or amortization of
premium  with  respect  to the  Contracts,  on the one hand,  and the  timing of
deductions  for  interest  (including  original  issue  discount) on the Regular
Certificates,  on the other hand. In the event that an interest in the Contracts
is  acquired  by a REMIC at a  discount,  and one or more of such  Contracts  is
prepaid, the Residual Holder may recognize taxable income without being entitled
to receive a corresponding  cash distribution  because (i) the prepayment may be
used in whole or in part to make distributions on Regular Certificates, and (ii)
the discount on the Contracts  which is included in a REMIC's  income may exceed
its deduction with respect to the  distributions on those Regular  Certificates.
When there is more than one class of Regular  Certificates that receive payments
sequentially (i.e., a fast-pay,  slow-pay structure), this mismatching of income
and  deductions  is  particularly  likely to occur in the early years  following
issuance  of the  Regular  Certificates,  when  distributions  are being made in
respect of  earlier  classes of  Regular  Certificates  to the extent  that such
classes are not issued with substantial discount. If taxable income attributable
to such a mismatching is realized, in general,  losses would be allowed in later
years as  distributions  on the later classes of Regular  Certificates are made.
Taxable  income may also be greater  in earlier  years than in later  years as a
result of the fact that interest expense  deductions,  expressed as a percentage
of the outstanding principal amount of Regular  Certificates,  may increase over
time as  distributions  are  made  on the  lower  yielding  classes  of  Regular
Certificates,  whereas  interest  income with respect to any given Contract will
remain constant over time as a percentage of the outstanding principal amount of
that loan (assuming it bears interest at a fixed rate).  Consequently,  Residual
Holders must have sufficient other sources of cash to pay any federal, state, or
local  income  taxes due as a result of such  mismatching,  or such holders must
have unrelated  deductions  against which to offset such income,  subject to the
discussion of "excess  inclusions"  below under "REMIC Series --  Limitations on
Offset or Exemption of REMIC  Income." The  mismatching of income and deductions
described  in  this   paragraph,   if  present  with  respect  to  a  series  of
Certificates,  may have a significant  adverse effect upon the Residual Holder's
after-tax rate of return.

      The amount of any net loss of a REMIC  that may be taken  into  account by
the Residual Holder is limited to the adjusted basis of the Residual Certificate
as of the  close  of  the  quarter  (or  time  of  disposition  of the  Residual
Certificate if earlier), determined without taking into account the net loss for
the quarter. The initial adjusted basis of a purchaser of a Residual Certificate
is the amount paid for such Residual  Certificate.  Such adjusted  basis will be
increased  by the  amount  of  taxable  income of the  REMIC  reportable  by the
Residual  Holder and decreased by the amount of loss of the REMIC  reportable by
the Residual  Holder. A cash  distribution  from the REMIC also will reduce such
adjusted  basis (but not below zero).  Any loss that is disallowed on account of
this limitation may be carried over indefinitely by the Residual Holder for whom
such loss was disallowed and may be used by such Residual  Holder only to offset
any income generated by the same REMIC.

      If a Residual  Certificate  has a negative  value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes of determining the REMIC's basis in its assets.  The REMIC  Regulations
imply that residual  interest  cannot have a negative  basis or a negative issue
price.  However,  the preamble to the


                                       42
<PAGE>

REMIC  Regulations  indicates that,  while existing tax rules do not accommodate
such concepts,  the Service is  considering  the tax treatment of these types of
residual interests,  including the proper tax treatment of a payment made by the
transferor  of such residual  interest to induce the  transferee to acquire that
interest.  Absent  regulations or administrative  guidance to the contrary,  the
Company  does not intend to treat a class of Residual  Certificates  as having a
value of less than zero for  purposes  of  determining  the basis of the related
REMIC in its assets.

      Further,  to the  extent  that the  initial  adjusted  basis of a Residual
Holder(other  than an original  holder) in the Residual  Certificate  is greater
than the  corresponding  portion  of the  REMIC's  basis in the  Contracts,  the
Residual  Holder will not recover a portion of such basis until  termination  of
the REMIC  unless  Treasury  Regulations  yet to be issued  provide for periodic
adjustments to the REMIC income otherwise reportable by such holder.

      Treatment  of Certain  Items of REMIC  Income and  Expense.  Generally,  a
REMIC's  deductions  for original  issue discount will be determined in the same
manner as original issue discount  income on Regular  Certificates  as described
above under "REMIC  Series -- Original  Issue  Discount"  and "-- Variable  Rate
Regular Certificates," without regard to the de minimis rule described therein.

      The REMIC will have market discount income in respect of the Contracts if,
in general, the basis of the REMIC in such Contracts is exceeded by their unpaid
principal  balances.  The REMIC's basis in such  Contracts is generally the fair
market value of the  Contracts  immediately  after the  transfer  thereof to the
REMIC (which may equal a  proportionate  part of the aggregate fair market value
of the REMIC  Certificates).  In  respect  of the  Contracts  that  have  market
discount  to which  Code  Section  1276  applies,  the  market  discount  income
generally  should  accrue in the manner  described  above under "REMIC Series --
Market Discount."

      Generally,  if the basis of a REMIC in the  Contracts  exceeds  the unpaid
principal  balances thereof,  the REMIC will be considered to have acquired such
Contracts at a premium equal to the amount of such excess.  As stated above, the
REMIC's  basis in the  Contracts  is the  fair  market  value  of the  Contracts
immediately  after the transfer thereof to the REMIC.  Generally,  a person that
holds a  Contract  as a  capital  asset  may elect to  amortize  premium  on the
Contracts  under a constant  interest  method.  See the discussion  under "REMIC
Series -- Amortizable Premium."

      Limitations on Offset or Exemption of REMIC Income. If the aggregate value
of the  Residual  Certificates  relative to the  aggregate  value of the Regular
Certificates  and Residual  Certificates is considered to be  "significant,"  as
described  below,  then a  portion  (but not all) of the  REMIC  taxable  income
included in determining  the federal  income tax liability of a Residual  Holder
will be subject to special treatment.  That portion,  referred to as the "excess
inclusion,"  is equal to the excess of REMIC  taxable  income  for the  calendar
quarter  allocable to a Residual  Certificate  over the daily  accruals for such
quarterly period of (i) 120% of the long-term applicable Federal rate that would
have applied to the Residual  Certificate (if it were a debt  instrument) on the
Startup Day under Section  1274(d) of the Code,  multiplied by (ii) the adjusted
issue price of such  Residual  Certificate  at the  beginning of such  quarterly
period. For this purpose,  the adjusted issue price of a Residual Certificate at
the beginning of a quarter is the issue price of the Residual Certificate,  plus
the amount of such daily  accruals of REMIC income  described in this  paragraph
for all prior quarters  decreased by any distributions made with respect to such
Residual  Certificate prior to the beginning of such quarterly period. The value
of the Residual  Certificates  would be significant in cases where the aggregate
issue price of the Residual  Certificates  is at least 2% of the aggregate issue
price of the Regular Certificates and Residual Certificates, and the anticipated
weighted  average  life of the  Residual  Certificates  is at  least  20% of the
anticipated weighted average life of the REMIC.

      The portion of a Residual  Holder's REMIC taxable income consisting of the
excess  inclusions  generally  may not be  offset  by other  deductions  on such
Residual  Holder's tax return,  including  net  operating  loss carry  forwards.
Further,  if the  Residual  Holder  is an  organization  subject  to the  tax on
unrelated  business  income  imposed by Section  511 of the Code,  the  Residual
Holder's excess inclusions will be treated an unrelated  business taxable income
of such Residual Holder for purposes of Section 511.  Finally,  if a real estate
investment trust or regulated investment company owns a Residual Certificate,  a
portion  (allocated  under Treasury  Regulations  yet to be issued) of dividends
paid by such real estate investment trust or regulated  investment company could
not be offset by net  operating  losses of its  shareholders,  would  constitute
unrelated  business  taxable  income for tax-exempt  shareholders,  and would be
ineligible for reduction of withholding to certain persons who are not U.S.
persons.

      The Small  Business Job  Protection Act of 1996 has eliminated the special
rule permitting  Section 593  institutions  ("thrift  institutions")  to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have "significant value" within the
meaning of the REMIC


                                       43
<PAGE>

Regulations,  effective for taxable  years  beginning  after  December 31, 1995,
except  with  respect to  residual  certificates  continuously  held by a thrift
institution since November 1, 1995.

      In addition,  the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual holder.  First,  alternative minimum taxable income
for such residual  holder is determined  without regard to the special rule that
taxable  income  cannot be less  than  excess  inclusions.  Second,  a  residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
the excess inclusions for the year. Third, the amount of any alternative minimum
tax net operating loss deductions must be computed  without regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

      Restrictions  on Transfer of Residual  Certificates.  As  described  above
under  "REMIC  Series --  Qualification  as a REMIC," an  interest in a Residual
Certificate may not be transferred to a Disqualified Organization.  If any legal
or beneficial interest in a Residual Certificate is, nonetheless, transferred to
a  Disqualified  Organization,  a tax would be imposed in an amount equal to the
product of (i) the present value of the total anticipated excess inclusions with
respect to such Residual  Certificate  for periods after the transfer,  and (ii)
the highest  marginal  federal income tax rate applicable to  corporations.  The
anticipated  excess inclusions are based on actual prepayment  experience to the
date of the transfer and projected payments based on the Prepayment  Assumption.
The present value rate equals the applicable  federal rate under Section 1274(d)
of the Code as of the date of the transfer for a term ending on the close of the
last quarter in which  excess  inclusions  are expected to accrue.  Such rate is
applied  to the  anticipated  excess  inclusions  from the end of the  remaining
calendar  quarters in which they arise to the date of the  transfer.  Such a tax
generally would be imposed on the transferor of the Residual Certificate, except
that where such transfer is through an agent  (including a broker,  nominee,  or
other  middleman)  for a  Disqualified  Organization,  the tax would  instead by
imposed on such agent.  However, a transferor of a Residual Certificate would in
no event be liable for such tax with  respect to a  transfer  if the  transferee
furnishes to the transferor an affidavit,  under penalties of perjury,  that the
transferee  is  not a  Disqualified  Organization  and,  as of the  time  of the
transfer,  the transferor does not have the actual knowledge that such affidavit
is  false.  The  tax  also  may be  waived  by the  Treasury  Department  if the
Disqualified  Organization  promptly  disposes of the residual  interest and the
transferor  pays  such  amount of tax as the  Treasury  Department  may  require
(presumably, a corporate tax on the excess inclusion for the period the residual
interest is actually held by the Disqualified Organization).

      In  addition,  if a  "Pass-Through  Entity" (as defined  below) has excess
inclusion  income with respect to a Residual  Certificate  during a taxable year
and a Disqualified  Organization  is the record holder of an equity  interest in
such  entity,  then a tax is imposed on such entity  equal to the product of (i)
the amount of excess  inclusions on the Residual  Certificate that are allocable
to the interest in the  Pass-Through  Entity  during the period such interest is
held by such  Disqualified  Organization,  and (ii) the highest marginal federal
income tax rate imposed on  corporations.  Such tax would be deductible from the
ordinary gross income of the Pass-Through Entity during the period such interest
is held by such  Disqualified  Organization,  and  (iii)  the  highest  marginal
federal  income tax rate imposed on  corporations.  Such tax would be deductible
from the ordinary gross income of the Pass-Through  Entity for the taxable year.
The  Pass-Through  Entity would not be liable for such tax if it has received an
affidavit  from such record  holder that it is not a  Disqualified  Organization
and,  during  the  period  such  person is the  record  holder  of the  Residual
Certificate,  the Pass-Through Entity would not be liable for such tax if it has
received  an  affidavit  from such record  holder that it is not a  Disqualified
Organization  and,  during the period  such  person is the record  holder of the
Residual  Certificate,  the  Pass-Through  Entity does not have actual knowledge
that such affidavit is false.

      For these purposes, a "Pass-Through Entity" means any regulated investment
company, real estate investment trust, common trust fund, partnership,  trust or
estate and certain corporations  operating on a cooperative basis. Except as may
be  provided  in  Treasury  Regulations,  any person  holding an  interest  in a
Pass-Through  Entity  as a  nominee  for  another  will,  with  respect  to such
interest, be treated as a Pass-Through Entity.

      Noneconomic  Residual  Interests.  The REMIC  Regulations  would disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC.  Under the REMIC  Regulations,  a  transfer  of a  "noneconomic  residual
interest" (as defined below) to a Residual Holder is disregarded


                                       44
<PAGE>

for all federal income tax purposes if a significant  purpose of the transfer is
to enable  the  transferor  to impede the  assessment  or  collection  of tax. A
residual  interest in a REMIC  (including  a residual  interest  with a positive
value at issuance) is a "noneconomic  residual  interest" unless, at the time of
transfer,  (i) the present  value of the expected  future  distributions  on the
residual  interest  at least  equals  the  product of the  present  value of the
anticipated  excess  inclusions  and the  highest  corporate  income tax rate in
effect  for the year in  which  the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above. The REMIC Regulations  explain that a significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer,  either  knew or  should  have  known  that  the  transferee  would be
unwilling  or unable to pay taxes due on its share of the taxable  income of the
REMIC. A safe harbor is provided if (i) the transferor conducted, at the time of
the  transfer,  a reasonable  investigation  of the  financial  condition of the
transferee and found that the transferee had historically paid its debts as they
came due and found no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee  represents to the transferor that it understands that, as the holder
of a non-economic residual interest, the transferee may incur tax liabilities in
excess of any cash  flows  generated  by the  interest  and that the  transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due. The Pooling and Servicing  Agreement  with respect to each series of
REMIC  Certificates  will require the  transferee of a Residual  Certificate  to
certify to the  statements in clause (ii) of the  preceding  sentence as part of
the  affidavit  described  above  under  "Restrictions  on  Transfer of Residual
Certificates."

      The IRS has issued  proposed  Treasury  regulations  that would add to the
conditions  necessary  to  ensure  that a  transfer  of a  noneconomic  residual
interest  would be  respected  for federal  income tax  purposes.  The  proposed
additional  condition  provides  that the  transfer  of a  noneconomic  residual
interest will not qualify under this safe harbor unless the present value of the
anticipated tax liabilities  associated with holding the residual  interest does
not exceed the present value of the sum of: (i) any  consideration  given to the
transferee  to acquire  the  interest  (the  inducement  payment),  (ii)  future
distributions on the interest,  and (iii) any anticipated tax savings associated
with holding the interest as the REMIC  generates  losses.  For purposes of this
calculation,  the present value is calculated using a discount rate equal to the
lesser of the applicable  federal rate and the  transferee's  cost of borrowing.
The proposed effective date for the changes is February 4, 2000.

      Mark-to-Market   Rules.  On  December  23,  1996,  the  Service  finalized
regulations (the "Mark-to-Market  Regulations") relating to the requirement that
a securities dealer mark-to-market  securities held for sale to customers.  This
mark-to-market  requirement applies to all securities owned by a dealer,  except
to the extent that the dealer has specifically identified a security as held for
investment.  The regulations  provide that a REMIC residual interest acquired on
or after January 4, 1995,  will not be considered a security for purposes of the
Mark-to-Market  Regulations,  and  thus,  such  interests  may not be  marked to
market.

      Sale or Exchange of a Residual Certificate. Upon the sale or exchange of a
Residual  Certificate,  the Residual Holder will recognize gain or loss equal to
the excess,  if any, of the amount realized over the adjusted basis as described
above of such Residual  Holder in such Residual  Certificate  at the time of the
sale or exchange.  In addition to reporting the taxable  income of the REMIC,  a
Residual   Holder  will  have  taxable  income  to  the  extent  that  any  cash
distribution  to him  from  the  REMIC  exceeds  such  adjusted  basis  on  that
Remittance  Date.  Such income will be treated as gain from the sale or exchange
of the Residual  Certificate.  It is possible that the  termination of the REMIC
may  be  treated  as  a  sale  or  exchange  of  a  Residual  Holder's  Residual
Certificate,  in which case, if the Residual Holder has an adjusted basis in his
Residual Certificate remaining when his interest in the REMIC terminates, and if
he holds such Residual  Certificate as a capital asset, then he will recognize a
capital loss at that time in the amount of such remaining adjusted basis.

      The  Conference  Committee  Report to the Tax Reform Act of 1986  provides
that,  except as provided in Treasury  Regulations,  the wash sale rules of Code
Section  1091 will apply to  dispositions  of  Residual  Certificates  where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application of Code Section 1091) any residual  interest in
any REMIC or any  interest  in a "taxable  mortgage  pool"  (such as a non-REMIC
owner trust) that is economically comparable to a Residual Certificate.


                                       45
<PAGE>

      Certain Other Taxes on the REMIC.  The REMIC provisions of the Code impose
a 100%  tax on any  net  income  derived  by a  REMIC  from  certain  prohibited
transactions,   and   prohibits   deducting   any  loss  with  respect  to  such
transactions.  Such  transactions  are:  (i)  any  disposition  of  a  qualified
mortgage,  other than pursuant to the  substitution  of a qualified  replacement
mortgage for a qualified  mortgage (or the repurchase in lieu of substitution of
a defective obligation), a disposition incident to the foreclosure,  default, or
imminent default of a mortgage,  the bankruptcy or insolvency of the REMIC, or a
qualified liquidation of the REMIC; (ii) the receipt of income from assets other
than  qualified  mortgages  and  permitted  investments;  (iii) the  receipt  of
compensation for services; and (iv) the receipt of gain from the dispositions of
cash flow investments.  The REMIC  Regulations  provide that the modification of
the terms of a  Contract  occasioned  by  default  or a  reasonably  foreseeable
default  of the  Contract,  the  assumption  of the  Contract,  the  waiver of a
due-on-sale  clause or the conversion of an interest rate by an Obligor pursuant
to the terms of a convertible  adjustable-rate Contract will not be treated as a
disposition  of the Contract.  In the event that a REMIC holds  Convertible  ARM
Loans which are convertible at the option of the Obligor into fixed-rate,  fully
amortizing,  level  payment  Contracts,  a sale of such  Contracts  by the REMIC
pursuant to a purchase  agreement  or other  contract  with the Company or other
party,  if and when the Obligor  elects to so convert the terms of the Contract,
is not expected to result in a prohibited  transaction  for the REMIC.  The Code
also imposes a 100% tax on  contributions to a REMIC made after the Startup Day,
unless such  contributions  are payments  made to facilitate a cleanup call or a
qualified  liquidation  of the  REMIC,  payments  in the  nature of a  guaranty,
contributions  during the  three-month  period  beginning  on the Startup Day or
contributions to a qualified reserve fund of the REMIC by a holder of a residual
interest  in the  foreclosure  property  that the REMIC  derives at the  highest
corporate  rate on certain net income from  foreclosure  property that the REMIC
derives from the management,  sale, or disposition of any real property,  or any
personal property incident thereto, acquired by the REMIC in connection with the
default or imminent default of a loan.  Generally,  it is not anticipated that a
REMIC will generate a significant amount of such income.

      Liquidation of the REMIC. A REMIC may liquidate  without the imposition of
entity-level tax only in a "qualified  liquidation." A liquidation is considered
qualified  if a  REMIC  adopts  a plan of  complete  liquidation  (which  may be
accomplished by designating in the REMIC's final tax return a date on which such
adoption  is deemed to occur)  and sells all of its  assets  (other  than  cash)
within the ninety-day  period  beginning on the date of the adoption of the plan
of  liquidation,  provided that it distributes to holders of Regular or Residual
Certificates,  on or before the last day of the ninety-day  liquidation  period,
all the proceeds of the liquidation  (including all cash), less amounts retained
to meet claims.

      Taxation of Certain Foreign Investors.  For purposes of this discussion, a
"Foreign Holder" is a Certificateholder  who holds a Regular Certificate and who
is not (i) a citizen or  resident  of the  United  States,  (ii) a  corporation,
partnership or other entity  treated as a corporation or partnership  for United
States federal income tax purposes, organized in or under the laws of the United
States, any state thereof or the District of Columbia (unless,  in the case of a
partnership,  Treasury  regulations  provide  otherwise),  (iii) an estate,  the
income of which is  included  in gross  income  for United  States tax  purposes
regardless of its source, or (iv) a trust if a court within the United States is
able to exercise primary  supervision of the administration of the trust and one
or more United  States  persons have the  authority  to control all  substantial
decisions of the trust.  Notwithstanding the preceding  sentence,  to the extent
provided in Treasury regulations, certain trusts in existence on August 20, 1996
and treated as United  States  persons prior to such date that elect to continue
to be treated as United States persons will not be considered  Foreign  Holders.
Unless the interest on a Regular  Certificate is effectively  connected with the
conduct by the Foreign  Holder of a trade or business  within the United States,
the  Foreign  Holder is not  subject to  federal  income or  withholding  tax on
interest (or original issue discount,  if any) on a Regular Certificate (subject
to possible backup  withholding of tax,  discussed below),  provided the Foreign
Holder is not a controlled foreign  corporation  related to the Company and does
not own  actually  or  constructively  10% or more of the  voting  stock  of the
Company. To qualify for this tax exemption,  the Foreign Holder will be required
to provide periodically a statement signed under penalties of perjury certifying
that the Foreign Holder meets the requirements for treatment as a Foreign Holder
and providing the Foreign Holder's name and address. The statement, which may be
made on a Form W-8 or substantially  similar substitute form,  generally must be
provided in the year a payment  occurs or in either of the two preceding  years.
This  exemption  may not  apply to a  Foreign  Holder  that  owns  both  Regular
Certificates and Residual Certificates. If the interest on a Regular Certificate
is  effectively  connected  with the  conduct by a Foreign  Holder of a trade or
business  within the United  States,  then the Foreign Holder will be subject to
tax at  regular  graduated  rates.  Foreign  Holders  should  consult  their own
advisors  regarding  the  specific  tax  consequences  of their owning a Regular
Certificate.


                                       46
<PAGE>

      New Withholding  Regulations.  On October 6, 1997, the Treasury Department
issued new regulations (the "New Regulations") which make certain  modifications
to the withholding, backup withholding and information reporting rules described
above.  The New  Regulations  attempt to unify  certification  requirements  and
modify reliance  standards.  The New Regulations will generally be effective for
payments  made after  December 31, 1999,  subject to certain  transition  rules.
Prospective  investors are urged to consult their own tax advisors regarding the
New Regulations.

      Any gain  recognized by a Foreign Holder upon a sale,  retirement or other
taxable  disposition of a Regular  Certificate  generally will not be subject to
United  States  federal  income tax unless  either (i) the  Foreign  Holder is a
non-resident  alien  individual  who holds the Regular  Certificate as a capital
asset  and who is  present  in the  United  States  for 183  days or more in the
taxable year of the disposition,  or (ii) the gain is effectively connected with
the  conduct  by the  Foreign  Holder of a trade or  business  within the United
States.

      A Regular  Certificate  will not be  included  in the  estate of a Foreign
Holder who does not own  actually  or  constructively  10% or more of the voting
stock of the Company.

      Backup Withholding. Under certain circumstances, a REMIC Certificateholder
may be subject to "backup  withholding"  at a 31% rate.  Backup  withholding may
apply to a REMIC  Certificateholder who is a United States person if the holder,
among other circumstances,  fails to furnish his Social Security number or other
taxpayer  identification  number to the Trustee.  Backup  withholding may apply,
under  certain  circumstances,  to a REMIC  Certificateholder  who is a  Foreign
Holder if the REMIC  Certificateholder fails to provide the Trustee or the REMIC
Certificateholder's  securities broker with the statement necessary to establish
the exemption from federal income and  withholding  tax on interest on the REMIC
Certificates.  Backup  withholding,  however,  does not apply to  payments  on a
Certificate  made  to  certain  exempt  recipients,  such  as  corporations  and
tax-exempt    organizations,    and   to   certain   foreign   persons.    REMIC
Certificateholders  should consult their tax advisors for additional information
concerning the potential  application of backup withholding to payments received
by them with respect to a Certificate.

      Reporting  Requirements  and Tax  Administration.  The Company will report
annually to the Service,  holders of record of the Regular Certificates that are
not excepted from the reporting  requirements and, to the extent required by the
Code, other interested parties, information with respect to the interest paid or
accrued on the Regular  Certificates,  original issue discount, if any, accruing
on the Regular Certificates and information  necessary to compute the accrual of
any  market  discount  or  the  amortization  of  any  premium  on  the  Regular
Certificates.

      The  Treasury  Department  has  issued  temporary  regulations  concerning
certain aspects of REMIC tax administration. Under those regulations, a Residual
Certificateholder  must be designated  as the REMIC's "tax matters  person." The
tax matters person,  generally,  has responsibility for overseeing and providing
notice to the other Residual  Certificateholders  of certain  administrative and
judicial  proceedings  regarding  the REMIC's tax  affairs.  The Company will be
designated as tax matters  person for each REMIC,  and in  conjunction  with the
Trustee  will  act  as  the  agent  of the  Residual  Certificateholders  in the
preparation  and filing of the REMIC's  federal  and state  income tax and other
information returns.

Grantor Trust Series

      Tax Status of the Trust Fund.  In the case of a Trust Fund  evidenced by a
series or sub-series of  Certificates,  or a segregated  portion  thereof,  with
respect to which a REMIC Election is not made ("Non-REMIC Certificates"),  Brown
& Wood LLP,  special tax counsel to the  Company,  will have advised the Company
that,  in  their  opinion,   each  Contract  Pool  and  the  arrangement  to  be
administered  by the Company  under which the Trustee  will hold and the Company
will be  obligated  to service the  Contracts  and  pursuant to which  Non-REMIC
Certificates  will  be  issued  to  Non-REMIC  Certificateholders  will  not  be
classified as an  association  taxable as a corporation  or a "taxable  mortgage
pool," within the meaning of Code Section 7701(i), but rather will be classified
as a grantor  trust  under  Subpart  E, Part I of  Subchapter  J of Chapter 1 of
Subtitle A of the Code. Each Non-REMIC  Certificateholder will be treated as the
owner of a pro  rata  undivided  interest  in the  ordinary  income  and  corpus
portions of the trust attributable to the Contract Pool in which its Certificate
evidences an ownership  interest and will be considered the equitable owner of a
pro rata undivided interest in each of the Contracts included therein.

      Tax Status of Non-REMIC Certificates. In general, (i) Certificates held by
a  "domestic  building  and loan  association"  within  the  meaning  of Section
7701(a)(19) of the Code may be considered to represent "qualifying real property
loans"  within the meaning of Section  7701(a)(19)(C)(v)  of the Code;  and (ii)
Certificates  held by a real


                                       47
<PAGE>

estate  investment  trust may constitute "real estate assets" within the meaning
of Section  856(c)(5)(B)  of the Code and  interest  thereon  may be  considered
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Section  856(c)(3)(B)  of the Code. See the  discussions of such Code
provisions  above  under  "REMIC  Series  Tax  Status  of  REMIC  Certificates."
Investors should review the related  Prospectus  Supplement for the treatment of
Non-REMIC  Certificates  and  Contracts,  if any,  under these Code sections and
should,  in addition,  consult with their own tax advisors with respect to these
matters.

      Tax Treatment of Non-REMIC Certificates. Non-REMIC Certificateholders will
be  required  to report on their  federal  income tax  returns,  and in a manner
consistent with their respective methods of accounting,  their pro rata share of
the entire income  arising from the  Contracts  comprising  such Contract  Pool,
including interest, original issue discount, if any, prepayment fees, assumption
fees,  and late  payment  charges  received  by the  Company,  and any gain upon
disposition  of such  Contracts.  (For  purposes  of this  discussion,  the term
"disposition,"  when used with respect to the Contracts,  includes  scheduled or
prepaid  collections  with  respect  to the  Contracts,  as well as the  sale or
exchange  of a  Non-REMIC  Certificate.)  Non-REMIC  Certificateholders  will be
entitled  under Section 162 or 212 of the Code to deduct their pro rata share of
related  servicing  fees,   administrative  and  other  non-interest   expenses,
including  assumption fees and late payment charges retained by the Company.  An
individual,  an estate,  or a trust that holds a  Non-REMIC  Certificate  either
directly  or  through a  pass-through  entity  will be  allowed  to deduct  such
expenses under Section 212 of the Code only to the extent that, in the Aggregate
and  combined  with certain  other  itemized  deductions,  they exceed 2% of the
adjusted  gross  income  of the  holder.  In  addition,  Section  68 of the Code
provides that the amount of itemized deductions (including those provided for in
Section  212 of the  Code)  otherwise  allowable  for the  taxable  year  for an
individual  whose adjusted gross income exceeds a threshold  amount specified in
the Code will be reduced by the lesser of (i) 3% of the excess of adjusted gross
income over the specified threshold amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable  for such  taxable  year.  To the extent that a
Non-REMIC  Certificateholder is not permitted to deduct servicing fees allocable
to  a   Non-REMIC   Certificate,   the   taxable   income   of   the   Non-REMIC
Certificateholder attributable to that Non-REMIC Certificate will exceed the net
cash  distributions  related to such income.  Non-REMIC  Certificateholders  may
deduct any loss on  disposition of the Contracts to the extent  permitted  under
the Code.

      Under current Service  interpretations of applicable Treasury  Regulations
the  Company  would be able to sell or  otherwise  dispose  of any  subordinated
Non-REMIC Certificates.  Accordingly,  the Company expects to offer subordinated
Non-REMIC  Certificates for sale to investors.  In general,  such  subordination
should not affect the federal income tax treatment of either the subordinated or
senior  Certificates.  Holders of subordinated classes of Certificates should be
able to  recognize  any  losses  allocated  to such class when and if losses are
realized.

      To the extent that any of the  Contracts  comprising a Contract  Pool were
originated  on or after  March 2, 1984 and under  circumstances  giving  rise to
original issue discount,  Certificateholders will be required to report annually
an amount of additional  interest  income  attributable to such discount in such
Contracts prior to receipt of cash related to such discount.  See the discussion
above  under  "REMIC  Series  --  Original  Issue  Discount."  Similarly,   Code
provisions  concerning market discount and amortizable premium will apply to the
Contracts  comprising  a  Contract  Pool  to the  extent  that  the  loans  were
originated  after July 18, 1984 and  September 27, 1985,  respectively.  See the
discussions  above under "REMIC Series -- Market  Discount" and "REMIC Series --
Amortizable Premium."

      It is not clear whether a reasonable  prepayment assumption should be used
in  computing  amortization  of premium  allowable  under Code Section 171 or in
computing the accrual of market  discount for non-REMIC  Certificates.  However,
the use of a Prepayment  Assumption is required for purposes of calculating  OID
for tax years  beginning after August 5, 1997, to pools of receivables the yield
on which may be affected by reason of prepayments.  Previous legislative history
states that Congress  intends that if a Prepayment  Assumption  would be used to
calculate OID then it should also be used to accrue market discount and amortize
bond premium.  Because regulations have not yet been issued, it is impossible to
predict  what effect  those  regulations  might have on the tax  treatment  of a
Certificate  purchased  at a  discount  or  premium  in  the  secondary  market.
Prospective investors are urged to consult their own tax advisors concerning the
tax treatment of a Certificate purchased at a discount or a premium.

      If premium is not subject to  amortization  using a reasonable  Prepayment
Assumption, the holder of a Certificate acquired at a premium should recognize a
loss, if a Contract repays in full, equal to the difference  between the portion
of the  prepaid  principal  amount of such  Contract  that is  allocable  to the
Certificate  and the


                                       48
<PAGE>

portion  of the  adjusted  basis of the  Certificate  that is  allocable  to the
Contract.  If a  reasonable  Prepayment  Assumption  is  used to  amortize  such
premium,  it appears  that such a loss would be  available,  if at all,  only if
prepayments  have  occurred  at  a  rate  faster  than  the  reasonable  assumed
prepayment rate. It is not clear whether any other adjustments would be required
to reflect the  differences  between an assumed  prepayment  rate and the actual
rate of prepayments. In addition, under recent legislation,  amounts received on
the  redemption  of an  obligation  issued by a natural  person  are  considered
received in exchange of such  obligation if the debt  obligation is purchased or
issued  after June 8, 1997  (i.e.,  treated  the same as  obligations  issued by
corporations).  This change could  affect the  character of any such loss (e.g.,
cause the loss to be  treated  as  capital  if such  assets  are held as capital
assets by the taxpayer).

      Stripped Non-REMIC Certificates. Certain classes of Non-REMIC Certificates
may be subject to the  stripped  bond rules of Section  1286 of the Code and for
purposes of this discussion will be referred to as "Stripped  Certificates."  In
general, a Stripped Certificate will be subject to the stripped bond rules where
there has been a separation  of ownership of the right to receive some or all of
the principal payments on a Contract from ownership of the right to receive some
or all of the related interest payments.  Non-REMIC Certificates will constitute
Stripped  Certificates  and  will  be  subject  to  these  rules  under  various
circumstances,  including the following:  (i) if any servicing  compensation  is
deemed to exceed a  reasonable  amount;  (ii) if the  Company or any other party
retains a Retained  Yield with  respect to the  Contracts  comprising a Contract
Pool;  (iii)  if two or  more  classes  of  Non-REMIC  Certificates  are  issued
representing  the right to non-pro rata percentages of the interest or principal
payments on the Contracts;  or (iv) if Non-REMIC  Certificates  are issued which
represent the right to interest only payments or principal only payments.

      Although  not  entirely  clear,  each  Stripped   Certificate   should  be
considered to be a single debt instrument  issued on the day it is purchased for
purposes of  calculating  any original issue  discount.  Original issue discount
with  respect to a Stripped  Certificate,  if any,  must be included in ordinary
gross income for federal  income tax purposes as it accrues in  accordance  with
the  constant-yield  method that takes into account the  compounding of interest
and  such  accrual  of  income  may be in  advance  of the  receipt  of any cash
attributable  to such  income.  See "REMIC  Series -- Original  Issue  Discount"
above.  For purposes of applying the original issue  discount  provisions of the
Code, the issue price of a Stripped  Certificate will be the purchase price paid
by each holder thereof and the stated  redemption  price at maturity may include
the  aggregate  amount of all  payments to be made with  respect to the Stripped
Certificate whether or not denominated as interest. The amount of original issue
discount with respect to a Stripped Certificate may be treated as zero under the
original  issue  discount de minimis  rules  described  above.  A purchaser of a
Stripped  Certificate  will be  required  to  account  for any  discount  on the
certificate as market discount rather than original issue discount if either (i)
the amount of  original  issue  discount  with  respect to the  certificate  was
treated as zero  under the  original  issue  discount  de minimis  rule when the
certificate  was stripped or (ii) no more than 100 basis points  (including  any
amount of servicing in excess of  reasonable  servicing)  is stripped off of the
Contracts. See "REMIC Series -- Market Discount" above.

      When an investor purchases more than one class of Stripped Certificates it
is currently  unclear  whether for federal  income tax purposes  such classes of
Stripped Certificates should be treated separately or aggregated for purposes of
applying the original issue discount rules described above.

      It is possible that the Service may take a contrary  position with respect
to some or all of the foregoing  tax  consequences.  For example,  a holder of a
Stripped  Certificate  may be treated as the owner of (i) as many stripped bonds
or stripped coupons as there are scheduled payments of principal and/or interest
on each  Contract or (ii) a separate  installment  obligation  for each Contract
representing the Stripped Certificate's pro rata share of price; and/or interest
payments  to be made  with  respect  thereto.  As a  result  of  these  possible
alternative  characterizations,  investors should consult their own tax advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.

      It is unclear under what circumstance, if any, the prepayment of Contracts
will give rise to a loss to the holder of a Stripped Bond Certificate  purchased
at a premium or a Stripped Coupon Certificate. If such Certificate is treated as
a single  instrument  (rather  than an interest in discrete  contracts)  and the
effect of prepayments  is taken into account in computing  yield with respect to
such  Certificate,  it appears that no loss will be available as a result of any
particular prepayment unless prepayments occur at a rate faster than the assumed
prepayment  rate.  However,  if such  Certificate  is treated as an  interest in
discrete Contracts, or if no prepayment assumption is used, then when


                                       49
<PAGE>

a  Contract  is  prepaid,  the  holder  of such  Certificate  should  be able to
recognize  a loss  equal  to the  portion  of the  unrecovered  premium  of such
Certificate that is allocable to such Contract. In addition, amounts received in
redemption for debt  instruments  issued by natural persons  purchased or issued
after June 8, 1997 are treated as received in exchange  thereof  (i.e.,  treated
the same as obligations  issued by  corporations).  This change could affect the
character of any loss. Holders of Stripped Bond Certificates and Stripped Coupon
Certificates  are urged to consult  with their own tax  advisors  regarding  the
proper treatment of these Certificates for federal income tax purposes.

      Gain  or  Loss on  Disposition.  Upon  sale  or  exchange  of a  Non-REMIC
Certificate, a Non-REMIC  Certificateholder will recognize gain or loss equal to
the  difference  between  the  amount  realized  in the sale  and its  aggregate
adjusted  basis  in the  Contracts  represented  by the  Non-REMIC  Certificate.
Generally,   the   aggregate   adjusted   basis   will   equal   the   Non-REMIC
Certificateholder's  cost for the Non-REMIC  Certificate increased by the amount
of any previously  reported gain with respect to the Non-REMIC  Certificate  and
decreased by the amount of any losses  previously  reported  with respect to the
Non-REMIC  Certificate  and the amount of any  distributions  received  thereon.
Except as provided  above with respect to the original issue discount and market
discount  rules,  any such  gain or loss  would be  capital  gain or loss if the
Non-REMIC  Certificate was held as a capital asset. See "REMIC Series -- Gain or
Loss on Disposition" above.

      Recharacterization  of Servicing  Fees. The servicing  compensation  to be
received  by the  Servicer  may be  questioned  by the Service  with  respect to
certain Certificates or Contracts as exceeding a reasonable fee for the services
being  performed  in  exchange  therefor,   and  a  portion  of  such  servicing
compensation  could be  recharacterized as an ownership interest retained by the
Servicer  or other  party  in a  portion  of the  interest  payments  to be made
pursuant to the Contracts.  In this event,  a Certificate  might be treated as a
Stripped  Certificate  subject to the stripped bond rules of Section 1286 of the
Code and the  original  issue  discount  provisions  rather  than to the  market
discount and premium rules. See the discussion above under "Non-REMIC  Series --
Stripped Non-REMIC Certificates."

      Tax  Treatment  of  Certain  Foreign  Investors.  Generally,  interest  or
original  issue  discount  paid to or  accruing  for the  benefit of a Non-REMIC
Certificateholder  who is a Foreign  Holder  (as  defined  in  "REMIC  Series --
Taxation of Certain Foreign Investors") will be treated as "portfolio  interest"
and  therefore  will be exempt  from the 30%  withholding  tax.  Such  Non-REMIC
Certificateholder  will be entitled to receive  interest  payments  and original
issue  discount on the  Non-REMIC  Certificates  free of United  States  federal
income tax, but only to the extent the Contracts were originated  after July 18,
1984 and provided that such Non-REMIC  Certificateholder  periodically  provides
the Trustee (or other person who would  otherwise  be required to withhold  tax)
with a  statement  certifying  under  penalty  of  perjury  that such  Non-REMIC
Certificateholder  is a Foreign Holder and provides the name and address of such
Non-REMIC  Certificateholder.  For additional information concerning interest or
original  issue  discount  paid  by the  Company  to a  Foreign  Holder  and the
treatment of a sale or exchange of a Non-REMIC  Certificate by a Foreign Holder,
which will  generally  have the same tax  consequences  as the sale of a Regular
Certificate, see the discussion above under "REMIC Series -- Taxation of Certain
Foreign Investors". In addition, payments of interest or original issue discount
made to a Foreign  Investor after December 31, 1999 will generally be subject to
the New Regulations. See discussion above under "REMIC Series -- New Withholding
Regulations."

      Tax  Administration  and  Reporting.  The  Company  will  furnish  to each
Non-REMIC Certificateholder with each distribution a statement setting forth the
amount of such distribution allocable to principal and to interest. In addition,
the  Company  will  furnish,  within a  reasonable  time  after  the end of each
calendar year, to each Non-REMIC  Certificateholder  who was a Certificateholder
at any time  during such year,  information  regarding  the amount of  servicing
compensation  received  by the  Company  and any  sub-servicer  and  such  other
customary  factual  information  as the Company deems  necessary or desirable to
enable  Certificateholders  to prepare  their tax returns.  Reports will be made
annually to the Service and to holders of record that are not expected  from the
reporting  requirements regarding information as may be required with respect to
interest and original  issue  discount,  if any,  with respect to the  Non-REMIC
Certificates.

FASIT Securities

      Qualification  as a FASIT. In the case of a Trust Fund underlying a Series
(or one or more  designated  pools of assets held in the Trust Fund) for which a
REMIC election is not made, Brown & Wood LLP, special tax counsel to the Company
may advise the Company that in their opinion,  the Trust Fund will qualify under
the Code as a


                                       50
<PAGE>

Financial  Asset  Securitization  Investment  Trust ("FASIT") in which the FASIT
Regular  Securities  and the FASIT  Ownership  Securities  will  constitute  the
"regular interests" and the "ownership interests," respectively,  if (i) a FASIT
election is in effect,  (ii) certain tests concerning (A) the composition of the
FASIT's assets and (B) the nature of the Securityholders' interests in the FASIT
are met on a  continuing  basis,  and (iii) the  Trust  Fund is not a  regulated
investment  company  as defined in  Section  851(a) of the Code.  Moreover,  the
qualification  as a FASIT of any  trust for  which a FASIT  election  is made (a
"FASIT Trust") depends on the trust's ability to satisfy the requirements of the
FASIT  provisions  on an  ongoing  basis,  including,  without  limitation,  the
requirements  of any final Treasury  regulations  that may be promulgated in the
future  under the FASIT  provisions  or as a result of any change in  applicable
law. Thus, no assurances can be made regarding the  qualification  as a FASIT of
any FASIT Trust for which a FASIT election is made at any particular  time after
the issuance of securities by the FASIT Trust.

      General.  The  FASIT  provisions  of the Code  were  enacted  by the Small
Business Job Protection Act of 1996 and create a new elective  statutory vehicle
for the  issuance of  mortgage-backed  and  asset-backed  securities.  The FASIT
provisions  of the Code became  effective on  September 1, 1997.  On February 4,
2000, the IRS and Treasury  Department issued proposed  Treasury  regulations on
FASITs. The regulations generally would not be effective until final regulations
are filed with the federal register. However, it appears that certain anti-abuse
rules  would  apply as of February  4, 2000.  Accordingly,  definitive  guidance
cannot be provided  with respect to many  aspects of the tax  treatment of FASIT
Securityholders.  Investors also should note that the FASIT discussion contained
herein  constitutes  only a summary of the federal  income tax  consequences  to
holders of FASIT  Securities.  With respect to each Series of FASIT  Securities,
the related Prospectus  Supplement will provide a detailed discussion  regarding
the federal income tax consequences associated with the particular transaction.

      FASIT  Securities  will be classified as either FASIT Regular  Securities,
which  generally  will be treated as debt for federal  income tax  purposes,  or
FASIT  Ownership  Securities,  which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the  taxable  income  or loss of the  related  Series of FASIT  Securities.  The
Prospectus Supplement for each Series of Securities will indicate whether one or
more FASIT  elections will be made for that Series and which  Securities of such
Series will be  designated  as Regular  Securities,  and which,  if any, will be
designated as Ownership Securities.

      Asset  Composition.  In order for a Trust Fund (or one or more  designated
pools  of  assets  held  by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially  all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter (the "FASIT  Qualification  Test").
Permitted  assets include (i) cash or cash  equivalents,  (ii) debt  instruments
with fixed terms that would  qualify as REMIC  regular  interests if issued by a
REMIC  (generally,  instruments  that  provide for  interest at a fixed rate,  a
qualifying variable rate, or a qualifying  interest-only ("IO") type rate, (iii)
foreclosure property, (iv) certain hedging instruments (generally,  interest and
currency  rate  swaps and  credit  enhancement  contracts)  that are  reasonably
required to guarantee or hedge against the FASIT's risks  associated  with being
the obligor on FASIT interests,  (v) contract rights to acquire  qualifying debt
instruments or qualifying hedging instruments, (vi) FASIT regular interests, and
(vii)  REMIC  regular  interests.  Permitted  assets  do not  include  any  debt
instruments  issued by the holder of the  FASIT's  ownership  interest or by any
person related to such holder.

      Interests in a FASIT.  In addition to the  foregoing  asset  qualification
requirements,  the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the  following:  (i) one or
more classes of regular  interests or (ii) a single class of ownership  interest
that is held by a fully taxable  domestic C  corporation.  In the case of Series
that  include  FASIT  Ownership  Securities,  the  ownership  interest  will  be
represented by the FASIT Ownership Securities.

      A FASIT interest  generally  qualifies as a regular  interest if (i) it is
designated as a regular interest, (ii) it has a stated maturity not greater than
thirty years, (iii) it entitles its holder to a specified principal amount, (iv)
the issue price of the  interest  does not exceed  125% of its stated  principal
amount,  (v) the yield to maturity of the  interest is less than the  applicable
Treasury  rate  published by the Service plus 5%, and (vi) if it pays  interest,
such  interest  is  payable  at  either  (a) a fixed  rate with  respect  to the
principal amount of the regular interest or (b) a permissible variable rate with
respect to such principal amount.  Permissible  variable rates for FASIT regular
interests  are the same as those  for REMIC  regular  interests  (i.e.,  certain
qualified  floating  rates and weighted  average  rates).  See "Certain  Federal
Income Tax  Consequences  -- REMIC Series -- Original  Issue  Discount"  and "--
Variable Rate Regular Certificates" herein.


                                       51
<PAGE>

      If a FASIT Security fails to meet one or more of the  requirements set out
in clauses (iii), (iv), or (v), but otherwise meets the above  requirements,  it
may  still  qualify  as a  type  of  regular  interest  known  as a  "High-Yield
Interest." In addition,  if a FASIT  Security  fails to meet the  requirement of
clause (vi),  but the interest  payable on the Security  consists of a specified
portion of the interest  payments on permitted  assets and that portion does not
vary  over the  life of the  Security,  the  Security  also  will  qualify  as a
High-Yield  Interest.  A  High-Yield  Interest  may be held only by  domestic  C
corporations   that  are  fully  subject  to  corporate  income  tax  ("Eligible
Corporations"),  other  FASITs,  and  dealers in  securities  who  acquire  such
interests as  inventory,  rather than for  investment.  In addition,  holders of
High-Yield Interests are subject to limitations on offseting income derived from
such interest.  See "Certain Federal Income Tax Consequences -- FASIT Securities
-- Tax  Treatment  of  FASIT  Regular  Securities  --  Treatment  of  High-Yield
Interests."

      Anti-Abuse Rule. Under proposed Treasury regulations,  the Commissioner of
Internal  Revenue (the  "Commissioner")  may make  appropriate  adjustments with
regard to the FASIT and any arrangement or transaction  involving the FASIT if a
principal  purpose  of  forming  or  using  the  FASIT  is  to  achieve  results
inconsistent with the intent of the FASIT provisions and the FASIT  regulations.
This  determination  would  be  based  on all of the  facts  and  circumstances,
including a comparison of the purported  business  purpose for a transaction and
the claimed tax benefits resulting from the transaction.

      Consequences of the Failure of the FASIT Trust to Qualify as a FASIT. If a
FASIT Trust fails to comply with one or more of the Code's ongoing  requirements
for FASIT status during any taxable year and the Commissioner, proposed Treasury
regulations  provide  that its FASIT  status would be lost for that year and the
FASIT Trust will be unable to elect  FASIT  status  without  the  Commissioner's
approval.  If FASIT status is lost,  under  proposed  Treasury  regulations  the
entity  classification of the former FASIT (the "New Arrangement") is determined
under general federal income tax  principles.  The holder of the FASIT Ownership
Security is treated as  exchanging  the New  Arrangement's  assets for an amount
equal to their value and gain  recognized  is treated as gain from a  prohibited
transaction that is subject to the 100 percent tax, without exception.  Loss, if
any, is disallowed. In addition, the holder of the FASIT Ownership Security must
recognize  cancellation of indebtedness income, on a regular interest by regular
interest  basis,  in an amount equal to the  adjusted  issue price of each FASIT
Regular  Security  outstanding  immediately  before the cessation  over its fair
market  value.  If the holder of the FASIT  Ownership  Security has a continuing
economic interest in the New Arrangement,  the characterization of this interest
is  determined  under general  federal  income tax  principles.  Holder of FASIT
Regular  Securities are treated as exchanging  their Securities for interests in
the New  Arrangement,  the  classification  of which is determined under general
federal income tax principles. Gain is recognized to the extent the new interest
either does not qualify as debt or differs  either in kind or extent.  The basis
of the  interest in the New  Arrangement  equals the basis in the FASIT  Regular
Security increased by any gain recognized on the exchange.

      Tax Treatment of FASIT Regular Securities. Payments received by holders of
FASIT  Regular  Securities  generally  should be accorded the same tax treatment
under the Code as payments  received on other taxable corporate debt instruments
and on REMIC  Regular  Securities.  As in the case of holders  of REMIC  Regular
Securities,  holders of FASIT  Regular  Securities  must report income from such
Securities  under an accrual method of accounting,  even if they otherwise would
have used the cash  receipts  and  disbursements  method.  Except in the case of
FASIT Regular  Securities  issued with original  issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT Regular Security
generally  will be  treated  as  ordinary  income  to the  Securityholder  and a
principal payment on such Security will be treated as a return of capital to the
extent that the  Securityholder's  basis is  allocable  to that  payment.  FASIT
Regular  Securities  issued with original issue discount or acquired with market
discount or premium generally will treat interest and principal payments on such
Securities  in the same  manner  described  for REMIC  Regular  Securities.  See
"Certain  Federal  Income Tax  Consequences  -- REMIC  Series -- Original  Issue
Discount," "-- Market Discount," and "-- Amortizable Premium" above.  High-Yield
Securities  may be held only by fully  taxable  domestic C  corporations,  other
FASITs, and certain  securities  dealers.  Holders of High-Yield  Securities are
subject to  limitations  on their ability to use current losses or net operating
loss  carryforwards  or  carrybacks  to offset  any  income  derived  from those
Securities.

      If a FASIT Regular  Security is sold,  the  Securityholder  generally will
recognize  gain or loss upon the sale in the  manner  described  above for REMIC
Regular Securities. See "Certain Federal Income Tax Consequences -- REMIC Series
-- Gain or Loss on Disposition."


                                       52
<PAGE>

      FASIT  Regular  Securities  held by a REIT will  qualify  as "real  estate
assets" within the meaning of section  856(c)(5)(B) of the Code, and interest on
such Securities  will be considered  Qualifying REIT Interest to the same extent
that REMIC  Securities  would be so considered.  See "Certain Federal Income Tax
Consequences -- REMIC Series -- Tax Status of REMIC Certificates"  herein. FASIT
Regular  Securities held by a Thrift  Institution taxed as a "domestic  building
and loan  association"  will  represent  qualifying  assets for  purposes of the
qualification  requirements  set forth in Code Section  7701(a)(19)  to the same
extent that REMIC Securities would be so considered. See "Certain Federal Income
Tax  Consequences  -- REMIC --  Series  Tax  Status of REMIC  Certificates."  In
addition,  FASIT Regular  Securities  held by a financial  institution  to which
Section 585 of the Code applies will be treated as evidences of indebtedness for
purposes of Section  582(c)(1) of the Code. FASIT Securities will not qualify as
"Government securities" for either REIT or RIC qualification purposes.

      Treatment of  High-Yield  Interests.  High-Yield  Interests are subject to
special rules regarding the  eligibility of holders of such  interests,  and the
ability of such holders to offset income  derived from their FASIT Security with
losses.  High-Yield Interests may be held only by Eligible  Corporations,  other
FASITs, and dealers in securities who acquire such interests as inventory.  If a
securities  dealer  (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for  investment,
the  dealer  will be  subject  to an  excise  tax equal to the  income  from the
High-Yield  Interest  multiplied  by the highest  corporate  income tax rate. In
addition,  transfers of  High-Yield  Interests to  disqualified  holders will be
disregarded  for federal income tax purposes,  and the transferor  still will be
treated as the holder of the High-Yield Interest.

      The holder of a High-Yield  Interest may not use non-FASIT  current losses
or net operating loss  carryforwards  or carrybacks to offset any income derived
from the High-Yield Interest,  for either regular federal income tax purposes or
for alternative minimum tax purposes. In addition,  the FASIT provisions contain
an anti-abuse  rule that imposes  corporate  income tax on income derived from a
FASIT Regular Security that is held by a pass-through entity (other than another
FASIT)  that  issues  debt or equity  securities  backed  by the  FASIT  Regular
Security and that have the same features as High-Yield Interests.

      Tax Treatment of FASIT Ownership  Securities.  A FASIT Ownership  Security
represents  the residual  equity  interest in a FASIT.  As such, the holder of a
FASIT  Ownership  Security  determines its taxable income by taking into account
all assets, liabilities,  and items of income, gain, deduction, loss, and credit
of a FASIT.  In general,  the  character  of the income to the holder of a FASIT
Ownership  Interest  will be the same as the  character  of such  income  to the
FASIT,  except that any  tax-exempt  interest  income  taken into account by the
holder  of a  FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining  taxable  income,  the  holder of a FASIT  Ownership  Security  must
determine the amount of interest,  original issue discount, market discount, and
premium  recognized  with  respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology  and
under an accrual method of accounting.  In addition,  holders of FASIT Ownership
Securities are subject to the same limitations on their ability to use losses to
offset  income  from their  FASIT  Security  as are the  holders  of  High-Yield
Interests.  See "Certain  Federal Income Tax Consequences -- FASIT Securities --
Tax Treatment of FASIT Regular Securities -- Treatment of High-Yield Interests."

      Rules  similar  to the  wash  sale  rules  applicable  to  REMIC  Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership  Security  generally will be disallowed where,
within six months before or after the  disposition,  the seller of such Security
acquires any other FASIT  Ownership  Security or, in the case of a FASIT holding
mortgage  assets,  any interest in a Taxable Mortgage Pool, that is economically
comparable to a FASIT Ownership Security.  In addition,  if any security that is
sold or  contributed  to a FASIT by the holder of the  related  FASIT  Ownership
Security  was  required to be  marked-to-market  under Code  section 475 by such
holder, then section 475 will continue to apply to such securities,  except that
the amount  realized under the  mark-to-market  rules will be the greater of the
securities'  value under  present law or the  securities'  value after  applying
special  valuation  rules  contained  in the  FASIT  provisions.  Those  special
valuation rules generally  require that the value of debt  instruments  that are
not traded on an established  securities market be determined by calculating the
present value of the reasonably  expected  payments under the instrument using a
discount rate of 120% of the applicable Federal rate, compounded semiannually.

      The holder of a FASIT Ownership Security will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited  transactions."
Prohibited  transactions  include (i) the receipt of income  derived from assets
that are not permitted  assets,  (ii) certain  dispositions of permitted assets,
(iii) the receipt of any income derived from any loan originated by a FASIT, and
(iv) in certain  cases,  the receipt of income  representing  a servicing


                                       53
<PAGE>

fee or  other  compensation.  Any  Series  for  which a FASIT  election  is made
generally  will be structured in order to avoid  application  of the  prohibited
transaction tax.

      Withholding,  Backup  Withholding,  Reporting  and Tax  Administration  to
Withholding and Backup Withholding.  Holders of FASIT Securities will be subject
to  withholding  and  backup  withholding  to the same  extent  holders of REMIC
Securities  would be subject.  See "Certain  Federal Income Tax  Consequences --
REMIC Series -- Backup Withholding" and "Certain Federal Income Tax Consequences
-- REMIC Series -- New Withholding  Regulations."  For purposes of reporting and
tax  administration,  holders of record of FASIT  Securities  generally  will be
treated in the same manner as holders of REMIC Securities.  See "Certain Federal
Income  Tax  Consequences  -- REMIC  Series --  Reporting  Requirements  and Tax
Administration" above.  Prospective investors should be aware than on October 6,
1997, the Treasury  Department  issued new  regulations  regarding  withholding,
backup  withholding,  and information  reporting.  Such  regulations are further
discussed at "Certain  Federal  Income Tax  Consequences  -- REMIC Series -- New
Withholding Regulations."

      Under proposed Treasury  regulations,  if a non-United States Person holds
(either  directly  or  through a vehicle  which  itself is not  subject  to U.S.
federal  income tax such as a partnership  or a trust) a FASIT Regular  Security
and a "conduit  debtor" pays or accrues  interest on a debt  instrument  held by
such FASIT,  any interest  received or accrued by the non- United  States Person
FASIT Regular  Securityholder is treated as received or accrued from the conduit
debtor.  The  proposed  Treasury  regulations  state  that a debtor is a conduit
debtor if the debtor is a United  States Person or the United States branch of a
non- United States Person and the non- United  States  Person  regular  interest
holder  is (1) a "10  percent  shareholder"  of the  debtor,  (2) a  "controlled
foreign  corporation"  and the debtor is a related  person  with  respect to the
controlled foreign corporation or (3) related to the debtor. As set forth above,
the proposed Treasury regulations would not be effective until final regulations
are filed with the federal register.

                       STATE AND LOCAL TAX CONSIDERATIONS

      No  advice  has been  received  as to local  income,  franchise,  personal
property, or other taxation in any state or locality, or as to the tax effect of
ownership  of  Certificates  in any state or  locality.  Certificateholders  are
advised to consult  their own tax  advisors  with  respect to any state or local
income,  franchise,  personal property, or other tax consequences arising out of
their ownership of Certificates.

                         LEGAL INVESTMENT CONSIDERATIONS

      Unless otherwise specified in the applicable  Prospectus  Supplement,  any
Certificates  offered  hereby  that are rated in one of the two  highest  rating
categories by at least one nationally recognized statistical rating organization
will  constitute  "mortgage  related  securities"  for purposes of the Secondary
Mortgage  Market  Enhancement  Act of 1984 ("SMMEA") and, as such, will be legal
investments  for  persons,  trusts,  corporations,  partnerships,  associations,
business trusts and business entities (including depository  institutions,  life
insurance companies and pension funds) created pursuant to or existing under the
laws of the  United  States or of any state  whose  authorized  investments  are
subject  to state  regulation  to the same  extent  as,  under  applicable  law,
obligations  issued by or  guaranteed as to principal and interest by the United
States  or  any  such  entities.   Under  SMMEA,  certain  states  have  created
legislation  specifically  limiting the legal  investment  authority of any such
entities  with  respect to  "mortgage  related  securities,"  in which case such
Certificates  will constitute  legal  investments  for entities  subject to such
legislation only to the extent provided therein.  SMMEA provides,  however, that
in no event will the  enactment of any such  legislation  affect the validity of
any  contractual  commitment  to purchase,  hold or invest in  Certificates,  or
require  the  sale  or  other  disposition  of  Certificates,  so  long  as such
contractual  commitment was made or such Certificates were acquired prior to the
enactment of such legislation.

      SMMEA also amended the legal investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in, sell or  otherwise  deal in  Certificates
without  limitation as to the  percentage of their assets  represented  thereby;
federal  credit  unions  may  invest in  Certificates;  and  national  banks may
purchase  Certificates  for their own account  without regard to the limitations
generally  applicable  to  investment  securities  set  forth  in 12  U.S.C.  24
(Seventh),  subject in each case to such  regulations as the applicable  federal
regulatory authority may prescribe.


                                       54
<PAGE>

      Some Classes of Certificates offered hereby may not be rated in one of the
two highest rating categories,  or may not otherwise satisfy the requirements of
SMMEA, and thus would not constitute  "mortgage related securities" for purposes
of SMMEA.

      The  Federal  Financial  Institutions  Examination  Council,  The  Federal
Deposit Insurance Corporation,  the Office of Thrift Supervision,  the Office of
the  Comptroller  of the Currency and the National  Credit Union  Administration
have  proposed or adopted  guidelines  regarding  investment in various types of
mortgage-backed  securities.  In addition,  certain state  regulators have taken
positions that may prohibit regulated institutions subject to their jurisdiction
from holding securities  representing  residual interest,  including  securities
previously purchased.  There may be other restrictions on the ability of certain
investors, including depository institutions, either to purchase Certificates or
to purchase  Certificates  representing more than a specified  percentage of the
investor's  assets.  Investors  should  consult  their  own  legal  advisors  in
determining  whether  and to  what  extent  the  Certificates  constitute  legal
investments for such investors.

                                     RATINGS

      It is a condition  precedent to the issuance of any Class of  Certificates
sold  under  this  Prospectus  that  they be rated by at  least  one  nationally
recognized  statistical  rating  organization  in one of its four highest rating
categories  (within which there may be sub-categories  or gradations  indicating
relative  standing).  A security rating is not a recommendation  to buy, sell or
hold  securities and may be subject to revision or withdrawal at any time by the
assigning  rating  agency.  The  security  rating of any Series of  Certificates
should be evaluated  independently of similar security ratings assigned to other
kinds of securities.

      Ratings of the Certificates address the likelihood of the ultimate receipt
of all  distributions on the contracts by the related  certificateholders  under
the agreements  pursuant to which such certificates are issued. The ratings take
into  consideration  the credit quality of the related contract pool,  including
any credit support providers,  structural and legal aspects associated with such
certificates,  and the extent to which  payment  stream on such contract pool is
adequate to make  payments  required by such  certificates.  The ratings on such
certificates  do not,  however,  constitute a statement  regarding  frequency of
prepayments on the related contracts.

                                  UNDERWRITING

      The  Company  may  sell   Certificates   of  each  Series  to  or  through
underwriters (the  "Underwriters") by a negotiated firm commitment  underwriting
and  public  reoffering  by the  Underwriters,  and  also  may  sell  and  place
Certificates directly to other purchasers or through agents. The Company intends
that Certificates will be offered through such various methods from time to time
and that  offerings  may be made  concurrently  through  more  than one of these
methods or that an offering of a particular  Series of Certificates  may be made
through a combination of such methods.

      The  distribution of the Certificates may be effected from time to time in
one or more transactions at a fixed price or prices, which may be changed, or at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices or at negotiated prices.

      In connection with the sale of the Certificates,  Underwriters may receive
compensation  from the Company or from purchasers of Certificates  for whom they
may  act as  agents  in the  form  of  discounts,  concessions  or  commissions.
Underwriters  may sell the  Certificates  of a Series to or through  dealers and
such dealers may receive  compensation in the form of discounts,  concessions or
commissions  from the  Underwriters  and/or  commissions from the purchasers for
whom they may act as agents.  Underwriters,  dealers and agents that participate
in the  distribution  of the  Certificates  of a  Series  may  be  deemed  to be
Underwriters, and any discounts or commissions received by them from the Company
and any  profit on the  resale of the  Certificates  by them may be deemed to be
underwriting  discounts and  commissions,  under the  Securities Act of 1933, as
amended (the "Act"). Any such Underwriters or agents will be identified, and any
such compensation received from the Company will be described, in the Prospectus
Supplement.

      Under  agreements  which may be entered into by the Company,  Underwriters
and  agents who  participate  in the  distribution  of the  Certificates  may be
entitled  to  indemnification  by  the  Company  against  certain   liabilities,
concluding liabilities under the Act.


                                       55
<PAGE>

      The Company may  authorize  Underwriters  or other  persons  acting as the
Company's  agents to solicit  offers by certain  institutions  to  purchase  the
Certificates  from the Company  pursuant to contracts  providing for payment and
delivery on a future date.  Institutions  with which such  contracts may be made
include  commercial  and savings  banks,  insurance  companies,  pension  funds,
investment companies, educational charitable institutions and others, but in all
cases such institutions  must be approved by the Company.  The obligation of any
purchaser  under any such  contract  will be subject to the  condition  that the
purchaser  of the  offered  Certificates  shall not at the time of  delivery  be
prohibited under the laws of the jurisdiction to which such purchaser is subject
from purchasing such  Certificates.  The Underwriters and such other agents will
not have  responsibility  in  respect of the  validity  or  performance  of such
contracts.

      The Underwriters  may, from time to time, buy and sell  Certificates,  but
there can be no assurance that an active secondary market will develop and there
is no assurance that any such market, if established, will continue.

      Certain  of  the   Underwriters   and  their   associates  may  engage  in
transactions with and perform services for the Company in the ordinary course of
business.

                                  LEGAL MATTERS

      The  validity of the  Certificates  will be passed upon for the Company by
Boult,  Cummings,  Conners  &  Berry,  PLC.  The  material  federal  income  tax
consequences of the Certificates  will be passed upon for the Company by Brown &
Wood LLP, New York, New York.

                                     EXPERTS

      The consolidated financial statements of CHI as of June 30, 1998, 1999 and
2000 and for  each of the  three  years  in the  period  ended  June  30,  2000,
incorporated by reference herein,  have been incorporated  herein in reliance on
the report of PricewaterhouseCoopers llp, independent accountants,  given on the
authority of that firm as experts in accounting and auditing.


                                       56
<PAGE>

                                    GLOSSARY

      There follows abbreviated definitions of certain capitalized terms used in
this Prospectus and the Prospectus Supplement.  The Agreement may contain a more
complete  definition of certain of the terms defined herein and reference should
be made to the Agreement for a more complete definition of all such terms.

      "Advances" means the advances made by a Servicer  (including from advances
made by a Sub-servicer) on any Remittance Date pursuant to an Agreement.

      "Agreement"  means each Pooling and  Servicing  Agreement by and among the
Company,  the Trustee, the Servicer and any other party specified in the related
Prospectus Supplement.

      "APR" means, with respect to any Contract and any time, the per annum rate
of interest then being borne by such Contract, as set forth on the face thereof.

      "Available  Distribution  Amount"  means,  with  respect to each Series of
Certificates,  certain  amounts  on  deposit  in the  Certificate  Account  on a
Determination Date.

      "Certificate  Account" means the account maintained by the Servicer or the
Trustee, as specified in the related Prospectus Supplement.

      "Certificate  Distribution  Amount"  means  with  respect  to a Series  of
Certificates  evidencing  an interest in a Contract  Pool the amount of interest
(calculated  as  specified  in such  Prospectus  Supplement)  and the  amount of
Principal  (calculated  as  specified  in  such  Prospectus  Supplement)  to  be
distributed to Certificateholders on each Remittance Date.

      "Certificates"  means  the  Manufactured  Housing  Contract   Pass-Through
Certificates issued pursuant to an Agreement.

      "CHI" means Clayton Homes, Inc.

      "Code"  means the  Internal  Revenue  Code of 1986,  as  amended,  and any
regulations promulgated thereunder.

      "Company"  means  Vanderbilt  (as defined  below) or, if  specified in the
related  Prospectus   Supplement,   a  limited  purpose  finance  subsidiary  of
Vanderbilt organized and established by Vanderbilt.

      "Compound Interest  Certificates" means Certificates on which interest may
accrue  but not be paid  for the  period  described  in the  related  Prospectus
Supplement.

      "Contract  Pool" means,  with respect to each Series of  Certificate,  the
pool of manufactured  housing  conditional  sales contracts and installment loan
agreements transferred by the Company to the Trustee.

      "Contract  Rate" means,  with respect to each Contract,  the interest rate
specified in the Contract.

      "Contracts"  means  manufactured   housing  installment  sales  contracts,
installment loan agreements and (unless the context requires otherwise) Mortgage
Loans,  including any and all rights to receive  payments due  thereunder on and
after the Cut-off  Date and  security  interest  in  Manufactured  Homes  and/or
mortgaged properties purchased with the proceeds of such contracts.

      "Cut-off  Date"  means  the  date  specified  in  the  related  Prospectus
Supplement  as the date  from  which  principal  and  interest  payments  on the
Contracts are included in the Trust Fund.

      "Determination  Date"  means,  unless  otherwise  specified in the related
Prospectus Supplement,  the third Business Day immediately preceding the related
Remittance Date.

      "Due Period"  means,  unless  otherwise  provided in a related  Prospectus
Supplement,  with respect to any Remittance  Date,  the period  beginning on the
26th day of the second  month  preceding  the month of the  Remittance  Date and
ending on the 25th day of the month preceding the month of the Remittance Date.

      "Eligible  Investments" means one or more of the investments  specified in
the  Agreement  in which  moneys in the  Certificate  Account and certain  other
accounts are permitted to be invested.

      "FDIC" means the Federal Deposit Insurance Corporation.


                                       57
<PAGE>

      "FHA" means the Federal Housing Administration.

      "Final  Scheduled  Remittance  Date"  means,  with  respect to a Series of
Certificates  providing for sequential  distributions in reduction of the Stated
Balance of the Classes of each Series,  the date,  based on the  assumptions set
forth in the related Prospectus  Supplement,  on which the Stated Balance of all
Certificates of each Class shall have been reduced to zero.

      "HUD" means the United States Department of Housing and Urban Development.

      "Interest Rate" means, with respect to a Series of Certificates  providing
for sequential  distributions  in reduction of the Stated Balance of the Classes
of such Series,  the interest  payable on the Principal  Balance  outstanding of
each such Class.

      "Liquidation  Proceeds" means cash (including insurance proceeds) received
in connection with the repossession of a Manufactured Home.

      "Loan-to-Value  Ratio"  means  the  loan-to-value  ratio  at the  time  of
origination of the Contract.

      "Manufactured  Home" means a unit of manufactured  housing,  including all
accessions  thereto,  securing the indebtedness of the Obligor under the related
Contract.

      "Modular Home" means a unit of manufactured housing that does not meet the
requirements  of a  "manufactured  home" under 42 United  States  Code,  Section
5402(6), and which is further defined in a related Prospectus Supplement.

      "Monthly  Payment"  means the scheduled  monthly  payment of principal and
interest on a Contract.

      "Obligor"  means each person who is  indebted  under a Contract or who has
acquired a Manufactured Home subject to a Contract.

      "Record  Date"  means  the  date  specified  in  the  related   Prospectus
Supplement for the list of  Certificateholders  entitled to distributions on the
Certificates.

      "REMIC" means a "real estate  mortgage  investment  conduit" as defined in
the Code.

      "Remittance  Date"  means the date  specified  in the  related  Prospectus
Supplement for payments on the Certificates.

      "Remittance  Rate"  means,  as to a  Certificate,  the  rate or  rates  of
interest thereon specified in the related Prospectus Supplement.

      "Seller"  means,  with  respect  to a Series  of  Certificates  evidencing
interest in Contracts, the Seller specified in the Prospectus Supplement.

      "Senior  Certificates" means, with respect to each Series of Certificates,
the Class or Classes  which have  rights  senior to another  Class or Classes in
such Series.

      "Servicer"  means  Vanderbilt  Mortgage and Finance,  Inc.,  or such other
entity as specified in the related Prospectus Supplement.

      "Servicing Fee" means the amount of the annual fee paid to the Servicer or
the Trustee as specified in the related Prospectus Supplement.

      "Single  Certificate" means, for each Class of Certificates of any Series,
the initial principal amount of Contracts  evidenced by a single  Certificate of
such Class.

      "Stated Balance" means, with respect to a Series of Certificates providing
for  sequential  distributions  in reduction of Stated Balance of the Classes of
such Series,  the maximum specified dollars amount (exclusive of interest at the
related  Interest  Rate) to which the Holder  thereof is entitled  from the cash
flow of the Trust Fund.

      "Subordinated   Certificates"  means,  with  respect  to  each  Series  of
Certificates,  the Class or Classes with rights  subordinate to another Class or
Classes of such Series.


                                       58
<PAGE>

      "Trust  Fund"  means,  with  respect to each Series of  Certificates,  the
corpus of the trust created by the related Agreement, to the extent described in
such  Agreement,  consisting of, among other things,  Contracts,  such assets as
shall from time to time be identified as deposited in the  Certificate  Account,
the Manufactured  Home which secured a Contract,  insurance,  a reserve fund and
other forms of credit enhancement, if any.

      "Trustee" means the Trustee for a Series of Certificates  specified in the
related Prospectus Supplement.

      "VA" means the Veterans' Administration.

      "Vanderbilt" means Vanderbilt Mortgage and Finance, Inc.

      "Variable Rate Regular Certificates" means Certificates which evidence the
right to receive distributions of income at a variable Remittance Rate.


                                       59
<PAGE>

                                  $278,285,694
                                  (Approximate)

                      Vanderbilt Mortgage and Finance, Inc.
                               Seller and Servicer

                          Manufactured Housing Contract
           Senior/Subordinate Pass-Through Certificates, Series 2000-D

                                   ----------

                              PROSPECTUS SUPPLEMENT

                                   ----------

                           Credit Suisse First Boston
                            Bear, Stearns & Co. Inc.

      You should  rely only on the  information  contained  or  incorporated  by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

      We are not  offering  the  Series  2000-D  Manufactured  Housing  Contract
Senior/Subordinate Pass-Through Certificates in any state where the offer is not
permitted.

      We do not claim that the  information  in this  prospectus  supplement and
prospectus  is  accurate  as of any date  other  than the  dates  stated  on the
respective covers.

      Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters   of   the   Series   2000-D    Manufactured    Housing    Contract
Senior/Subordinate  Pass-Through  Certificates  and with respect to their unsold
allotments or subscriptions.  In addition, all dealers selling the Series 2000-D
Manufactured Housing Contract Senior/Subordinate  Pass-Through Certificates will
be required to deliver a prospectus  supplement  and  prospectus for ninety days
following the date of this prospectus supplement.

                                November 16, 2000



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