OAKWOOD MORTGAGE INVESTORS INC
8-K, 1998-06-12
ASSET-BACKED SECURITIES
Previous: MERIT SECURITIES CORP, 8-K, 1998-06-12
Next: ASPEN TECHNOLOGY INC /DE/, 8-A12G/A, 1998-06-12







                                     
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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



                                    FORM 8-K


                                 CURRENT REPORT



                     Pursuant to Section 13 or 15(d) of the

                         Securities Exchange Act of 1934


                Date of Report (Date of earliest event reported) June 4, 1998.
                                                                -------------

                        Oakwood Mortgage Investors, Inc.
                        --------------------------------
               (Exact name of registrant as specified in charter)


             North Carolina                333-31441            56-1886793
             -------------------------------------------------------------
          (State or other jurisdiction  (Commission           (IRS Employer
           of incorporation)            File Number)       Identification No.)

               7800 McCloud Road, Greensboro, North Carolina 27407
               ---------------------------------------------------
               (Address of principal executive offices) (Zip Code)

        Registrant's telephone number, including area code (336) 664-2400
                                                           --------------

 -------------------------------------------------------------------------------
         (Former name or former address, if changed since last report.)



<PAGE>




Item 5.  Other Events.

               On June 4, 1998, the Registrant caused the issuance and sale of
$300,000,000 aggregate initial principal amount of Senior/Subordinated
Pass-Through Certificates, Series 1998-B (the "Certificates") pursuant to the
Series 1998-B Pooling and Servicing Agreement, dated as of May 1, 1998 (the
"Pooling and Servicing Agreement"), among the Registrant, Oakwood Acceptance
Corporation, as Servicer, and PNC Bank, National Association, as Trustee, and
the related Standard Terms to the Pooling and Servicing Agreement (November 1995
Edition) (the "Standard Terms"). The Certificates were issued in eleven Classes
with Pass-Through Rates and initial Certificate Principal Balances as set forth
below:

<TABLE>
<CAPTION>

                                         INITIAL
                                       CERTIFICATE
                                        PRINCIPAL           PASS THROUGH
                   DESIGNATION           BALANCE                RATE
                   -----------           -------                ----

<S>                       <C>          <C>                      <C>
                  Class A-1            $62,900,000              (1)
                  Class A-2            $57,600,000             6.150%
                  Class A-3            $33,700,000             6.200%
                  Class A-4            $18,700,000             6.350%
                  Class A-5            $64,850,000               (2)
                  Class M-1            $23,250,000               (3)
                  Class M-2            $12,750,000               (4)
                   Class B-1           $11,250,000               (5)
                  Class B-2            $15,000,000               (6)
                   Class X             (7)                       (7)
                  Class R              (8)                       (8)

</TABLE>


      (1)  The  Pass-Through   Rate  on  the  Class  A-1  Certificates  for  any
      Distribution  Date  shall be the per  annum  rate  equal to the  lesser of
      One-Month LIBOR, as determined (except for the initial  Distribution Date)
      on the applicable  Floating Rate  Determination  Date,  plus 0.04%, or the
      Weighted Average Net Asset Rate.

      (2)  The  Pass-Through   Rate  on  the  Class  A-5  Certificates  for  any
      Distribution Date shall be equal to the lesser of (i) 6.675% per annum and
      (ii) the Weighted Average Net Asset Rate.

      (3)  The  Pass-Through   Rate  on  the  Class  M-1  Certificates  for  any
      Distribution Date shall be equal to the lesser of (i) 6.800% per annum and
      (ii) the Weighted Average Net Asset Rate.

      (4)  The  Pass-Through   Rate  on  the  Class  M-2  Certificates  for  any
      Distribution Date shall be equal to the lesser of (i) 7.025% per annum and
      (ii) the Weighted Average Net Asset Rate.

      (5)  The  Pass-Through   Rate  on  the  Class  B-1  Certificates  for  any
      Distribution Date shall be equal to the lesser of (i) 7.450% per annum and
      (ii) the Weighted Average Net Asset Rate.

      (6)  The  Pass-Through   Rate  on  the  Class  B-2  Certificates  for  any
      Distribution Date shall be equal to the lesser of (i) 7.750% per annum and
      (ii) the Weighted Average Net Asset Rate.

                                       2
<PAGE>


      (7)  The Class X Certificates  shall have no Certificate Principal Balance
      and no Pass-Through Rate.

      (8)  The Class R Certificates shall have no Certificate Principal Balance 
      and no Pass-Through Rate.

           The Certificates  evidence,  in the aggregate,  the entire beneficial
      ownership  interest in OMI Trust  1998-B  (the  "Trust"),  which  consists
      primarily of a pool of Assets  transferred  to the Trust by the Registrant
      pursuant to the Pooling and Servicing Agreement. The Assets were purchased
      by the  Registrant  in a  privately-negotiated  transaction  with  Oakwood
      Acceptance Corporation ("OAC") pursuant to a Sales Agreement,  dated as of
      May 1, 1998,  between the  Registrant  and OAC.  Elections will be made to
      treat  certain  assets  owned  by  the  Trust  as  "real  estate  mortgage
      investment  conduits" (each, a "REMIC") under the Internal Revenue Code of
      1986, as amended.  The Certificates,  except for the Class R Certificates,
      will be designated as the "regular  interests" in one of such REMICs.  The
      Class R  Certificates  will be designated  as the "residual  interests" in
      each of the REMICs.

           The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class M-1,
      Class M-2, Class B-1 and Class B-2 Certificates are collectively  referred
      to herein as the  "Offered  Certificates."  The Offered  Certificates  are
      senior to the Class X and Class R Certificates.  The Class A-1, Class A-2,
      Class A-3,  Class A-4 and Class A-5  Certificates  are senior to the Class
      M-1, Class M-2, Class B-1 and Class B-2 Certificates.

           The Offered  Certificates  have been sold by the Registrant to Credit
      Suisse First Boston  Corporation  and Prudential  Securities  Incorporated
      (the  "Underwriters")  pursuant to a Terms Agreement,  dated as of May 28,
      1998, among the Underwriters,  the Registrant and OAC, which  incorporates
      by reference the Registrant's  Underwriting Agreement Standard Provisions,
      June 1995. The Class X and Class R Certificates  have been  transferred to
      Oakwood  Financial  Corporation,  a  Nevada  corporation  ("OFC")  and  an
      affiliate of the Registrant.

           Capitalized terms used but not defined herein shall have the meanings
      assigned to them in the Pooling and Servicing Agreement or, if not defined
      in the Pooling and Servicing  Agreement,  the meanings assigned to them in
      the Standard Terms.

           The description of the Assets  transferred to the Trustee pursuant to
      the Pooling and Servicing Agreement begins on the next page.



                                       3
<PAGE>



         Whenever  reference is made herein to a percentage of the Assets (or to
a percentage of the Scheduled  Principal Balance of the Assets),  the percentage
is calculated based on the Scheduled Principal Balances ("SPB") of the Assets as
of the Closing Date. In addition, numbers in any columns in the tables below may
not sum exactly to the total number at the bottom of the column due to rounding.

<TABLE>
<CAPTION>
               GEOGRAPHICAL DISTRIBUTION OF MANUFACTURED HOMES(1)

                                                   AGGREGATE            PERCENTAGE OF
                                NUMBER OF          SCHEDULED              ASSET POOL
GEOGRAPHIC LOCATION              ASSETS        PRINCIPAL BALANCE            BY SPB
- -------------------              ------        -----------------            ------
<S>                                 <C>       <C>                            <C>  
Alabama....................         306       $   10,042,937                 3.35%
Alaska.....................           2              160,622                 0.05
Arizona....................         256           11,519,454                 3.84
Arkansas...................         150            5,124,618                 1.71
California.................          26            1,482,679                 0.49
Colorado...................          76            3,472,514                 1.16
Delaware...................          59            1,815,323                 0.61
Florida....................         205            8,296,585                 2.77
Georgia....................         256            9,592,191                 3.20
Idaho......................          38            1,830,411                 0.61
Illinois...................          15              453,365                 0.15
Indiana....................          11              292,372                 0.10
Iowa.......................           1               49,095                 0.02
Kansas.....................          68            2,543,666                 0.85
Kentucky...................         231            7,762,938                 2.59
Louisiana..................         217            8,087,355                 2.70
Maryland...................          35            1,231,843                 0.41
Massachusetts..............           2               70,982                 0.02
Michigan...................           2               80,051                 0.03
Mississippi................         290            9,849,470                 3.28
Missouri...................         149            5,183,896                 1.73
Nevada.....................          11              588,626                 0.20
New Jersey.................           3               90,471                 0.03
New Mexico.................         220            8,074,589                 2.69
New York...................           5              197,630                 0.07
North Carolina.............       1,959           68,154,509                22.72
Ohio.......................          47            1,532,010                 0.51
Oklahoma...................         105            3,613,378                 1.20
Oregon.....................          55            3,372,704                 1.12
Pennsylvania...............           3              130,868                 0.04
South Carolina.............         648           22,990,722                 7.66
Tennessee..................         412           14,193,763                 4.73
Texas......................       1,632           60,561,141                20.19
Utah.......................          30            1,466,102                 0.49
Virginia...................         469           15,610,604                 5.20
Washington.................          79            5,078,666                 1.69
Washington DC..............           1               24,363                 0.01
West Virginia..............         170            5,281,099                 1.76
Wyoming....................           2               93,510                 0.03
                                 --------             ------                 ----
   Total...................       8,246         $299,997,122               100.00%
                                  =====         ============               ======
</TABLE>

(1) Based on the mailing  address of the Obligor on the related  Asset as of the
    Cut-Off Date.

                                       1
<PAGE>


<TABLE>
<CAPTION>
                        YEAR OF ORIGINATION OF ASSETS (1)

                                                  AGGREGATE             PERCENTAGE OF
                                NUMBER OF         SCHEDULED              ASSET POOL
YEAR OF ORIGINATION              ASSETS        PRINCIPAL BALANCE            BY SPB
- -------------------              ------        -----------------            ------

<S> <C>                               <C>     <C>                            <C>  
    1995.....................         1       $      20,717                  0.01%
    1996.....................         4             126,882                  0.04
    1997.....................        78           3,491,528                  1.16
    1998.....................     8,163         296,357,995                 98.79
                                  -----       -------------               -------
         Total...............     8,246        $299,997,122                100.00%
                                  =====        ============                ======
</TABLE>

(1) The weighted average seasoning of the Assets was approximately 1 month as of
the Cut-Off Date.

<TABLE>
<CAPTION>
                    DISTRIBUTION OF ORIGINAL ASSET AMOUNTS(1)

                                                    AGGREGATE             PERCENTAGE OF
ORIGINAL  ASSET                   NUMBER OF         SCHEDULED              ASSET POOL
AMOUNT                             ASSETS        PRINCIPAL BALANCE            BY SPB
- ------                             ------        -----------------            ------

<S>                                    <C>    <C>                              <C>  
$   4,999 or less..............        29        $    111,088                  0.04%
$   5,000 - $   9,999..........       201           1,535,900                  0.51
$  10,000 - $  14,999..........       329           4,076,893                  1.36
$  15,000 - $  19,999..........       445           7,862,418                  2.62
$  20,000 - $  24,999..........       854          19,407,124                  6.47
$  25,000 - $  29,999..........     1,312          36,095,931                 12.03
$  30,000 - $  34,999..........     1,586          51,389,989                 17.13
$  35,000 - $  39,999..........       891          33,072,305                 11.02
$  40,000 - $  44,999..........       432          18,287,150                  6.10
$  45,000 - $  49,999..........       487          23,166,798                  7.72
$  50,000 - $  54,999..........       479          25,099,130                  8.37
$  55,000 - $  59,999..........       436          25,030,926                  8.34
$  60,000 - $  64,999..........       311          19,371,441                  6.46
$  65,000 - $  69,999..........       163          10,955,420                  3.65
$  70,000 - $  74,999..........       101           7,307,552                  2.44
$  75,000 - $  79,999..........        54           4,174,348                  1.39
$  80,000 - $  84,999..........        42           3,441,099                  1.15
$  85,000 - $  89,999..........        22           1,930,279                  0.64
$  90,000 - $  94,999..........        18           1,662,713                  0.55
$  95,000 - $  99,999..........        16           1,551,133                  0.52
$100,000 or more...............        38           4,467,486                  1.49
                                  -------     ---------------              --------
     Total.....................     8,246        $299,997,122                100.00%
                                    =====        ============                ======
</TABLE>

(1) The highest  original Asset amount was $214,857,  which  represents 0.07% of
    the aggregate  principal  balance of the Assets at origination.  The average
    original principal amount of the Assets was approximately  $36,453 as of the
    Cut-off Date.


                                       2
<PAGE>


<TABLE>
<CAPTION>
                                 ASSET RATES (1)

                                                     AGGREGATE             PERCENTAGE OF
                                 NUMBER OF           SCHEDULED              ASSET POOL
 ASSET RATE                        ASSETS        PRINCIPAL BALANCE             BY SPB
 ----------                        ------        -----------------             ------
<S>       <C>                         <C>       <C>                             <C>  
  7.000% -  7.999%..........          57          $  3,550,309                  1.18%
  8.000% -  8.999%..........       1,430            71,702,290                 23.90
  9.000% -  9.999%..........         848            39,644,526                 13.21
 10.000% - 10.999%..........         539            25,911,422                  8.64
 11.000% - 11.999%..........         490            19,192,910                  6.40
 12.000% - 12.999%..........       2,993            85,278,603                 28.43
 13.000% - 13.999%..........       1,888            54,710,417                 18.24
 14.000% - 14.999%..........           1                 6,645                  0.00
                                   -----         -------------                ------
      Total.................       8,246          $299,997,122                100.00%
                                   =====          ============                ======
</TABLE>

(1) The weighted  average Asset Rate was  approximately  11.03% as ofthe Cut-Off
    Date.  This table  reflects  the Asset Rates of the Step-up Rate Loans as of
    the Cut-Off Date and does not reflect any subsequent  increases in the Asset
    Rates of the Step-up Rate Loans.

<TABLE>
<CAPTION>
              REMAINING TERMS TO MATURITY OF ASSETS (IN MONTHS) (1)

                                                     AGGREGATE             PERCENTAGE OF
 REMAINING TERM                  NUMBER OF           SCHEDULED              ASSET POOL
 TO MATURITY                       ASSETS        PRINCIPAL BALANCE             BY SPB
 -----------                       ------        -----------------             ------
<S>     <C>                          <C>          <C>                           <C>  
   1 -  60 months...........         293          $  2,567,373                  0.86%
  61 -  96 months...........         279             3,833,799                  1.28
  97 - 120 months...........         271             5,167,797                  1.72
 121 - 156 months...........         401             8,404,787                  2.80
 157 - 180 months...........       2,425            71,373,131                 23.79
 181 - 216 months...........          84             2,536,128                  0.85
 217 - 240 months...........       1,878            67,579,789                 22.53
 241 - 300 months...........       1,301            57,442,832                 19.15
 301 - 360 months...........       1,314            81,091,486                 27.03
                                   -----        --------------               -------
   Total....................       8,246          $299,997,122                100.00%
                                   =====          ============                ======
</TABLE>

(1) The  weighted  average   remaining  term  to  maturity  of  the  Assets  was
    approximately 260 months as ofthe Cut-Off Date.

<TABLE>
<CAPTION>
              ORIGINAL TERMS TO MATURITY OF ASSETS (IN MONTHS) (1)

                                                     AGGREGATE             PERCENTAGE OF
 ORIGINAL TERM                   NUMBER OF           SCHEDULED              ASSET POOL
 TO MATURITY                       ASSETS        PRINCIPAL BALANCE             BY SPB
 -----------                       ------        -----------------             ------
<S>     <C>                          <C>          <C>                           <C>  
   1 -  60 months...........         292          $  2,554,590                  0.85%
  61 -  96 months...........         279             3,825,864                  1.28
  97 - 120 months...........         271             5,171,800                  1.72
 121 - 156 months...........         401             8,391,747                  2.80
 157 - 180 months...........       2,426            71,402,885                 23.80
 181 - 216 months...........          82             2,477,358                  0.83
 217 - 240 months...........       1,880            67,638,560                 22.55
 241 - 300 months...........       1,301            57,442,832                 19.15
 301 - 360 months...........       1,314            81,091,486                 27.03
                                   -----        --------------               -------
   Total....................       8,246          $299,997,122                100.00%
                                   =====          ============                ======
</TABLE>

(1) The weighted  average  original  term to maturity of the Initial  Assets was
    approximately 261 months as of the Cut-Off Date.


                                       3
<PAGE>


<TABLE>
<CAPTION>
                             DISTRIBUTION OF ORIGINAL LOAN-TO-VALUE RATIOS OF ASSETS(1)

                                                     AGGREGATE           PERCENTAGE OF
                                   NUMBER OF         SCHEDULED            ASSET POOL
LOAN-TO VALUE RATIO(2)               ASSETS      PRINCIPAL BALANCE           BY SPB
- ----------------------               ------      -----------------           ------
<S>                                     <C>       <C>                          <C>  
 50%  or  less................           52         $  1,382,109                0.46%
 51%  -  55%..................           25              579,610                0.19
 56%  -  60%..................           30              919,372                0.31
 61%  -  65%..................           43            1,348,877                0.45
 66%  -  70%..................           97            3,135,312                1.05
 71%  -  75%..................          123            4,175,147                1.39
 76%  -  80%..................          286            9,243,478                3.08
 81%  -  85%..................          704           21,889,481                7.30
 86%  -  90%..................        1,490           49,847,528               16.62
 91%  -  95%..................        3,849          147,318,679               49.11
 96%  - 100%..................        1,540           59,883,731               19.96
101%  - 105%..................            7              273,797                0.09
                                   --------      ---------------            --------
     Total...................         8,246         $299,997,122              100.00%
                                      =====         ============              ======
</TABLE>

(1) The weighted average original  Loan-to-Value Ratio of the Initial Assets was
    approximately 91.46% as of the Cut-Off Date. 
(2) Rounded to nearest 1%.

         "Loan-to-Value Ratio" means, (a) with respect to each Contract,  (i) as
to  each  Contract  with  respect  to  which a lien  on  land  is  required  for
underwriting purposes,  the ratio,  expressed as a percentage,  of the principal
amount of such Contract to the sum of the purchase price of the home  (including
taxes, insurance and any land improvements), the tax value or appraised value of
the land and the amount of any prepaid finance charges or closing costs that are
financed;  and  (ii)  as to each  other  Contract,  the  ratio,  expressed  as a
percentage,  of the principal  amount of such Contract to the purchase  price of
the home (including taxes,  insurance and any land  improvements) and the amount
of any prepaid finance charges or closing costs that are financed;  and (b) with
respect to each Mortgage  Loan,  the ratio,  expressed as a  percentage,  of the
principal amount of such Mortgage Loan at the time of  determination,  to either
(i) the sum of the appraised value of the land and improvements,  and the amount
of any prepaid  finance  charges or closing  costs that are financed or (ii) the
sum of the purchase price of the home (including  taxes,  insurance and any land
improvements),  the  appraised  value of the land and the amount of any  prepaid
finance charges or closing costs that are financed:


                                       4




<PAGE>



      Exhibits
      --------

              1.1      Terms Agreement, dated May 28, 1998, among the
                       Registrant, Oakwood Acceptance Corporation and Credit
                       Suisse First Boston Corporation and Prudential Securities
                       Incorporated, as Underwriters, relating to the Offered
                       Certificates (related exhibits available upon request of
                       the Registrant)

              4.1       Copy of the Series 1998-B Pooling and Servicing
                        Agreement, dated as of May 1, 1998, by and among the
                        Registrant, Oakwood Acceptance Corporation, as Servicer,
                        and PNC Bank, National Association, as Trustee (related
                        exhibits available upon request of the Trustee)

              99.1      Copy of the Limited Guarantee, dated as of May 1, 1998
                        by Oakwood Homes Corporation for the benefit of PNC
                        Bank, National Association, as Trustee.


                                       5

<PAGE>


                                   Signatures


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

      June 4, 1998                         OAKWOOD MORTGAGE INVESTORS, 
                                           INC.



                                           By: /s/ Douglas R. Muir
                                               -----------------------

                                           Name:  Douglas R. Muir

                                           Title: Vice President



                                       6
<PAGE>


<TABLE>
<CAPTION>


                                INDEX TO EXHIBITS



                                                                                                                    Page
<S>   <C>                                                       
      1.1      Terms Agreement, dated May 28, 1998, among the Registrant,
               Oakwood Acceptance Corporation and Credit Suisse First Boston
               Corporation and First Chicago Capital Markets, Inc., as
               Underwriters, relating to the Offered Certificates (related
               exhibits available upon request of the Registrant).......................................................

      4.1      Copy of the Series 1998-B Pooling and Servicing Agreement, dated
               as of May 1, 1998, by and among the Registrant, Oakwood
               Acceptance Corporation, as Servicer, and PNC Bank, National
               Association (related exhibits available upon request of the Trustee) ....................................

      99.1    Copy of the Limited Guarantee, dated as of May 1, 1998 by Oakwood
              Homes Corporation for the benefit of PNC Bank, National
              Association, as Trustee...................................................................................

</TABLE>



                                       7
<PAGE>







                                                                     Exhibit 1.1
                                                                     -----------

                        OAKWOOD MORTGAGE INVESTORS, INC.
                            PASS-THROUGH CERTIFICATES


                             1998-B TERMS AGREEMENT


                                                             Dated: May 28, 1998



To:      Oakwood Mortgage Investors, Inc. (the "Company")
         Oakwood Acceptance Corporation ("OAC")

Re:      Underwriting Agreement Standard Provisions dated
         June 1995 (the "Standard Provisions")


Series
Designation:      Pass-Through Certificates, Series 1998-B, Classes A-1, A-2,
                  A-3, A-4, A-5, M-1, M-2, B-1, B-2, X and R (collectively, the
                  "Certificates"). The Classes A-1, A-2, A-3, A-4, A-5, M-1,
                  M-2, B-1 and B-2 Certificates are collectively referred to
                  herein as the "Underwritten Certificates."


         UNDERWRITING AGREEMENT: Subject to the terms and conditions set forth
herein and to the terms of the Standard Provisions, which are incorporated by
reference herein, the Company hereby agrees to issue and sell to Credit Suisse
First Boston Corporation and Prudential Securities Incorporated (collectively,
the "Underwriters"), and the Underwriters hereby agree to purchase from the
Company, on June 4, 1998, the aggregate outstanding principal amount of the
Underwritten Certificates set forth in Schedule A hereto at the purchase price
and on the terms set forth below; provided, however, that the obligations of the

Underwriters are subject to: (i) receipt by the Company of the ratings on the
Certificates as set forth herein, (ii) receipt by the Underwriters of the Sales
Agreement (the "Sales Agreement"), dated as of May 1, 1998, by and between the
Company and OAC, and the Pooling and Servicing Agreement (as defined below),
each being in form and substance satisfactory to the Underwriters.

         The  Certificates  will  be  issued  by a  trust  (the  "Trust")  to be
established by the Company pursuant to a Pooling and Servicing Agreement,  to be
dated as of May 1, 1998 among the Company, OAC, as servicer (the "Servicer") and
PNC Bank, National Association,  as Trustee (the "Trustee"),  which incorporates
by reference the  Company's  Standard  Terms to Pooling and Servicing

<PAGE>


Agreement  (November  1995  Edition)  (collectively,  the "Pooling and Servicing
Agreement").  The  Certificates  will  represent  in the  aggregate  the  entire
beneficial  ownership  interest  in the assets of the Trust  which will  consist
primarily  of  fixed-rate  installment  sales  contracts  secured  by  units  of
manufactured  housing  (the  "Contracts")  with  original  terms to maturity not
exceeding 30 years and  fixed-rate  mortgage loans secured by first-liens on the
real  estate to which the  related  manufactured  homes are  deemed  permanently
affixed (the "Mortgage  Loans" and,  together with the Contracts,  the "Assets")
with original terms to maturity not exceeding 30 years,  in each case having the
characteristics  described  in the final  Prospectus  Supplement,  dated May 28,
1998, relating to the Underwritten Certificates (the "Prospectus Supplement").

         The Company and the Servicer specifically covenant to make available on
the Closing Date or on each Subsequent  Transfer Date, as applicable,  for sale,
transfer  and  assignment  to  the  Trust,  Assets  having  the  characteristics
described in the Prospectus  Supplement;  provided,  however,  that there may be
nonmaterial  variances  from the  description  of the  Assets in the  Prospectus
Supplement and the Assets actually delivered on such dates.

         REGISTRATION  STATEMENT:  References in the Standard  Provisions to the
Registration  Statement  shall be deemed to include  registration  statement No.
333-31441.

         SCHEDULED PRINCIPAL BALANCE OF INITIAL ASSETS:  $256,852,267.

         CUT-OFF DATE WITH RESPECT TO THE INITIAL ASSETS :  May 1, 1998.


                                       2

<PAGE>




<TABLE>
<CAPTION>


         TERMS OF THE CERTIFICATES:

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

         Class             Initial Principal        Pass-Through              Ratings               Purchase
      Designation                 Amount                  Rate          S&P          Fitch             Price
======================== ====================== ====================== ====================== ======================
<S>         <C>               <C>                        <C>                                       <C>       
          A-1                 $62,900,000                (1)           "AAA"          "AAA"        99.890000%
          A-2                 $57,600,000         6.150% per annum     "AAA"          "AAA"        99.744783%
          A-3                 $33,700,000         6.200% per annum     "AAA"          "AAA"        99.554239%
          A-4                 $18,700,000         6.350% per annum     "AAA"          "AAA"        99.581238%
          A-5                 $64,850,000                (2)           "AAA"          "AAA"        99.484629%
          M-1                 $23,250,000                (2)           "AA"            "AA"        99.389377%
          M-2                 $12,750,000                (2)           "A"             "A"         99.354621%
          B-1                 $11,250,000                (2)           "BBB"          "BBB"        99.226621%
          B-2                 $15,000,000                (2)           "BBB-"         "BBB-"       99.159146%
                                                                  
======================== ====================== ====================== ====================== ======================
</TABLE>

(1)      The Pass-Through  Rate for the Class A-1  Certificates  will be the per
         annum rate equal to the lesser of One-Month LIBOR, as determined on the
         applicable  Floating  Rate  Determination  Date,  plus  0.04%,  or  the
         Weighted Average Net Asset Rate.

(2)      The Pass-Through Rate for the (i) Class A-5 Certificates will equal the
         lesser of 6.675% per annum and the  Weighted  Average  Net Asset  Rate,
         (ii) Class M-1  Certificates  will equal the lesser of 6.800% per annum
         and the Weighted  Average Net Asset Rate;  (iii) Class M-2 Certificates
         will equal the lesser of 7.025% per annum and the Weighted  Average Net
         Asset Rate, (iv) Class B-1 Certificates will equal the lesser of 7.450%
         per annum and the  Weighted  Average  Net Asset  Rate and (v) Class B-2
         Certificates will equal the lesser of 7.750% per annum and the Weighted
         Average Net Asset Rate.

         SUBORDINATION  FEATURES:  The  Class M-1 and M-2  Certificates  will be
subordinated  to the Class A-1,  Class A-2,  Class A-3,  Class A-4 and Class A-5
Certificates (collectively,  the "Class A Certificates"),  and the Class B-1 and
B-2 Certificates  will be subordinated to the Class A Certificates and the Class
M Certificates, all as described in the Prospectus Supplement.

         DISTRIBUTION  DATES:  Each  Distribution  Date shall be the 15th day of
each  month,  or if such  day is not a  business  day,  on the  next  succeeding
business day, commencing in June, 1998.

         REMIC  ELECTION:  An election  will be made to treat some or all of the
assets of the Trust as one or more real estate mortgage  investment conduits for
federal income tax purposes (the "REMIC"). The Underwritten Certificates will be
designated as "regular interests" in the REMIC.

         PURCHASE  PRICE:   The   Underwriters   have  agreed  to  purchase  the
Underwritten  Certificates  of each Class from the  Company  for the  respective
purchase  prices  expressed  in the table  above as  percentages  of the initial
Certificate  Principal Balance of each such Class. Payment of the purchase price
for the  Underwritten  Certificates  shall be made to the  Company in federal or
similar immediately available funds payable to the order of the Company.

         DENOMINATIONS:   The  Underwritten   Certificates  will  be  issued  in
book-entry form in minimum  denominations of $1,000 and integral multiples of $1
in excess thereof.

                                       3
<PAGE>




         FEES: It is  understood  that  servicing  fees may be withheld from the
payments on the Assets in each month prior to  distributions on the Certificates
on the Distribution Date occurring in such month to the extent permissible under
the Pooling and Servicing Agreement.

         CLOSING DATE AND LOCATION:  10:00 a.m. Eastern Time on June 4, 1998, at
the offices of Hunton & Williams,  Riverfront  Plaza,  East Tower, 951 East Byrd
Street, Richmond, Virginia 23219-4074. The Company will deliver the Underwritten
Certificates to the  Underwriters in book-entry form only,  through the same-day
funds settlement system of The Depository Trust Company on the Closing Date.

         DUE DILIGENCE:  At any time prior to the Closing Date, the Underwriters
have the right to  inspect  the Asset  Files and the  related  loan  origination
procedures  and to confirm the  existence of the related  manufactured  homes or
mortgaged  properties to ensure  conformity  with the Final  Prospectus  and the
Prospectus Supplement.

         CONTROLLING  AGREEMENT:  This Terms  Agreement  sets forth the complete
agreement among the Company,  OAC and the  Underwriters and fully supersedes all
prior  agreements,  both  written  and oral,  relating  to the  issuance  of the
Underwritten  Certificates and all matters set forth herein.  Capitalized  terms
used herein and not otherwise defined herein shall have the meanings assigned to
such terms in the Standard Provisions or the Prospectus Supplement.

         COMPUTATIONAL  MATERIALS: The Underwriters hereby represent and warrant
that  (i)  any  information   attached  hereto  as  Exhibit  1  constitutes  all
"Collateral  Term  Sheets"  (as such term is  defined in the  no-action  letters
addressed to Kidder, Peabody Acceptance Corporation I, et al. dated May 20, 1994
and to the Public Securities  Association dated February 17, 1995 (collectively,
the "PSA Letters"))  disseminated  by them in connection  with the  Underwritten
Certificates;  (ii) any information attached hereto as Exhibit 2 constitutes all
"Structural  Term Sheets" and  "Computational  Materials"  disseminated by it in
connection with the Underwritten Certificates and (iii) any information attached
hereto as  Exhibit 3  constitutes  all  "Series  Term  Sheets"  (as such term is
defined in the no-action letter  addressed to Greenwood Trust Company,  Discover
Card Master Trust I dated April 5, 1996).

         For  purposes  hereof,  as  to  each  Underwriter,  the  term  "Derived
Information"  means  such  information,  if  any,  in the  Series  Term  Sheets,
Collateral Term Sheets,  Structural Term Sheets and/or  Computational  Materials
that  is not  contained  in  either  (i)  the  Prospectus  taking  into  account
information   incorporated   therein  by  reference   (other  than   information
incorporated  by reference from the Series Term Sheets,  Collateral Term Sheets,
Structural Term Sheets and/or Computational Materials) or (ii) any computer tape
furnished by the Company (the "Computer Tape"). The Underwriters agree, assuming
(i) all  information  provided by the Company  (including  the Computer Tape) is
accurate  and  complete  in  all  material   respects  and  (ii)  the  Company's
independent  public  accountants  have determined  that the Derived  Information
agrees with the Computer Tape, to indemnify and hold harmless the Company,  each
of the Company's officers and directors and each person who controls the Company
within the meaning of Section 15 of the  Securities Act of 1933, as amended (the
"Act"),  against any and all losses,  claims,



                                       4
<PAGE>



damages or liabilities, joint or several, to which they may become subject under
the Act or otherwise, insofar as such losses, claims, damages or liabilities (or
actions in respect  thereof) arise out of or are based upon any untrue statement
of a  material  fact  contained  in  the  Derived  Information  prepared  by the
Underwriters and incorporated by reference into the Registration  Statement,  or
arise out of or are based upon the omission or alleged omission to state in such
Derived  Information a material fact required to be stated  therein or necessary
to make the statements  therein,  in the light of the circumstances  under which
they  were  made,  not  misleading,  (except  that no such  indemnity  shall  be
available for any losses, claims, damages or liabilities,  or actions in respect
thereof to the extent any such  untrue  statement  or alleged  untrue  statement
therein  results  directly from an error in the information on the Computer Tape
or in any other  information  concerning  the  Mortgage  Loans or the  Contracts
provided by the  Company to the  Underwriters  in writing or through  electronic
transmission)  and agree to reimburse each such indemnified  party for any legal
or other expenses  reasonably incurred by it in connection with investigating or
defending  or  preparing to defend any such loss,  claim,  damage,  liability or
action as such expenses are incurred.  The obligations of the Underwriters under
this paragraph shall be in addition to any liability which the  Underwriters may
otherwise  have.   Notwithstanding   the  provisions  of  this  paragraph,   the
Underwriters  shall  not be  required  to pay any  amount  with  respect  to the
indemnities  provided  hereunder  in  excess  of the  underwriting  discount  or
commission applicable to the Certificates purchased by it hereunder.

         INFORMATION  PROVIDED BY THE UNDERWRITERS:  It is understood and agreed
that  the  information  set  forth  under  the  heading  "Underwriting"  in  the
Prospectus Supplement and the sentence regarding the Underwriters' intentions to
establish  a market in the  Underwritten  Certificates  on the Cover Page of the
Prospectus  Supplement is the only information furnished by the Underwriters for
inclusion in the Registration Statement and the Final Prospectus.

       TRUSTEE: PNC Bank, National Association will act as Trustee of the Trust.

         BLUE SKY QUALIFICATIONS:  The Underwriters specify no jurisdictions and
the  parties  do not  intend  to  qualify  the  Underwritten  Securities  in any
jurisdiction.  The Company has agreed to pay all costs and expenses  incurred in
connection with the preparation of a blue sky survey to be delivered on or prior
to the Closing Date.

         STATE TAX OPINIONS:  The Company shall deliver to the  Underwriters  an
opinion of counsel pursuant to Section 6(d)(iii) of the Standard Provisions with
respect to the State of North Carolina and the Commonwealth of Pennsylvania.

         BLACKOUT PERIOD:  None.

         APPLICABLE LAW: THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD TO PRINCIPLES
OF CONFLICTS OF LAWS.


                                       5
<PAGE>




         NOTICES: All communications  hereunder will be in writing and effective
only upon receipt and will be mailed,  delivered or telegraphed and confirmed to
the parties at:

                           Oakwood Mortgage Investors, Inc. and
                           Oakwood Acceptance Corporation
                           7800 McCloud Road (27409-9634)
                           P.O. Box 27081
                           Greensboro, North Carolina 27425-7081
                           Attention:  Douglas Muir

                           Credit Suisse First Boston Corporation
                           11 Madison Avenue
                           20th Floor
                           New York, New York  10010
                           Attention:  Fiachra O'Driscoll

                           Prudential Securities Incorporated
                           One New York Plaza
                           15th Floor
                           New York, New York 10292
                           Attention:  Paul Richardson

         REQUEST  FOR  OPINIONS:  (a) The  Company  and OAC hereby  request  and
authorize  Hunton &  Williams  and The Seib Law Firm,  as their  counsel in this
transaction,  to issue on behalf of the Company and OAC, such legal  opinions to
the Underwriters,  their counsel,  the Trustee and the Rating Agencies as may be
required  by any and all  documents,  certificates  or  agreements  executed  in
connection with this Agreement.

         (b) The  Underwriters  hereby request and authorize  Simpson  Thacher &
Bartlett,  as  their  special  counsel  in this  transaction,  to  issue  to the
Underwriters such legal opinions as they may require, and the Company shall have
furnished to Simpson  Thacher & Bartlett such  documents as they may request for
the purpose of enabling them to pass upon such matters.




                                       6
<PAGE>




         The  Underwriters  agree,  subject to the terms and  provisions  of the
Standard  Provisions,  a  copy  of  which  is  attached  hereto,  and  which  is
incorporated  by reference  herein in its entirety and made a part hereof to the
same extent as if such provisions had been set forth in full herein, to purchase
the Underwritten Certificates.

                    CREDIT SUISSE FIRST BOSTON CORPORATION


                    By:             s/Fiachra O'Driscoll
                              --------------------------------------------------
                             Name:  Fiachra O'Driscoll
                                    --------------------------------------------
                             Title: Director
                                    --------------------------------------------


                    PRUDENTIAL SECURITIES INCORPORATED


                    By:               /s/Joseph Donovan
                             ---------------------------------------------------
                             Name:   Joseph Donovan
                                     -------------------------------------------
                             Title:  Managing Director - Group Head
                                     -------------------------------------------



Accepted and acknowledged
As of the Date First
Above Written:


OAKWOOD MORTGAGE INVESTORS, INC.


By:        /s/Douglas R. Muir
     -----------------------------------------
         Name:    Douglas R. Muir
                  ----------------------------
         Title:   Vice President
                  ----------------------------


OAKWOOD ACCEPTANCE CORPORATION


By:       /s/Douglas R. Muir
    ------------------------------------------
         Name:    Douglas R. Muir
                  ----------------------------
         Title:   Vice President
                  ----------------------------


                                       7
<PAGE>

                                                    SCHEDULE A


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

<TABLE>
<CAPTION>


                                                                               Class A-1            Class A-2            Class A-3
                                                                               ---------            ---------            ---------



<S>                                                                          <C>                  <C>                  <C>        
       Credit Suisse First Boston Corporation.....................           $31,450,000          $28,800,000          $16,850,000
       Prudential Securities Incorporated.........................           $31,450,000          $28,800,000          $16,850,000
       Total......................................................           $62,900,000          $57,600,000          $33,700,000
                                                                             ===========          ===========          ===========


                                                                               Class A-4            Class A-5            Class M-1

       Credit Suisse First Boston Corporation ....................            $9,350,000          $32,425,000          $11,625,000
       Prudential Securities Incorporated.........................            $9,350,000          $32,425,000          $11,625,000
       Total......................................................           $18,700,000          $64,850,000          $23,250,000
                                                                             ===========          ===========          ===========


                                                                               Class M-2            Class B-1            Class B-2

       Credit Suisse First Boston Corporation ....................            $6,375,000          $11,250,000          $15,000,000
       Prudential Securities Incorporated.........................            $6,375,000                   $0                   $0
       Total......................................................           $12,750,000          $11,250,000          $15,000,000
                                                                             ===========          ===========          ===========


</TABLE>












                                                                     Exhibit 4.1





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



                        OAKWOOD MORTGAGE INVESTORS, INC.,

                         OAKWOOD ACCEPTANCE CORPORATION


                                       AND


                         PNC BANK, NATIONAL ASSOCIATION,
                                     TRUSTEE



                                   ----------


                  SERIES 1998-B POOLING AND SERVICING AGREEMENT

                             DATED AS OF MAY 1, 1998


                                   ----------



                        OAKWOOD MORTGAGE INVESTORS, INC.

                               SENIOR/SUBORDINATED

                    PASS-THROUGH CERTIFICATES, SERIES 1998-B


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



<PAGE>



                                 

         THIS SERIES 1998-B POOLING AND SERVICING AGREEMENT,  dated as of May 1,
1998,  is made with respect to the  formation of OMI Trust 1998-B (the  "Trust")
among OAKWOOD MORTGAGE INVESTORS,  INC., a North Carolina  corporation  ("OMI"),
OAKWOOD ACCEPTANCE CORPORATION,  a North Carolina corporation ("OAC" and, in its
capacity as servicer,  the "Servicer"),  and PNC BANK, NATIONAL  ASSOCIATION,  a
national banking association,  as trustee (the "Trustee"),  under this Agreement
and the Standard Terms to Pooling and Servicing Agreement, November 1995 Edition
(the "Standard Terms"),  all the provisions of which are incorporated  herein as
modified  hereby and shall be a part of this Agreement as if set forth herein in
full (this Agreement with the Standard Terms so  incorporated,  the "Pooling and
Servicing  Agreement").  Capitalized terms used and not otherwise defined herein
shall have the respective meanings given them in the Standard Terms.


                              PRELIMINARY STATEMENT

         The Board of Directors of OMI has duly  authorized the formation of the
Trust to issue a Series of  Certificates  with an  aggregate  initial  principal
amount  of  $300,000,000,  to be known as the  Senior/Subordinated  Pass-Through
Certificates, Series 1998-B (the "Certificates"). The Certificates consist of 11
Classes that in the aggregate evidence the entire beneficial  ownership interest
in the Trust.


         In  accordance  with Section 10.01 of the Standard  Terms,  the Trustee
will make an  election  to treat all of the  assets  of the  Trust  (except  the
Pre-Funding  Account) as two real estate mortgage  investment  conduits (each, a
"REMIC"  and,  individually,  the "Pooling  REMIC" and the "Issuing  REMIC") for
federal income tax purposes.  The Pooling REMIC will consist of the Distribution
Account and the Assets listed on the Asset Schedules  attached as Schedule I and
Schedule II (as defined  below)  hereto.  The Issuing  REMIC will consist of the
nine Subaccounts  designated as provided herein. The "startup day" of each REMIC
for purposes of the REMIC Provisions is the Closing Date.

                                GRANTING CLAUSES

         To provide for the distribution of the principal of and interest on the
Certificates in accordance with their terms, all of the sums distributable under
the Pooling and Servicing  Agreement  with respect to the  Certificates  and the
performance of the covenants contained in this Pooling and Servicing  Agreement,
OMI hereby bargains,  sells,  conveys,  assigns and transfers to the Trustee, in
trust and as provided in this Pooling and Servicing Agreement,  without recourse
and for the exclusive benefit of the Holders of the  Certificates,  all of OMI's
right,  title and interest in and to, and any and all  benefits  accruing to OMI
from,  (a) the  Contracts  listed in Schedule IA and Schedule IIA hereto and the
Mortgage Loans (together with the Contracts, the "Assets") listed in Schedule IB
and  Schedule  IIB hereto  (Schedule  IA and  Schedule IB shall be  collectively
referred to herein as  "Schedule  I," and Schedule IIA and Schedule IIB shall be
collectively  referred to herein as "Schedule  II"),  together  with the related
Asset  Documents,  and all  payments  thereon and  proceeds  of the  conversion,
voluntary or involuntary, of the foregoing,  including,  without limitation, all

                                      S-1

<PAGE>

rights to receive all  principal  and interest  payments due on the Assets after
the applicable  Cut-off Date,  including such scheduled payments received by OMI
or OAC on or prior to the applicable  Cut-off Date,  and Principal  Prepayments,
Net Insurance Proceeds,  Net Liquidation  Proceeds,  Repurchase Prices and other
unscheduled  collections  received  on the  Assets on and  after the  applicable
Cut-off Date; (b) the security  interests in the Manufactured  Homes,  Mortgaged
Properties and Real Properties  granted by the Obligors  pursuant to the related
Assets;  (c)  all  funds,  other  than  investment  earnings,  relating  to  the
Pre-Funding  Account,  to the Assets on deposit in the Certificate Account or in
the Distribution Account for the Certificates and all proceeds thereof,  whether
in the form of cash,  instruments,  securities or other properties;  (d) any and
all rights,  privileges and benefits  accruing to OMI under the Sales  Agreement
with  respect  to the  Assets  (provided  that OMI shall  retain  its  rights to
indemnification  from the Seller  under such Sales  Agreement,  but also  hereby
conveys  its rights to such  indemnification  to the  Trustee as its  assignee),
including the rights and remedies with respect to the enforcement of any and all
representations,  warranties and covenants under such Sales  Agreement;  and (e)
proceeds of all the  foregoing  (including,  but not by way of  limitation,  all
proceeds of any Standard Hazard Insurance Policy or FHA Insurance,  or any other
insurance  policy  relating  to any  of the  Assets,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations  and  receivables  that at any  time  constitute  all or part or are
included in the proceeds of any of the foregoing) to make  distributions  on the
Certificates  as specified  herein (the items referred to in clauses (a) through
(e) above shall be collectively referred to herein as the "Trust Estate").


         The Trustee acknowledges the foregoing, accepts the trusts hereunder in
accordance  with the  provisions  hereof  and the  Standard  Terms and agrees to
perform the duties herein or therein  required to the best of its ability to the
end that the interests of the Holders of the  Certificates may be adequately and
effectively protected.

                                                      
SECTION 1.        STANDARD TERMS.
                  ---------------

         OMI, the Servicer and the Trustee  acknowledge  that the Standard Terms
prescribe certain  obligations of OMI, the Servicer and the Trustee with respect
to the  Certificates.  OMI, the  Servicer  and the Trustee  agree to observe and
perform  such  prescribed   duties,   responsibilities   and  obligations,   and
acknowledge that, except to the extent  inconsistent with the provisions of this
Pooling and Servicing  Agreement,  the Standard Terms are and shall be a part of
this Pooling and  Servicing  Agreement to the same extent as if set forth herein
in full.

SECTION 2.        DEFINED TERMS.
                 ---------------

         With respect to the  Certificates  and in addition to or in replacement
for the  definitions  set  forth in  Section  1.01 of the  Standard  Terms,  the
following definitions shall be assigned to the defined terms set forth below:


         "Accrual Date": The Accrual Date shall be (i) with respect to the Class
A-1 Certificates, the Closing Date and (ii) with respect to all other Classes of
Certificates, May 1, 1998.
                                      S-2


<PAGE>


         "Adjusted Certificate Principal Balance": With respect to each Class of
Subordinated  Certificates  on  any  date  of  determination,   its  Certificate
Principal Balance immediately following the most recently preceding Distribution
Date  reduced  by  all  Writedown  Amounts  allocated  to  such  Class  on  such
Distribution Date.


         "Adjusted  Subaccount  Principal Balance":  With respect to each of the
Corresponding Subaccounts relating to the Subordinated Certificates, on any date
of determination,  its Subaccount  Principal Balance  immediately  following the
most  recently  preceding  Distribution  Date reduced by all  Writedown  Amounts
allocated to such Subaccount on such Distribution Date.


         "Available Distribution Amount": For each Distribution Date, the amount
on deposit in the  Distribution  Account at the commencement of business on such
Distribution Date, less the amounts  distributable from the Distribution Account
in  accordance  with clauses (1) through (4) of Section  4.03(a) of the Standard
Terms.

         "Average Sixty-Day Delinquency Ratio": With respect to any Distribution
Date,  the  arithmetic  average  of the  Sixty-Day  Delinquency  Ratios for such
Distribution  Date and the two  preceding  Distribution  Dates.  The  "Sixty-Day
Delinquency  Ratio" for a Distribution  Date is the percentage  derived from the
fraction,  the numerator of which is the aggregate  Scheduled  Principal Balance
(as of the end of the  preceding  Prepayment  Period) of all  Assets  (including
Assets in respect of which the  related  Manufactured  Home,  Real  Property  or
Mortgage  Property has been  repossessed or foreclosed upon but not yet disposed
of) as to which a Monthly  Payment  thereon is  delinquent 60 days or more as of
the end of the related  Collection  Period,  and the denominator of which is the
Pool Scheduled Principal Balance for such Distribution Date.

         "Average   Thirty-Day   Delinquency   Ratio":   With   respect  to  any
Distribution Date, the arithmetic  average of the Thirty-Day  Delinquency Ratios
for  such  Distribution  Date  and the two  preceding  Distribution  Dates.  The
"Thirty-Day Delinquency Ratio" for a Distribution Date is the percentage derived
from the fraction,  the numerator of which is the aggregate  Scheduled Principal
Balance  (as  of the  end of the  preceding  Prepayment  Period)  of all  Assets
(including  Assets in  respect  of which the  related  Manufactured  Home,  Real
Property or Mortgage  Property has been  repossessed or foreclosed  upon but not
yet disposed of) as to which a Monthly  Payment thereon is delinquent 30 days or
more as of the end of the related  Collection  Period,  and the  denominator  of
which is the Pool Scheduled Principal Balance for such Distribution Date.

      "Book-Entry Certificates":  The Class A, Class M and Class B Certificates.

         "Carryover Interest Distribution Amount": With respect to each Class of
Certificates, except the Class X Certificates and the Residual Certificates, and
each  Distribution  Date, all amounts that were  distributable  on such Class as
Interest  Distribution Amounts and as Carryover Interest Distribution Amounts on
the previous  Distribution  Date but not previously  distributed,  together with
interest  accrued  on such  amount at the  Pass-Through  Rate in effect for such
Class  during  the  related  Interest  Accrual  Period.  With  respect  to  each
Subaccount on each  Distribution  


                                      S-3

<PAGE>

Date, all amounts that were allocable to such Subaccount as Priority Interest
Distribution Amounts and as Carryover Interest Distribution Amounts on the
previous Distribution Date but not previously distributed, together with
interest accrued on any such amount at the Pass-Through Rate in effect for the
Corresponding Certificates with respect to such Subaccount during the related
Interest Accrual Period.

         "Carryover   Non-Priority   Interest   Distribution  Amount":  For  any
Subaccount,  on any  Distribution  Date, all amounts that were  distributable on
such  Subaccount  as  Non-Priority  Interest  Distribution  Amounts on  previous
Distribution Dates that remain unpaid.

         "Carryover  Writedown Interest  Distribution  Amount":  With respect to
each  Distribution  Date and each related Class or Subaccount,  all amounts that
were   distributable   on  such  Class  or  Subaccount  as  Writedown   Interest
Distribution  Amounts and Carryover Writedown Interest  Distribution  Amounts on
the previous  Distribution  Date but not previously  distributed,  plus interest
accrued on any such amount  during the related  Interest  Accrual  Period at the
then applicable Pass-Through Rate.

         "Class  A  Certificates":   The  Class  A-1  Certificates,   Class  A-2
Certificates,  Class  A-3  Certificates,  Class A-4  Certificates  and Class A-5
Certificates.

         "Class A  Percentage":  With  respect to each  Distribution  Date,  the
percentage  derived from the  fraction  (which shall not be greater than 1), the
numerator  of  which  is  the  Certificate  Principal  Balance  of the  Class  A
Certificates  immediately prior to such Distribution Date and the denominator of
which is the sum of the Class A  Certificate  Principal  Balance,  the Class M-1
Adjusted  Certificate  Principal  Balance,  the Class M-2  Adjusted  Certificate
Principal Balance, the Class B-1 Adjusted Certificate  Principal Balance and the
Class B-2 Adjusted Certificate Principal Balance, each immediately prior to such
Distribution Date.

         "Class A Principal  Distribution  Amount":  For any Distribution  Date,
will equal (i) prior to the Cross-over Date, the entire  Principal  Distribution
Amount,  (ii) on any  Distribution  Date as to which the Principal  Distribution
Tests are not met, the entire  Principal  Distribution  Amount,  or (iii) on any
other  Distribution  Date, the Class A Percentage of the Principal  Distribution
Amount. For any Distribution Date, if the Class A Principal  Distribution Amount
exceeds  the  Class  A   Certificate   Principal   Balance  less  the  Principal
Distribution   Shortfall  Carryover  Amount  with  respect  to  such  Class  and
Distribution  Date,  then such excess amount shall be allocated to the Class M-1
Principal Distribution Amount.

         "Class A Subaccounts":  Any or all, as  appropriate,  of the Class A-1,
Class A-2, Class A-3, Class A-4 or Class A-5 Subaccounts.

         "Class B  Certificates":  The  Class  B-1  Certificates  and  Class B-2
Certificates.

         "Class B Subaccounts":  Any or all, as appropriate, of the Class B-1 or
Class B-2 Subaccounts.


                                      S-4

<PAGE>

         "Class B-1  Percentage":  With respect to each  Distribution  Date, the
percentage  derived from the  fraction  (which shall not be greater than 1), the
numerator of which is the Adjusted  Certificate  Principal  Balance of the Class
B-1 Certificates immediately prior to such Distribution Date and the denominator
of which is the sum of the Class A Certificate  Principal Balance, the Class M-1
Adjusted  Certificate  Principal  Balance,  the Class M-2  Adjusted  Certificate
Principal Balance, the Class B-1 Adjusted Certificate  Principal Balance and the
Class B-2 Adjusted Certificate Principal Balance, each immediately prior to such
Distribution Date.

         "Class B-1 Principal  Distribution  Amount":  For any Distribution Date
will equal (i) as long as the Class A Certificate  Principal Balance,  the Class
M-1  Certificate  Principal  Balance  and the  Class M-2  Certificate  Principal
Balance have not been reduced to zero and prior to the  Cross-over  Date,  zero,
(ii) on any Distribution Date as to which the Principal  Distribution  Tests are
not met and the Class A Certificate Principal Balance, the Class M-1 Certificate
Principal Balance and the Class M-2 Certificate  Principal Balance have not been
reduced to zero, zero, (iii) on any Distribution  Date as to which the Principal
Distribution  Tests are not met and the Class A Certificate  Principal  Balance,
the Class  M-1  Certificate  Principal  Balance  and the  Class M-2  Certificate
Principal  Balance each have been reduced to zero,  the  Principal  Distribution
Amount, or (iv) on any other  Distribution Date, the Class B-1 Percentage of the
Principal  Distribution  Amount.  For any  Distribution  Date,  if the Class B-1
Principal  Distribution  Amount  exceeds  the  Class B-1  Certificate  Principal
Balance less the Principal  Distribution Shortfall Carryover Amount with respect
to such Class and Distribution  Date, then such excess amount shall be allocated
to the Class B-2 Principal Distribution Amount.

         "Class B-2 Floor Amount": With respect to any Distribution Date, either
(a) 2.00% of the aggregate  principal  balance of the Pool  Scheduled  Principal
Balance as of the Cut-off Date, if the Class A  Certificate  Principal  Balance,
the Class M-1 Certificate Principal Balance, the Class M-2 Certificate Principal
Balance and the Class B-1 Certificate Principal Balance have not been reduced to
zero immediately prior to such  Distribution  Date, and (b) zero, if the Class A
Certificate  Principal Balance, the Class M-1 Certificate Principal Balance, the
Class M-2 Certificate  Principal Balance and the Class B-1 Certificate Principal
Balance have been reduced to zero immediately prior to such Distribution Date.

         "Class B-2  Percentage":  With respect to any  Distribution  Date,  the
percentage  derived from the  fraction  (which shall not be greater than 1), the
numerator  of which is the  Class B-2  Adjusted  Certificate  Principal  Balance
immediately  prior to such Distribution Date and the denominator of which is the
sum of the  Class A  Certificate  Principal  Balance,  the  Class  M-1  Adjusted
Certificate  Principal  Balance,  the Class M-2 Adjusted  Certificate  Principal
Balance, the Class B-1 Adjusted Certificate  Principal Balance and the Class B-2
Adjusted  Certificate   Principal  Balance,   each  immediately  prior  to  such
Distribution Date.

         "Class B-2 Principal  Distribution  Amount":  For any Distribution Date
will equal (i) as long as the Class A Certificate  Principal Balance,  the Class
M-1 Certificate  Principal Balance, the Class M-2 Certificate  Principal Balance
and the Class B-1  Certificate  Principal  Balance have not been 

                                      S-5
<PAGE>

reduced to zero and prior to the Cross-over Date, zero, (ii) on any Distribution
Date as to which the Principal Distribution Tests are not met and the Class A
Certificate Principal Balance, the Class M-1 Certificate Principal Balance, the
Class M-2 Certificate Principal Balance and the Class B-1 Certificate Principal
Balance have not been reduced to zero, zero, (iii) on any Distribution Date as
to which the Principal Distribution Tests are not met and the Class A
Certificate Principal Balance, the Class M-1 Certificate Principal Balance, the
Class M-2 Certificate Principal Balance and the Class B-1 Certificate Principal
Balance each have been reduced to zero, the Principal Distribution Amount, or
(iv) on any other Distribution Date, the Class B-2 Percentage of the Principal
Distribution Amount. If the Class A Certificate Principal Balance, the Class M-1
Certificate Principal Balance, the Class M-2 Certificate Principal Balance and
the Class B-1 Certificate Principal Balance have not been reduced to zero on or
before a Distribution Date, then amounts otherwise allocable as Class B-2
Principal Distribution Amounts shall be allocated first to the Class B-1
Principal Distribution Amount, next to the Class M-2 Principal Distribution
Amount then to the Class M-1 Principal Distribution Amount, and finally to the
Class A Principal Distribution Amount, to the extent that allocation of such
amounts to the Class B-2 Principal Distribution Amount would reduce the Class
B-2 Certificate Principal Balance below the Class B-2 Floor Amount. On any
Distribution Date, the Class B-2 Principal Distribution Amount shall not exceed
the Class B-2 Certificate Principal Balance less the Principal Distribution
Shortfall Carryover Amount with respect to such Class and such Distribution
Date.

         "Class M Certificates":  The Class M-1 and Class M-2 Certificates.

         "Class M-1  Percentage":  With respect to any  Distribution  Date,  the
percentage  derived from the  fraction  (which shall not be greater than 1), the
numerator  of which is the  Class M-1  Adjusted  Certificate  Principal  Balance
immediately  prior to such Distribution Date and the denominator of which is the
sum of the  Class A  Certificate  Principal  Balance,  the  Class  M-1  Adjusted
Certificate  Principal  Balance,  the Class M-2 Adjusted  Certificate  Principal
Balance, the Class B-1 Adjusted Certificate  Principal Balance and the Class B-2
Adjusted  Certificate   Principal  Balance,   each  immediately  prior  to  such
Distribution Date.

         "Class M-1 Principal  Distribution  Amount":  For any Distribution Date
will equal (i) as long as the Class A Certificate Principal Balance has not been
reduced to zero and prior to the Cross-over Date, zero, (ii) on any Distribution
Date as to which the  Principal  Distribution  Tests are not met and the Class A
Certificate  Principal  Balance has not been reduced to zero, zero, (iii) on any
Distribution Date as to which the Principal  Distribution  Tests are not met and
the  Class A  Certificate  Principal  Balance  has been  reduced  to  zero,  the
Principal Distribution Amount, or (iv) on any other Distribution Date, the Class
M-1 Percentage of the Principal  Distribution Amount. For any Distribution Date,
if the Class M-1 Principal Distribution Amount exceeds the Class M-1 Certificate
Principal  Balance less the Principal  Distribution  Shortfall  Carryover Amount
with respect to such Class and  Distribution  Date,  then such amounts  shall be
allocated to the Class M-2 Principal Distribution Amount.

         "Class M-2  Percentage":  With respect to any  Distribution  Date,  the
percentage  derived from the  fraction  (which shall not be greater than 1), the
numerator  of which is the  Class M-2  

                                      S-6

<PAGE>

Adjusted  Certificate  Principal Balance  immediately prior to such Distribution
Date  and  the  denominator  of  which  is the sum of the  Class  A  Certificate
Principal Balance,  the Class M-1 Adjusted  Certificate  Principal Balance,  the
Class M-2  Adjusted  Certificate  Principal  Balance,  the  Class  B-1  Adjusted
Certificate  Principal Balance and the Class B-2 Adjusted Certificate  Principal
Balance, each immediately prior to such Distribution Date.

         "Class M-2 Principal  Distribution  Amount":  For any Distribution Date
will  equal (i) as long as the Class A  Certificate  Principal  Balance  and the
Class M-1 Certificate  Principal Balance have not been reduced to zero and prior
to the Cross-over  Date,  zero,  (ii) on any  Distribution  Date as to which the
Principal  Distribution Tests are not met and the Class A Certificate  Principal
Balance and the Class M-1 Certificate Principal Balance have not been reduced to
zero,  zero,  (iii)  on  any  Distribution   Date  as  to  which  the  Principal
Distribution Tests are not met and the Class A Certificate Principal Balance and
the Class M-1  Certificate  Principal  Balance  have been  reduced to zero,  the
Principal Distribution Amount, or (iv) on any other Distribution Date, the Class
M-2 Percentage of the Principal  Distribution Amount. For any Distribution Date,
if the Class M-2 Principal Distribution Amount exceeds the Class M-2 Certificate
Principal  Balance less the Principal  Distribution  Shortfall  Carryover Amount
with respect to such Class and  Distribution  Date,  then such amounts  shall be
allocated to the Class B-1 Principal Distribution Amount.

         "Class M Subaccounts":  Any or all, as appropriate, of the Class M-1 or
Class M-2 Subaccounts.

         "Class R  Certificates":  The  Class R  Certificates,  which  represent
beneficial ownership of both the Pooling REMIC Residual Interest and the Issuing
REMIC Residual Interest.

         "Class  R-1  Certificates":  Following  the  division  of the  Class  R
Certificates into two separately transferable, certificated and fully registered
certificates   in  accordance   with  Section   12(b)  hereof,   the  Class  R-1
Certificates, which will represent the Issuing REMIC Residual Interest.

         "Class  R-2  Certificates":  Following  the  division  of the  Class  R
Certificates into two separately transferable, certificated and fully registered
certificates   in  accordance   with  Section   12(b)  hereof,   the  Class  R-2
Certificates, which will represent the Pooling REMIC Residual Interest.

         "Class  X  Carryover  Strip  Amount":  With  respect  to  the  Class  X
Certificates on each Distribution  Date, all amounts that were  distributable on
such Class as Class X Strip Amounts on previous  Distribution  Dates that remain
unpaid.

         "Class X  Certificates":  The Class X Certificates  created pursuant to
Section 3 hereof.

         "Class X Strip Amount": With respect to any Distribution Date, 30 days'
interest on the Subaccount Principal Balance of the Class A, Class M and Class B
Subaccounts,  at a rate equal to the  difference,  if any,  between the Weighted
Average Net Asset Rate and the weighted average of the Pass-Through Rates on the
Class A,  Class M and  Class B  Subaccounts.  Solely  for the  purposes  

                                      S-7

<PAGE>

of this calculation,  the Pass-Through Rates of the Class A, Class M and Class B
Subaccounts  shall be the  Pass-Through  Rates on the  respective  Corresponding
Certificates.

         "Closing Date":  June 4, 1998.

         "Corporate  Trust  Office":  The  address set forth  hereinbelow  under
"Trustee".

         "Corresponding   Certificates":   For  any  Subaccount,  the  Class  of
Certificates bearing the same letter and numerical  designation as that borne by
such Subaccount.

         "Corresponding   Subaccount"  For  any  Class  of   Certificates,   the
Subaccount  bearing the same letter and numerical  designation  as that borne by
such Class.

         "Cross-over  Date":  The  later to occur of (a) the  Distribution  Date
occurring  in  December  2002 or (b) the  first  Distribution  Date on which the
percentage  equivalent  of a fraction  (which  shall not be greater  than 1) the
numerator of which is the aggregate  Adjusted  Certificate  Principal Balance of
the Subordinated  Certificates for such Distribution Date and the denominator of
which is the Pool Scheduled  Principal Balance on such Distribution Date, equals
or exceeds 1.75 times the percentage  equivalent of a fraction  (which shall not
be greater  than 1) the  numerator  of which is the initial  aggregate  Adjusted
Certificate   Principal  Balance  of  the  Subordinated   Certificates  and  the
denominator of which is the Pool Scheduled  Principal  Balance as of the Cut-off
Date.

         "Cumulative  Realized Losses":  With respect to any Distribution  Date,
the aggregate  Realized Losses incurred on the Assets during the period from the
Cut-off Date through the end of the related Prepayment Period.

         "Current Realized Loss Ratio":  With respect to any Distribution  Date,
the annualized  percentage derived from the fraction,  the numerator of which is
the sum of the  aggregate  Realized  Losses for the three  preceding  Prepayment
Periods  and the  denominator  of which is the  arithmetic  average  of the Pool
Scheduled  Principal  Balances for such  Distribution Date and the preceding two
Distribution Dates.

         "Cut-off Date":  With respect to the Initial  Assets,  May 1, 1998, and
with  respect  to the  Subsequent  Assets,  (i) May 26,  1998,  with  respect to
Principal  Prepayments and all other unscheduled  collections,  and (ii) June 1,
1998, with respect to Monthly Payments and all other matters.

         "ERISA Restricted  Certificates":  The Class M-1, Class M-2, Class B-1,
Class B-2, Class X and Class R Certificates.

         "Floating Rate Determination Date": For any Interest Accrual Period for
the  Class  A-1  Certificates,  the  second  London  Banking  Day  prior  to the
commencement of such Interest Accrual Period.


                                      S-8

<PAGE>

         "Guarantor":  Oakwood Homes.

         "Initial Assets":  The Assets identified on Schedule I hereto.

         "Institutional  Holder":  An insurance  company whose long-term debt is
rated at least A -(or  equivalent  rating) by a Rating Agency,  or an equivalent
rating from any other nationally recognized statistical rating organization.

         "Interest  Distribution  Amount":  On each Distribution Date, an amount
equal to interest  accrued at the applicable  Pass-Through  Rate for the related
Interest  Accrual Period on (i) in the case of the Class A  Certificates  or the
Class A  Subaccounts,  the  Certificate  Principal  Balance of such Class or the
Subaccount Principal Balance of such Subaccount, respectively, immediately prior
to that Distribution Date and (ii) in the case of the Subordinated  Certificates
or the Corresponding Subaccounts,  on the Adjusted Certificate Principal Balance
of  such  Class  or  the  Subaccount   Principal  Balance  of  such  Subaccount,
respectively, immediately prior to that Distribution Date.

         "Issuing REMIC":  The Trust REMIC consisting of the Subaccounts.

         "Issuing REMIC Residual Interest": The residual interest (as defined in
Code section 860G(a)(2)) in the Issuing REMIC.

         "Limited Guarantee": The Limited Guarantee by the Guarantor dated as of
May 1, 1998,  for the  benefit of the  Trustee,  of  Limited  Guarantee  Payment
Amounts.

         "Limited  Guarantee  Payment Amount":  With respect to any Distribution
Date,  the  amount  after  giving  effect  to the  allocation  of the  Available
Distribution  Amount  for  such  date,  equal to the  amount  of  shortfalls  in
collections on the Assets otherwise  distributable on such Distribution Date not
in excess of the sum of (a) any unpaid Interest  Distribution Amount,  Carryover
Interest  Distribution  Amount,   Writedown  Interest  Distribution  Amount  and
Carryover  Writedown  Interest   Distribution   Amount   distributable  on  such
Distribution Date pursuant to clauses (iv) and (xiii) of Section 5(b) hereof and
(b) any unpaid principal  amounts payable on such  Distribution Date pursuant to
clauses (xiv) and (xv) under Section 5(b) hereof.

         "London  Banking Day":  Any day on which  commercial  banks and foreign
exchange markets settle payments in London and New York City.

         "Non-Priority Interest Distribution Amount": For any Subaccount, on any
Distribution Date, an amount equal to the positive  difference,  if any, between
(i) the related  Interest  Distribution  Amount for such Subaccount and (ii) the
related Priority Interest Distribution Amount for such Subaccount.

         "Notional  Principal  Balance":  The Notional  Principal Balance of the
Class X  Certificates  on any date shall equal the sum of all of the  Subaccount
Principal Balances on such date.


                                      S-9

<PAGE>

      "Oakwood Homes":  Oakwood Homes Corporation, a North Carolina corporation.

      "Offered Certificates":  The Class A, Class M and Class B Certificates.

      "Offered Subordinated Certificates": The Class M and Class B Certificates.
       
      "One-Month LIBOR": For each applicable Interest Accrual Period, the per
annum rate established in accordance with the provisions of Section 15 hereof.

         "Pass-Through Rate": With respect to each Class of Certificates (except
the Class X  Certificates  and the Residual  Certificates)  on any  Distribution
Date,  the per annum  rate for such  Class  set forth in the table in  Section 3
hereof.  With  respect to any  Subaccount  on any  Distribution  Date,  the then
applicable Weighted Average Net Asset Rate.

         "Pooling  REMIC":  The Trust  REMIC  consisting  of the  Assets and the
Distribution Account.

         "Pooling REMIC Residual Interest": The residual interest (as defined in
Code section 860G(a)(2)) in the Pooling REMIC.

         "Pre-Funded Amount":  The difference between the aggregate  Certificate
Principal  Balance  of the  Offered  Certificates  on the  Closing  Date and the
aggregate  Scheduled  Principal  Balance of the Initial Assets as of the Cut-off
Date, as reduced from time to time.

         "Pre-Funding  Account":  The  account  so  designated  and  established
pursuant to Section 8 hereof.

         "Pre-Funding  Period":  The period  beginning  on the Closing  Date and
ending on the close of business on June 11, 1998.

         "Principal Distribution Shortfall Carryover Amount": With respect to
each Distribution Date and each Class of Certificates, an amount equal to all
Principal Distribution Amounts distributable on such Class from previous
Distribution Dates that have not yet been distributed on such Class of
Certificates. With respect to each Distribution Date and each Corresponding
Subaccount, an amount equal to all Principal Distribution Amounts distributable
on the Corresponding Certificates from previous Distribution Dates that have not
yet been distributed on such Corresponding Certificates.

         "Principal Distribution Tests": With respect to each Distribution Date:
(a) the Average Sixty-Day Delinquency Ratio as of such Distribution Date does
not exceed 5%; (b) the Average Thirty-Day Delinquency Ratio as of such
Distribution Date does not exceed 7%; (c) the Cumulative Realized Losses as of
such Distribution Date do not exceed an amount equal to the percentage set forth
below of the initial aggregate Certificate Principal Balance of all the
Certificates:


                                      S-10

<PAGE>

         Distribution Dates                                           Percentage
         ------------------                                           ----------

         December 2002 through May 2004                                     7%
         June 2004 through May 2005                                         8%
         June 2005 through and after                                        9%

; and (d) the Current Realized Loss Ratio as of such Distribution Date does not
exceed 2.75%.

         "Priority Interest Distribution Amount": For any Subaccount, on any
Distribution Date, an amount equal to the Interest Distribution Amount for the
Corresponding Certificates.

         "Private   Certificates":   The  Class  X  Certificates   and  Residual
Certificates.

         "Qualified  Bidders":  Firms and  institutions  that are engaged in the
business of buying and selling manufactured housing paper.

         "Rating Agency": Each of Standard & Poor's Ratings Services, a division
of The McGraw-Hill Companies,  Inc. (26 Broadway, 15th Floor, New York, New York
10004), and Fitch IBCA, Inc. (One State Street, New York, New York 10004).

         "Regular Certificates": The Class A Certificates, Class M Certificates,
Class B Certificates and Class X Certificates.

         "Residual  Certificates":  The Class R Certificates  or,  following the
division  of  the  Class  R  Certificates  into  two  separately   transferable,
certificated and fully registered  certificates in accordance with Section 12(b)
hereof, the Class R-1 Certificates and Class R-2 Certificates.

         "Rule 144A Certificates":  The Class X and Residual Certificates.

         "Servicing Fee Rate":  1.00% per annum.

         "Subaccount": Each of the following nine subaccounts established solely
for purposes of the REMIC Provisions by the Trustee, which have the Pass-Through
Rates and initial Subaccount Principal Balances set forth below:



                                      S-11

<PAGE>

<TABLE>
<CAPTION>
 
                                                                                           INITIAL
                                                                                         SUBACCOUNT
             SUBACCOUNT                       PASS-THROUGH RATE                       PRINCIPAL BALANCE
             ----------                       -----------------                       -----------------
<S>             <C>                                  <C>                                  <C>        
                A-1                                  (1)                                  $62,900,000
                A-2                                  (1)                                  $57,600,000
                A-3                                  (1)                                  $33,700,000
                A-4                                  (1)                                  $18,700,000
                A-5                                  (1)                                  $64,850,000
                M-1                                  (1)                                  $23,250,000
                M-2                                  (1)                                  $12,750,000
                B-1                                  (1)                                  $11,250,000
                B-2                                  (1)                                  $15,000,000

</TABLE>

                  (1) The Pass-Through Rate on each Subaccount for any
         Distribution Date shall be equal to the Weighted Average Net Asset
         Rate.

<TABLE>
<CAPTION>

         The Final Scheduled Distribution Date for each Subaccount is as follows:

                                                                    FINAL SCHEDULED
          SUBACCOUNT                                                DISTRIBUTION DATES
          ----------                                                ------------------
<S>             <C>                                                          <C> 
              A-1                                                   February 15, 2007
              A-2                                                   July 15, 2011
              A-3                                                   January 15, 2015
              A-4                                                   March 15, 2017
              A-5                                                   September 15, 2026
              M-1                                                   May 15, 2024
              M-2                                                   May 15, 2023
              B-1                                                   March 15, 2022
              B-2                                                   April 15, 2028
</TABLE>

For purposes of Treasury Regulation ss.1.860G-1(a)(4), the latest possible
maturity date for each of the Subaccounts shall be its final Scheduled
Distribution Date as set forth above.

         "Subaccount Principal Balance": With respect to each Subaccount, on any
date of determination, the amount identified as the "Initial Subaccount
Principal Balance" of such Subaccount in the definition of "Subaccount" above,
minus all amounts allocated to such Subaccount in reduction of its Subaccount
Principal Balance pursuant to Sections 5(a) and 7 hereof.

         "Subordinated Certificates": The Class M-1, Class M-2, Class B-1, Class
B-2, Class X and Residual Certificates.

         "Subsequent Assets":  The Assets identified on Schedule II hereto.

                                      S-12

<PAGE>


         "Subsequent  Transfer Date":  The date on which  Subsequent  Assets are
transferred to the Trust pursuant to the Sales Agreement.

         "Trustee":  PNC  Bank,  National  Association,  not in  its  individual
capacity but solely as Trustee  under this Pooling and Servicing  Agreement,  or
any successor trustee appointed as herein provided. Notices to the Trustee shall
be  sent  to  Corporate  Trust  Department,  1600  Market  Street,  30th  Floor,
Philadelphia,  PA 19103,  Attn: OMI Trust 1998-B (the "Corporate Trust Office"),
or its successor in interest.

         "Trust REMIC":  Each of the Pooling REMIC and the Issuing REMIC.

         "Underwriters":  Credit Suisse First Boston  Corporation (whose address
is 11 Madison  Avenue,  20th Floor,  New York,  New York  10010) and  Prudential
Securities  Incorporated  (whose address is One New York Plaza,  15th Floor, New
York, New York 10292-2015.

         "Weighted Average Net Asset Rate": With respect to any Distribution
Date, the weighted average of the Asset Rates applicable to the Monthly Payments
that were due during the related Collection Period on Assets that were
Outstanding at the beginning of the related Prepayment Period, less the
Servicing Fee Rate.

         "Writedown Amount": With respect to each Distribution Date, the amount,
if any, by which (i) the aggregate Certificate Principal Balance of all the
Certificates, after all distributions have been made on the Certificates on such
Distribution Date pursuant to Section 5(b) hereof, exceeds (ii) the Pool
Scheduled Principal Balance of the Assets for the next Distribution Date.

         "Writedown Interest Distribution Amount": With respect to each
Distribution Date and each Class of Subordinated Certificates, interest accrued
during the related Interest Accrual Period at the applicable Pass-Through Rate
on any related Writedown Amount. With respect to each Distribution Date and each
Corresponding Subaccount, interest accrued during the related Interest Accrual
Period on any related Writedown Amount at the Pass-Through Rate applicable to
the Corresponding Certificates.

SECTION 3.        CERTIFICATES.
                  -------------

         The aggregate initial principal amount of Certificates that may be
executed and delivered under this Pooling and Servicing Agreement is limited to
$300,000,000, except for Certificates executed and delivered upon registration
of transfer of, or in exchange for, or in lieu of, other Certificates pursuant
to Sections 5.04 or 5.07 of the Standard Terms. The Certificates shall be issued
in eleven Classes having the designations, initial Certificate Principal
Balances, Pass-Through Rates and Final Scheduled Distribution Dates set forth or
described below:


                                      S-13

<PAGE>

<TABLE>
<CAPTION>

                                         INITIAL                                              FINAL
                                       CERTIFICATE                                          SCHEDULED
                                        PRINCIPAL           PASS THROUGH                  DISTRIBUTION
DESIGNATION                              BALANCE              RATE                          DATE(9)
- -----------                              -------              ----                          -------

<S>                                    <C>                      <C>                              <C> 
A-1                                    $62,900,000              (1)                     February 15, 2007
A-2                                    $57,600,000             6.150%                   July 15, 2011
A-3                                    $33,700,000             6.200%                   January 15, 2015
A-4                                    $18,700,000             6.350%                   March 15, 2017
A-5                                    $64,850,000               (2)                    September 15, 2026
M-1                                    $23,250,000               (3)                    May 15, 2024
M-2                                    $12,750,000               (4)                    May 15, 2023
B-1                                    $11,250,000               (5)                    March 15, 2022
B-2                                    $15,000,000               (6)                    April 15, 2028
 X                                     (7)                       (7)                    April 15, 2028
 R                                     (8)                       (8)                    April 15, 2028

</TABLE>


         (1) The Pass-Through Rate on the Class A-1 Certificates for any
         Distribution Date shall be the per annum rate equal to the lesser of
         One-Month LIBOR, as determined (except for the initial Distribution
         Date) on the applicable Floating Rate Determination Date, plus 0.04%,
         or the Weighted Average Net Asset Rate. For the initial Distribution
         Date, the Pass-Through Rate for the Class A-1 Certificates will be
         ______% per annum, and the initial Interest Accrual Period for the
         Class A-1 Certificates will commence on the Closing Date and end on
         June 14, 1998.

         (2) The Pass-Through Rate on the Class A-5 Certificates for any
         Distribution Date shall be equal to the lesser of (i) 6.675% per annum
         and (ii) the Weighted Average Net Asset Rate.

         (3) The Pass-Through Rate on the Class M-1 Certificates for any
         Distribution Date shall be equal to the lesser of (i) 6.800% per annum
         and (ii) the Weighted Average Net Asset Rate.

         (4) The Pass-Through Rate on the Class M-2 Certificates for any
         Distribution Date shall be equal to the lesser of (i) 7.025% per annum
         and (ii) the Weighted Average Net Asset Rate.

         (5) The Pass-Through Rate on the Class B-1 Certificates for any
         Distribution Date shall be equal to the lesser of (i) 7.450% per annum
         and (ii) the Weighted Average Net Asset Rate.

         (6) The Pass-Through Rate on the Class B-2 Certificates for any
         Distribution Date shall be equal to the lesser of (i) 7.750% per annum
         and (ii) the Weighted Average Net Asset Rate.

         (7) The Class X Certificates shall have no Certificate Principal
         Balance and no Pass-Through Rate. The Class X Certificates will
         represent the right to receive, on each Distribution Date, the
         applicable Class X Strip Amount and any Class X Carryover Strip Amount.

         (8) The Class R Certificates shall have no Certificate Principal
         Balance and no Pass-Through Rate, and shall represent the residual
         interest in both the Pooling REMIC and the Issuing REMIC. Following the
         division of the Class R Certificates into two separately transferable,
         certificated and fully registered certificates in accordance with
         Section 12(b) hereof, the Class R-1 and Class R-2 Certificates shall
         have no Certificate 

                                      S-14

<PAGE>




         Principal Balances and no Pass-Through Rates and shall represent the
         residual interest in the Issuing REMIC and the Pooling REMIC,
         respectively.


         (9) For purposes of Treasury Regulation ss.1.860G-1(a)(4), the latest
         possible maturity date of each Class of Certificates shall be the Final
         Scheduled Distribution Date.

SECTION 4.        DENOMINATIONS.

     The Book-Entry Certificates will be registered as one or more certificates
in the name of the Clearing Agency or its nominee. Beneficial interests in the
Book-Entry Certificates will be held by the Beneficial Owners through the
book-entry facilities of the Clearing Agency, in minimum denominations of $1,000
and integral multiples of $1 in excess thereof.

         The Class X Certificates and the Residual Certificates will be issued
in certificated, fully registered form. The Class X Certificates and the
Residual Certificates will be issued in minimum Percentage Interests equal to
10%.

SECTION 5.        DISTRIBUTIONS.


         (a) On each Distribution Date, the Trustee (or the Paying Agent on
behalf of the Trustee) shall allocate the Available Distribution Amount to the
various Subaccounts, and, where applicable, OAC, to the extent of the amount
thereof remaining after application pursuant to clauses (1) through (4) of
Section 4.03 of the Standard Terms, in the following manner and in the following
order of priority:

         (i) First, concurrently, to each Class A Subaccount, (A) first, its
         Priority Interest Distribution Amount for such Distribution Date, with
         the Available Distribution Amount being allocated among the Class A
         Subaccounts PRO RATA based on their respective Priority Interest
         Distribution Amounts, and (B) second, the related Carryover Interest
         Distribution Amount for such Distribution Date, if any, in each case
         with the Available Distribution Amount being allocated among the Class
         A Subaccounts PRO RATA based on their respective Carryover Interest
         Distribution Amounts;

         (ii) Second, to the Class M-1 Subaccount, (A) first, the related
         Priority Interest Distribution Amount for such Distribution Date, and
         (B) second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (iii) Third, to the Class M-2 Subaccount, (A) first, the related
         Priority Interest Distribution Amount for such Distribution Date, and
         (B) second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (iv) Fourth, to the Class B-1 Subaccount, (A) first, the related
         Priority Interest Distribution Amount for such Distribution Date, and
         (B) second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

                                      S-15

<PAGE>


         (v) Fifth, to the Class B-2 Subaccount, (A) first, the related Priority
         Interest Distribution Amount for such Distribution Date, and (B)
         second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (vi) Sixth, concurrently, to each Class A Subaccount, the related
         Principal Distribution Shortfall Carryover Amount for the Class A
         Subaccounts, if any, for such Distribution Date, allocated among the
         Class A Subaccounts pro rata based on the Certificate Principal
         Balances of their respective Corresponding Certificates;

         (vii) Seventh, to the Class A Subaccounts, the Class A Principal
         Distribution Amount, allocated in the following sequential order:

                                     (1) First, to the Class A-1 Subaccount in
                  reduction of the Subaccount Principal Balance of such
                  Subaccount, until the Class A-1 Certificate Principal Balance
                  has been reduced to zero;

                                     (2) Second, to the Class A-2 Subaccount in
                  reduction of the Subaccount Principal Balance of such
                  Subaccount, until the Class A-2 Certificate Principal Balance
                  has been reduced to zero;

                                     (3) Third, to the Class A-3 Subaccount in
                  reduction of the Subaccount Principal Balance of such
                  Subaccount, until the Class A-3 Certificate Principal Balance
                  has been reduced to zero;

                                     (4) Fourth, to the Class A-4 Subaccount in
                  reduction of the Subaccount Principal Balance of such
                  Subaccount, until the Class A-4 Certificate Principal Balance
                  has been reduced to zero; and

                                     (5) Fifth, to the Class A-5 Subaccount in
                  reduction of the Subaccount Principal Balance of such
                  Subaccount, until the Class A-5 Certificate Principal Balance
                  has been reduced to zero;

                           PROVIDED, HOWEVER, that on any Distribution Date on
                  which the Pool Scheduled Principal Balance is less than the
                  aggregate Certificate Principal Balance of the Class A
                  Certificates immediately prior to such Distribution Date, the
                  Class A Principal Distribution Amount will be allocated among
                  the Class A Subaccounts PRO RATA based upon the Certificate
                  Principal Balances of their respective Corresponding
                  Certificates;

         (viii) Eighth, to the Class M-1 Subaccount, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class M-1 Subaccount,
         if any, for such Distribution Date, and (D) fourth, the Class M-1
         Principal Distribution Amount, in

                                      S-16

<PAGE>


         reduction of the Subaccount Principal Balance of such Class, until the 
         Class M-1 Certificate Principal Balance is reduced to zero;

         (ix) Ninth, to the Class M-2 Subaccount, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class M-2 Subaccount,
         if any, for such Distribution Date, and (D) fourth, the Class M-2
         Principal Distribution Amount, in reduction of the Subaccount Principal
         Balance of such Class, until the Class M-2 Certificate Principal
         Balance is reduced to zero;

         (x) Tenth, to the Class B-1 Subaccount, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class B-1 Subaccount,
         if any, for such Distribution Date, and (D) fourth, the Class B-1
         Principal Distribution Amount, in reduction of the Subaccount Principal
         Balance of such Class, until the Class B-1 Certificate Principal
         Balance is reduced to zero;

         (xi) Eleventh, to the Class B-2 Subaccount, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class B-2 Subaccount,
         if any, for such Distribution Date, and (D) fourth, the Class B-2
         Principal Distribution Amount, in reduction of the Subaccount Principal
         Balance of such Class, until the Class B-2 Certificate Principal
         Balance is reduced to zero;

         (xii) Twelfth, if Oakwood Acceptance Corporation is the Servicer, to
         the Servicer in the following sequential order: (A) the Servicing Fee
         with respect to such Distribution Date; and (B) any Servicing Fees from
         previous Distribution Dates remaining unpaid;

         (xiii) Thirteenth, to each Subaccount, (i) first, its Carryover
         Non-Priority Interest Distribution Amount for such Distribution Date,
         (ii) second, its Non-Priority Interest Distribution Amount for such
         Distribution Date, and (iii) its remaining Subaccount Principal Balance
         in each case with the Available Distribution Amount being allocated
         among the Subaccounts pro rata based upon the total amount remaining to
         be paid with respect to each Subaccount under each clause of this
         provision; and

         (xiv) Finally, any remainder to Holders of the Pooling REMIC Residual
         Interest.

         (b) On each  Distribution  Date, after all Subaccount  allocations have
been made as described  in Section  5(a) above and Section 6 below,  the Trustee
(or the  Paying  Agent on behalf of the  Trustee)  shall  withdraw  all  amounts
allocated to the various  Subaccounts,  and shall distribute such amounts in the
following manner and in the following order of priority:

                                      S-17

<PAGE>


         (i) First, concurrently, to each Class of Class A Certificates, (A)
         first, its Interest Distribution Amount for such Distribution Date,
         with the Available Distribution Amount being allocated among such
         Classes PRO RATA based on their respective Interest Distribution
         Amounts, and (B) second, the related Carryover Interest Distribution
         Amount, if any, for such Distribution Date, in each case with the
         Available Distribution Amount being allocated among the Classes of
         Class A Certificates PRO RATA based on their respective Carryover
         Interest Distribution Amounts;

         (ii) Second, to the Class M-1 Certificates, (A) first, the related
         Interest Distribution Amount for such Distribution Date, and (B)
         second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (iii) Third, to the Class M-2 Certificates, (A) first, the related
         Interest Distribution Amount for such Distribution Date, and (B)
         second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (iv) Fourth, to the Class B-1 Certificates, (A) first, the related
         Interest Distribution Amount for such Distribution Date, and (B)
         second, any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (v) Fifth, to the Class B-2 Certificates, (A) first, the related
         Interest Distribution Amount for such Distribution Date and (B) second,
         any related Carryover Interest Distribution Amount for such
         Distribution Date;

         (vi) Sixth, concurrently, to each Class of Class A Certificates, the
         related Principal Distribution Shortfall Carryover Amount for the Class
         A Certificates, if any, for such Distribution Date, allocated among the
         Class A Certificates pro rata based on their respective Certificate
         Principal Balances;

         (vii) Seventh, to the Class A Certificates, the Class A Principal
         Distribution Amount allocated sequentially to the Class A Certificates
         in the order of their numerical designations, in reduction of the
         Certificate Principal Balance of such Classes, until reduced to zero;
         PROVIDED, HOWEVER, that on any Distribution Date on which the Pool
         Scheduled Principal Balance is less than the aggregate Certificate
         Principal Balance of the Class A Certificates, immediately prior to
         such Distribution Date, the Class A Principal Distribution Amount will
         be allocated among the Class A Certificates PRO RATA based upon their
         respective Certificate Principal Balances;

         (viii) Eighth, to the Class M-1 Certificates, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class M-1 Certificates,
         if any, for 

                                      S-18

<PAGE>


         such  Distribution  Date,  and (D)  fourth,  the  Class  M-1  Principal
         Distribution Amount, in reduction of the Certificate  Principal Balance
         of such Class, until it is reduced to zero;

         (ix) Ninth, to the Class M-2 Certificates, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class M-2 Certificates,
         if any, for such Distribution Date, and (D) fourth, the Class M-2
         Principal Distribution Amount, in reduction of the Certificate
         Principal Balance of such Class, until it is reduced to zero;

         (x) Tenth, to the Class B-1 Certificates, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class B-1 Certificates,
         if any, for such Distribution Date, and (D) fourth, the Class B-1
         Principal Distribution Amount, in reduction of the Certificate
         Principal Balance of such Class, until it is reduced to zero;

         (xi) Eleventh, to the Class B-2 Certificates, (A) first, any related
         Writedown Interest Distribution Amount for such Distribution Date, (B)
         second, any related Carryover Writedown Interest Distribution Amount
         for such Distribution Date, (C) third, the related Principal
         Distribution Shortfall Carryover Amount for the Class B-2 Certificates,
         if any, for such Distribution Date, and (D) fourth, the Class B-2
         Principal Distribution Amount, in reduction of the Certificate
         Principal Balance of such Class, until it is reduced to zero;

         (xii) Twelfth, to the Class X Certificates in the following  sequential
         order:

                  (A)      the current Class X Strip Amount; and

                  (B)      any Class X Carryover Strip Amount; and

         (xiii)  Finally,  any  remainder  to the holders of the  Issuing  REMIC
         Residual Interest.

         (c) All distributions or allocations made with respect to each Class on
each Distribution Date shall be allocated PRO RATA among the outstanding
Certificates of such Class based on their respective Percentage Interests. So
long as the Book-Entry Certificates are registered in the name of a Clearing
Agency or its nominee, the Trustee shall make all distributions or allocations
on such Certificates by wire transfers of immediately available funds to the
Clearing Agency or its nominee. In the case of Certificates issued in
fully-registered, certificated form, payment shall be made either (i) by check
mailed to the address of each Certificateholder as it appears in the Certificate
Register on the Record Date immediately prior to such Distribution Date or (ii)
by wire transfer of immediately available funds to the account of a Holder at a
bank or other entity having appropriate facilities therefor, if such Holder
shall have so notified the Trustee in writing at least five Business Days prior
to the Record Date immediately prior to such Distribution Date and such Holder
is (A) with respect to any Class A, Class M or Class B Certificates issued after
the Closing Date in

                                      S-19

<PAGE>


certificated, fully-registered form, the registered owner of Class A, Class M or
Class B Certificates with an aggregate initial Certificate  Principal Balance of
at least $1,000,000,  and (B) with respect to the Residual Certificates or Class
X  Certificates,  the registered  owner of the Residual  Certificates or Class X
Certificates  evidencing an aggregate  Percentage  Interest of at least 50%. The
Trustee may charge any Holder its  standard  wire  transfer  fee for any payment
made by wire transfer.  Final distribution on the Certificates will be made only
upon  surrender of the  Certificates  at the offices of the Trustee set forth in
the   notice  of  such   final   distribution   sent  by  the   Trustee  to  all
Certificateholders pursuant to Section 9.01 of the Standard Terms.

         (d) (1) Any amounts remaining in the Distribution Account on any
Distribution Date after all allocations and distributions required to be made by
this Pooling and Servicing Agreement have been made, and any amounts remaining
in the Pooling REMIC after payment in full of all of the Regular Interests
therein and any administrative expenses associated with the Trust, will be
distributed to the Holders of the Pooling REMIC Residual Interest.

             (2) Any amounts  remaining in the  Subaccounts on any  Distribution
Date after all  distributions  required to be made by this Pooling and Servicing
Agreement have been made,  and any amounts  remaining in the Issuing REMIC after
payment in full of the Regular Interests therein and any administrative expenses
associated  with the Trust,  will be  distributed  to the Holders of the Issuing
REMIC Residual Interest.

SECTION 6.        LIMITED GUARANTEE.

         The Trustee is the beneficiary of the Limited Guarantee. No later than
1:00 p.m. New York City time on each Remittance Date, after taking into account
the amounts allocated to the various Subaccounts in accordance with Section 5(b)
hereof, the Trustee shall, in accordance with the related Remittance Report and
in accordance with the terms of the Limited Guarantee, notify the Guarantor of
any Limited Guarantee Payment Amount payable under the Limited Guarantee on the
related Distribution Date. In addition, the Servicer shall notify the Guarantor
as soon as practical (but no later than the related Remittance Date) after
determining that a Limited Guarantee Payment Amount shall be payable under the
Limited Guarantee on the related Distribution Date. Under the Limited Guarantee,
upon receipt of notice as described above, the Guarantor shall be required to
deliver the Limited Guarantee Payment Amount, if any, on or prior to the
Remittance Date for the related Distribution Date. Such Limited Guarantee
Payment Amount received by the Trustee shall be paid to the Holders of the Class
B-2 Certificates on such Distribution Date (or such later date, if such amounts
are received subsequent to such Distribution Date). In no event shall the
Limited Guarantee Payment Amount be distributed on any Class of Certificates
other than the Class B-2 Certificates and any such amounts received by the
Trustee which are not distributable to the Class B-2 Certificates shall be
returned by the Trustee to the Guarantor. The Trustee shall promptly notify the
Rating Agencies in the event a Limited Guarantee Payment Amount, if any, is not
received in a timely manner with respect to a Distribution Date. Any Limited
Guarantee Payment Amounts made by the Guarantor to the Trustee shall be made in
cash and shall be considered to be payments made to the Issuing REMIC in the
nature of a guarantee within the meaning of I.R.C. ss. 860G(d)(2)(B).

                                      S-20

<PAGE>


SECTION 7.        ALLOCATION OF WRITEDOWN AMOUNTS.

         On each Distribution Date, after all required distributions have been
made on the Certificates pursuant to Section 5 above, the Writedown Amount, if
any, shall be allocated on such Distribution Date in the following manner and in
the following order of priority:

         (a) First, to the Class B-2 Subaccount, to be applied in reduction of
         the Adjusted Subaccount Principal Balance of such Subaccount, until the
         Adjusted Subaccount Principal Balance has been reduced to zero;

         (b) Second, to the Class B-1 Subaccount, to be applied in reduction of
         the Adjusted Subaccount Principal Balance of such Subaccount, until the
         Adjusted Subaccount Principal Balance has been reduced to zero;

         (c) Third, to the Class M-2 Subaccount, to be applied in reduction of
         the Adjusted Subaccount Principal Balance of such Subaccount, until the
         Adjusted Subaccount Principal Balance has been reduced to zero; and

         (d) Finally, to the Class M-1 Subaccount, to be applied in reduction of
         the Adjusted Subaccount Principal Balance of such Subaccount, until the
         Adjusted Subaccount Principal Balance has been reduced to zero.

         (e) Writedown Amounts allocated to the Class B-2, Class B-1, Class M-2
         and Class M-1 Subaccounts pursuant to this Section 7 shall be allocated
         to the Class B-2, Class B-1, Class M-2 and Class M-1 Certificates,
         respectively, until the Adjusted Certificate Principal Balance of each
         such Class has been reduced to zero.

SECTION 8.  PRE-FUNDING ACCOUNT.

         (a) On or before the Closing Date, the Trustee shall establish a
pre-funding account (the "Pre-Funding Account"), which must be an Eligible
Account. The Pre-Funding account is to be held by and for the benefit of the
Trustee on behalf of the Certificateholders, and shall be either in the
Trustee's name or designated in a manner that reflects the custodial nature of
the account and that all funds (excluding investment earnings thereon) in such
account are held for the benefit of the Trustee.

         (b) On or before the Closing Date, OMI shall deposit the Pre-Funded
Amount in the Pre-Funding Account. Amounts on deposit in the Pre-Funding Account
shall be withdrawn by the Trustee as follows:

                  (1) Pursuant to and in accordance with the Sales Agreement, on
         any Subsequent Transfer Date, the Trustee shall withdraw an amount
         equal to 100% of the Cut-Off Date Principal Balance of each Subsequent
         Asset transferred and assigned to the


                                      S-21

<PAGE>


         Trustee on such Subsequent Transfer Date and pay such amount to or upon
         the order of OMI with respect to such transfer and assignment.

                  (2) On the Business Day immediately preceding the first
         Distribution Date, the Trustee shall deposit into the Distribution
         Account any amounts then remaining in the Pre-Funding Account, net of
         investment earnings, which amounts shall be included in the Available
         Distribution Amount for such Distribution Date and distributed as an
         additional prepayment of principal to Certificateholders then entitled
         to such distributions.

         (c) The Pre-Funding Account shall be part of the Trust, but not part of
the Pooling REMIC or the Issuing REMIC. The Trustee, on behalf of the Trust,
shall be the legal owner of the Pre-Funding Account. OMI shall be the beneficial
owner of the Pre-Funding Account, subject to the foregoing power of the Trustee
to transfer amounts in the Pre-Funding Account to the Distribution Account.
Funds in the Pre-Funding Account shall, at the direction of the Servicer, be
invested in Eligible Investments that mature no later than the Business Day
prior to the first Distribution Date. All amounts earned on deposits in the
Pre-Funding Account shall be taxable to OMI. The Trustee shall release to OMI
all investment earnings in the Pre-Funding Account on the first Distribution
Date.

         (d) Each Subsequent Asset acquired by the Trust with funds from the
Pre-Funding Account shall be acquired pursuant to a fixed price contract within
the meaning of I.R.C. ss. 860G(a)(3)(A)(ii).

SECTION 9.        REMITTANCE REPORTS.

         (a) The Remittance Report for each Distribution Date shall identify the
following items, in addition to the items specified in Section 4.01 of the
Standard Terms:

         (1) the Interest Distribution Amount for each Class of the Certificates
         for such Distribution Date (which shall equal the Priority Interest
         Distribution Amount for the Corresponding Subaccount) and the Carryover
         Interest Distribution Amount, as well as any Writedown Interest
         Distribution Amount and any Carryover Writedown Interest Distribution
         Amount, for each Class of the Certificates for such Distribution Date,
         and the amount of interest of each such category to be distributed on
         each such Class based upon the Available Distribution Amount for such
         Distribution Date;

         (2) the amount to be distributed on such Distribution Date on each
         Class of the Certificates to be applied to reduce the Certificate
         Principal Balance of such Class (which will be equal to the amount to
         be allocated on such Distribution Date on the Corresponding Subaccount
         to be applied to reduce the Subaccount Principal Balance of such
         Subaccount), separately identifying any portion of such amount
         attributable to any prepayments, the amount to be distributed to reduce
         the Principal Distribution Shortfall Carryover Amount on each such
         Class based upon the Available Distribution Amount for such
         Distribution Date.

                                      S-22

<PAGE>


         (3) the aggregate  amount,  if any, to be  distributed  on the Residual
         Certificates;

         (4) the amount of any Writedown Amounts to be allocated to reduce the
         Certificate Principal Balance of any Class of Subordinated Certificates
         (which will be equal to the amount of any Writedown Amount to be
         allocated to the Corresponding Subaccount) on such Distribution Date;

         (5) the amount of the Limited Guarantee Payment Amount, if any, for
         such Distribution Date and the aggregate amount of any unpaid Limited
         Guarantee Payment Amounts for any previous Distribution Dates;

         (6) the Certificate Principal Balance of each Class of the Certificates
         (which will be equal to the Subaccount Principal Balance of the
         Corresponding Subaccount) and the Adjusted Certificate Principal
         Balance of each Class of the Offered Subordinated Certificates (which
         will be equal to the Adjusted Subaccount Principal Balance of the
         Corresponding Subaccount) after giving effect to the distributions to
         be made (and any Writedown Amounts to be allocated) on such
         Distribution Date;

         (7) the aggregate Interest Distribution Amount remaining unpaid, if
         any, and the aggregate Carryover Interest Distribution Amount remaining
         unpaid, if any, for each Class of Certificates (which will be equal to
         the Priority Interest Distribution Amount and Carryover Interest
         Distribution Amount remaining unpaid on the Corresponding Subaccount),
         after giving effect to all distributions to be made on such
         Distribution Date;

         (8) the aggregate Writedown Interest Distribution Amount remaining
         unpaid, if any, and the aggregate Carryover Writedown Interest
         Distribution Amount remaining unpaid, if any, for each Class of
         Certificates (which will be equal to such amounts remaining unpaid on
         the Corresponding Subaccount), after giving effect to all distributions
         to be made on such Distribution Date;

         (9) the aggregate Principal Distribution Shortfall Carryover Amount
         remaining unpaid, if any, for each Class of Certificates, after giving
         effect to the distributions to be made on such Distribution Date; and

         (10) the Pre-Funded Amount, if any, in the Pre-Funding Account on such
         Distribution Date, the amount of funds, if any, used to purchase
         Subsequent Assets during the Pre-Funding Period, and the amount of
         funds, if any, allocated as a prepayment of principal at the end of the
         Pre-Funding Period.

         In the case of information furnished pursuant to clauses (1), (2) and
(3) above, the amounts shall be expressed, with respect to any Class A, Class M
or Class B Certificate, as a dollar amount per $1,000 denomination.

                                      S-23

<PAGE>


         (b) In addition to mailing a copy of the related Remittance Report to
each Certificateholder on each Distribution Date in accordance with Section 4.01
of the Standard Terms, on each Distribution Date, the Trustee shall mail a copy
of the related Remittance Report to the Underwriters (to the attention of the
person, if any, reported to the Trustee by the Underwriters) and to THE
BLOOMBERG (to the address and to the person, if any specified to the Trustee by
Credit Suisse First Boston Corporation). The Trustee shall not be obligated to
mail any Remittance Report to THE BLOOMBERG unless and until Credit Suisse First
Boston Corporation shall have notified the Trustee in writing of the name and
address to which such reports are to be mailed, which notice, once delivered,
will be effective for all Distribution Dates after the date such notice is
received by the Trustee unless and until superseded by a subsequent notice.

SECTION 10. LIMITED RIGHT OF SERVICER TO RETAIN SERVICING FEES FROM COLLECTIONS.

         The Servicer may retain its Servicing Fee and any other servicing
compensation provided for herein and in the Standard Terms from gross interest
collections on the Assets prior to depositing such collections into the
Certificate Account; PROVIDED, HOWEVER, that OAC as Servicer may only so retain
its Servicing Fee in respect of a Distribution Date from gross interest
collections on the Assets to the extent that the amounts on deposit in the
Certificate Account and attributable to the Available Distribution Amount for
such Distribution Date exceed the sum of all amounts to be allocated and
distributed on such Distribution Date pursuant to clauses (i) through (xxii)
under Section 5(b) hereof.

SECTION 11.       MODIFICATIONS OF STANDARD TERMS.

         The following modifications to the Standard Terms shall be in effect
with respect to the Certificates only.

       (a)      Section 1.01 of the Standard Terms is hereby amended as follows:

                           (i) the definition of "Available Distribution" is
                  hereby amended by replacing such term with the term "Available
                  Distribution Amount," and each instance in which the term
                  "Available Distribution" is used in the Standard Terms
                  hereinafter shall be deemed to use the term "Available
                  Distribution Amount."

                           (ii) the definition of "Certificate Principal
                  Balance" is hereby amended by replacing such definition in its
                  entirety with the following:

                                    "Certificate Principal Balance": With
                            respect to each Certificate or Class of
                            Certificates, on any date of determination, the
                            outstanding principal amount, if any, of such
                            Certificate(s) immediately prior to the most
                            recently preceding Distribution Date (or in the case
                            of a date of determination on or before the first
                            Distribution Date, an amount equal to the initial
                            principal amount of such Certificate(s) as of the
                            Closing Date) net of the amounts, if

                                      S-24

<PAGE>


                            any, applied on such preceding Distribution Date to
                            reduce the principal amount of such Certificate(s)
                            in accordance with Section 4.03 hereof.

                            (iii) the definition of "Compensating Interest" is
                  hereby deleted in its entirety.

                            (iv) the definition of "Contract Documents" is
                  hereby amended by deleting the final paragraph thereof and
                  replacing such paragraph in its entirety as follows:

                                    In the case of any Land Secured Contract,
                            the related Contract Documents shall consist of the
                            following documents in lieu of those listed in
                            clause (c) of the foregoing paragraph: (i) the
                            original recorded Mortgage for the related Real
                            Property, with evidence of recordation noted thereon
                            or attached thereto, or a certified copy thereof
                            issued by the appropriate recording office (or, if
                            the Mortgage is in the process of being recorded, a
                            photocopy of the Mortgage, which may be on microfilm
                            or optical disk maintained by the Servicer in its
                            records separate from the other related Contract
                            Documents); (ii) if the Mortgage does not name the
                            related Seller as mortgagee therein or beneficiary
                            thereof, an original recorded assignment or
                            assignments of the Mortgage from the Persons named
                            as mortgagee in, or beneficiary of, such Mortgage,
                            to the related Seller, with evidence of recordation
                            noted thereon or attached thereto, or a certified
                            copy of each such assignment issued by the
                            appropriate recording office (or, if such an
                            original assignment is in the process of being
                            recorded, a photocopy of each such assignment, which
                            may be on microfilm or optical disk maintained by
                            the Servicer in its records separate from the other
                            related Contract Documents); (iii) a copy of the
                            power of attorney delivered by the Seller to the
                            Trustee authorizing the Trustee to execute and
                            record assignments of Mortgages securing Land
                            Secured Contracts from the Seller to the Trustee in
                            the event that recordation of such assignments
                            becomes necessary for foreclosure on the related
                            Real Property by or on behalf of the Trustee; and
                            (iv) if such Land Secured Contract's original
                            principal balance was $40,000 or greater, a copy of
                            the title search report and bring-down thereof (or
                            evidence of title insurance) with respect to the
                            related Real Property.

                            (v) The definition of "Contract Loan-to-Value Ratio"
                  is hereby deleted in its entirety and replaced with the
                  following:

                                    "Contract Loan-to-Value Ratio": Means, (i)
                            as to each Contract with respect to which a lien on
                            land is required for underwriting purposes, the
                            ratio, expressed as a percentage, of the principal
                            amount of such Contract to the sum of the purchase
                            price of the home (including taxes, insurance and
                            any land improvements), the tax value or appraised
                            value of the land and 

                                      S-25

<PAGE>


                            the amount of any prepaid finance charges or closing
                            costs that are financed; and (ii) as to each other
                            Contract, the ratio, expressed as a percentage, of
                            the principal amount of such Contract to the
                            purchase price of the home (including taxes,
                            insurance and any land improvements) and the amount
                            of any prepaid finance charges or closing costs that
                            are financed.

                           (vi) the definition of "Eligible Investments" is
                  hereby amended by deleting the word "or" from paragraph (d)
                  thereof; by replacing paragraph (e) thereof in its entirety
                  with "money market accounts or money market funds rated in the
                  highest rating category of the Rating Agency for such money
                  market funds; and"; and by adding a paragraph (f) at the end
                  thereof to read in its entirety as follows:

                                    (f) money market accounts or money market
                            mutual funds investing primarily in obligations of
                            the United States government, and further investing
                            exclusively in debt obligations, PROVIDED, HOWEVER,
                            that such money market accounts or money market
                            mutual funds shall be rated in the highest rating
                            category sufficient to support the initial ratings
                            assigned to a related Series of Certificates.

                           (vii) the definition of "Interest Accrual Period" is
                  hereby amended by deleting the definition thereof and
                  replacing such definition in its entirety as follows:

                                    "Interest Accrual Period": With respect to
                            each Distribution Date (i) for the Class A-1
                            Certificates, the period commencing on the 15th day
                            of the preceding month through the 14th day of the
                            month in which such Distribution Date occurs (except
                            that the first Interest Accrual Period for the Class
                            A-1 Certificates will be the period from the Closing
                            Date through June 14, 1998) and (ii) for the Class
                            A-2, Class A-3, Class A-4, Class A-5, Class M and
                            Class B Certificates, the calendar month preceding
                            the month in which the Distribution Date occurs.
                            Interest on the Class A-1 Certificates will be
                            calculated on the basis of a 360-day year and the
                            actual number of days elapsed in the applicable
                            Interest Accrual Period. Interest on the Class A-2
                            Certificates, Class A-3 Certificates, Class A-4
                            Certificates, Class A-5 Certificates, Class M-1
                            Certificates, Class M-2 Certificates, Class B-1
                            Certificates and Class B-2 Certificates will be
                            computed on the basis of a 360-day year consisting
                            of twelve 30-day months.

                           (viii) the definition of "Mortgage Loan-to-Value
                  Ratio" is hereby deleted in its entirety and replaced with the
                  following:

                                    "Mortgage Loan-to-Value Ratio": Means, as to
                            a Mortgage Loan, the ratio, expressed as a
                            percentage, of the principal amount of such 

                                      S-26

<PAGE>

                            Mortgage Loan at the time of determination, to
                            either (i) the sum of the appraised value of the
                            land and improvements, and the amount of any prepaid
                            finance charges or closing costs that are financed
                            or (ii) the sum of the purchase price of the home
                            (including taxes, insurance and any land
                            improvements), the appraised value of the land and
                            the amount of any prepaid finance charges or closing
                            costs that are financed.

                           (ix) the definition of "Mortgage Loan Documents" is
                  hereby amended by adding to the end of paragraph (e) thereof
                  the following:

                                    and that such Title Insurance Policy is
                            freely assignable to and will inure to the benefit
                            of the Trustee (subject to recordation of the
                            related Assignment of Mortgage).

                            (x) the definition of "Non-U.S. Person" is restated
                  as follows:

                                    "Non-U.S. Person": A foreign person within
                            the meaning of Treasury regulation Section
                            1.860(G)-3(a)(1) (I.E., a person other than (a) a
                            citizen or resident of the United States, (b) a
                            corporation or partnership that is organized under
                            the laws of the United States or any jurisdiction
                            thereof or therein, (c) an estate that is subject to
                            United States federal income tax regardless of the
                            source of its income, or (d) a trust if a court
                            within the United States is able to exercise primary
                            supervision over the administration of the trust and
                            one or more United States fiduciaries have the
                            authority to control all substantial decisions of
                            the trust) who would be subject to United States
                            income tax withholding pursuant to section 1441 or
                            1442 of the Code on income derived from a Residual
                            Interest.

                            (xi) the definition of "Obligor" is hereby restated
                  as follows:

                                    "Obligor": A person who is indebted under a
                            Contract or who has acquired a Manufactured Home
                            subject to a Contract or a person who is the
                            Mortgagor or borrower under a Mortgage Loan or who
                            has acquired a Mortgaged Property subject to a
                            Mortgage Loan.

                           (xii) the definition of "Principal Distribution
                  Amount" is hereby amended by deleting clause (e) and the final
                  proviso of the definition in their entirety;

                           (xiii) the words "Servicing Fees and" is hereby
                  deleted from the two parenthetical phrases included in the
                  definition of "Due Date Interest Shortfall"; and

                            (xiv) the definition of "Qualified Bank" is restated
                  as follows:


                                      S-27

<PAGE>

                                    "Qualified Bank": Any domestic bank not
                            affiliated with the Seller or OMI (1) having
                            long-term unsecured debt obligations rated in one of
                            the two highest rating categories (without
                            modifiers) of Fitch IBCA, Inc. ("Fitch") and of
                            Standard & Poor's Ratings Services, a division of
                            The McGraw-Hill Companies, Inc. ("S&P") or
                            short-term unsecured debt obligations rated in
                            Fitch's and S&P's highest applicable rating
                            category, (2) having commercial paper or short-term
                            unsecured debt obligations rated in Fitch's and
                            S&P's highest applicable rating category, or (3)
                            that is otherwise acceptable to each applicable
                            Rating Agency.

                           (xv) the definition of "Qualified Substitute Asset"
                  is hereby amended by (A) deleting clause (A) in the third
                  sentence thereof in its entirety and replacing it with the
                  following "(A) the Obligor shall not be 30 or more days
                  delinquent in payment on the Qualified Substitute Asset"; and
                  (B) adding after the final sentence thereof the following: "In
                  addition to all other requirements stated in this paragraph,
                  any Replaced Asset that is a Mortgage Loan may only be
                  replaced by another Mortgage Loan."

                           (xvi) the definition of "Servicing Fee" is hereby
                  deleted in its entirety and replaced with the following:

                                    "Servicing Fee": On each Distribution Date,
                            the product obtained by multiplying (a) one-twelfth
                            of the Servicing Fee Rate by (b) the aggregate
                            Scheduled Principal Balance of the Assets
                            immediately prior to the preceding Collection Period
                            (without giving effect to any Principal Prepayments,
                            Net Liquidation Proceeds and Repurchase Prices
                            received (or Realized Losses incurred) on the day
                            preceding the beginning of such Collection Period).

                           (xvii) the definition of "Termination Price" is
                  hereby amended by deleting the first sentence thereof and
                  replacing such sentence in its entirety as follows:

                                    "Termination Price": With respect to any
                            Terminating Purchase, the greater of (1) the sum of
                            (a) any Liquidation Expenses incurred by the
                            Servicer in respect of any Asset that has not yet
                            been liquidated, (b) all amounts required to be
                            reimbursed or paid to the Servicer in respect of
                            previously unreimbursed Advances, plus (c) the sum
                            of (i) 100% of the aggregate of the Unpaid Principal
                            Balance of each Asset remaining in the Trust on the
                            day of such purchase, plus accrued interest thereon
                            at the related Asset Rate through the end of the
                            Interest Accrual Period relating to the Termination
                            Date, plus (ii) the lesser of (A) the aggregate of
                            the Unpaid Principal Balances of each Asset relating
                            to any Repo Property or REO Property remaining in
                            the Trust, plus accrued interest thereon at the
                            related Asset Rate through the end of the Interest
                            Accrual Period related to the

                                      S-28

<PAGE>

                            Termination Date and (B) the current appraised value
                            of any such Repo Property or REO Property (net of
                            Liquidation Expenses to be incurred in connection
                            with the disposition of such Repo Property or REO
                            Property, estimated in good faith by the Servicer),
                            such appraisal to be conducted by an appraiser
                            mutually agreed upon by the Servicer and the
                            Trustee, plus all previously umreimbursed P&I
                            Advances made in respect of such Repo Property or
                            REO Property and (2) the aggregate fair market value
                            of all of the assets of the Trust (as reasonably
                            determined in good faith by the Servicer as of the
                            close of business on the third Business Day
                            preceding the date upon which notice of any such
                            purchase is furnished to Certificateholders pursuant
                            to Section 9.01(c) hereof), plus all previously
                            unreimbursed P&I Advances made with respect to the
                            Assets.

         (b) Section 2.03 of the Standard Terms is hereby amended by the
addition of the following Section 2.03(d) thereto:

                  (d) RECORDATION WITH RESPECT TO MORTGAGE LOANS.
                  Notwithstanding any provisions in these Standard Terms to the
                  contrary, OMI shall cause, with respect to each Mortgage Loan,
                  Assignments of Mortgages to the Trustee to be prepared and
                  recorded with respect to all Mortgages not later than
                  one-hundred twenty (120) calendar days following the Closing
                  Date, which recordation shall be an expense of the Company.
                  For each Mortgage for which an Assignment of Mortgage is not
                  duly and timely recorded as provided above, the Company shall
                  repurchase such Mortgage pursuant to the provisions of 2.06
                  hereof. As evidence of recordation, the Trustee shall be
                  entitled to rely upon, among other things (i) a certification
                  from a title insurance company, (ii) an Opinion of Counsel,
                  (iii) a recorded Assignment or (iv) a clerk's receipt as to
                  the recordation of any or all of the Assignments.

         (c) Section 3.04 of the Standard Terms is hereby amended by deleting
the title "Advances and Compensating Interest" and replacing such title with the
title "Advances", and is amended further by deleting Section 3.04(e) in its
entirety.

         (d) Section 3.09(a) of the Standard Terms is hereby amended to read in
its entirety as follows:

                           The Servicer shall maintain, protect, and insure any
                  Repo Property or REO Property acquired pursuant to Section
                  3.08 hereof, on behalf of the Trust, in accordance with
                  standard industry practice solely for the purpose of its
                  prompt disposition and sale and with a view toward maximizing
                  the amount of principal and interest recovered on the Assets.
                  During any period in which the Trust holds a Repo Property or
                  REO Property, the Servicer shall not (1) lease the Repo
                  Property or REO Property, (2) authorize or permit any
                  construction on the Repo Property or REO Property, other than
                  the completion of a building or 

                                      S-29

<PAGE>

                  improvement thereon, and then only if more than 10% of the
                  construction of such building or other improvement was
                  completed before default on the related Asset became imminent,
                  all within the meaning of section 856(e)(4)(B) of the Code, or
                  (3) allow the Repo Property or REO Property to be used in any
                  trade or business conducted by the Trust. If one or more REMIC
                  elections are made with respect to the assets of the Trust,
                  the Servicer shall use its best efforts to dispose of such
                  Repo Property or REO Property for its fair market value by the
                  end of the tenth month of the third calendar year following
                  the end of the calendar year in which the Repo Property or REO
                  Property was acquired by the Trust (the "REO Holding Period"),
                  pursuant to the Servicer's ordinary commercial practices. If
                  the Servicer is unable to sell such Repo Property or REO
                  Property in the course of its ordinary commercial practices
                  within the REO Holding Period, the Servicer shall (a) purchase
                  such Repo Property or REO Property at a price equal to such
                  Repo Property's or REO Property's fair market value or (b)
                  auction such Repo Property or REO Property to the highest
                  bidder in an auction reasonably designed to produce a fair
                  price (an "Auction") that takes place within one month after
                  the end of the REO Holding Period. If the Servicer and the
                  Trustee either (1) receive an Opinion of Counsel indicating
                  that, under then-current law, the REMIC may hold Repo Property
                  or REO Property associated with a REMIC Asset for a period
                  longer than the REO Holding Period without threatening the
                  REMIC status of any related REMIC or causing the imposition of
                  a tax upon any such REMIC or (2) the Servicer applies for and
                  is granted an extension of the REO Holding Period pursuant to
                  Code sections 860G(a)(8) and 856(e)(3) (the applicable period
                  provided pursuant to such Opinion of Counsel or such Code
                  section being referred to herein as an "Extended Holding
                  Period"), upon the direction of OMI or the Trustee, the
                  Servicer shall continue to attempt to sell such Repo Property
                  or REO Property pursuant to its ordinary commercial practices
                  until the date two months prior to the expiration of the
                  Extended Holding Period. If no REMIC election has been made or
                  is to be made with respect to the assets of the Trust, the REO
                  Holding Period for disposing of any Repo Property or REO
                  Property as described in the preceding two sentences shall be
                  an eleven-month period. The Servicer shall either sell any
                  Repo Property or REO Property remaining after such date in an
                  Auction or purchase such Repo Property or REO Property (at the
                  price set forth in this paragraph) before the end of the
                  Extended Holding Period. In the event of any such sale of a
                  Repo Property or REO Property, the Trustee shall, at the
                  written request of the Servicer and upon being supplied with
                  appropriate forms therefor, within five Business Days after
                  its receipt of the proceeds of such sale or auction, instruct
                  the Servicer to release to the purchaser the related Contract
                  File and Servicer Contract File (in the case of a Repo
                  Property), and the Trustee shall release to the purchaser the
                  related Trustee Mortgage Loan File and shall instruct the
                  Servicer to release to the purchaser the related Servicer
                  Mortgage Loan File (in the case of a Mortgage Loan), and in
                  any event the Trustee shall execute and deliver such
                  instruments of transfer or assignment, in each case without
                  recourse, as shall be necessary to vest in the auction
                  purchaser title to the Repo Property or 

                                      S-30

<PAGE>

                  REO Property, and shall deliver to such purchaser any Asset
                  Documents relating to such Contract that are in the Trustee's
                  possession, whereupon the Trustee shall have no further
                  responsibility with regard to any related Asset File or
                  Servicer File. Neither the Trustee nor the Servicer, acting on
                  behalf of the Trust, shall provide financing from such Trust
                  to any purchaser of a Repo Property or REO Property.

         (e) Section 3.10(c) of the Standard Terms is hereby amended by adding
after the final sentence thereof the following: "Upon the request of the
Servicer, the Trustee shall execute and deliver to the Servicer one or more
limited powers of attorney that constitutes and appoints the Servicer as the
Trustee's true and lawful attorney-in-fact and agent with respect to the
commencement of certain actions, in the name and on behalf of the Trustee, for
the benefit of the Certificateholders, pursuant to the provisions hereof and to
execute and deliver, in the Trustee's name, place and stead such papers as
reasonably necessary or desirable to carry out the foregoing, at all times
consistent with the Pooling and Servicing Agreement."

         (f) Section 4.01(1) of the Standard Terms is hereby amended by deleting
the "and" immediately before subclause "(I)" and by adding after the final
sentence thereof the following:

                           "(J) the aggregate number and the aggregate Unpaid
                  Principal Balance of Outstanding Contracts and Outstanding
                  Mortgage Loans, stated separately, for which the Obligor is
                  also a debtor, whether voluntary or involuntary, in a
                  proceeding under the Bankruptcy Code; and (K) the aggregate
                  number and the aggregate Unpaid Principal Balance of
                  Outstanding Contracts and Outstanding Mortgage Loans for which
                  the Obligor is also a debtor, whether voluntary or
                  involuntary, in a proceeding under the Bankruptcy Code, stated
                  separately, that are (i) delinquent one month (i.e., 30 to 59
                  days) as of the end of the related Prepayment Period, (ii)
                  delinquent two months (i.e., 60 to 89 days) as of the end of
                  the related Prepayment Period, and (iii) delinquent three
                  months (i.e., 90 days or longer) as of the end of the related
                  Prepayment Period;".

         (g) Section 5.02 of the Standard Terms is hereby amended by deleting
the words "be equal to" and replacing it with the words "not be less than" on
the fourth line of the first paragraph thereof.


                                      S-31

<PAGE>

         (h) Section 5.05(b)(1) of the Standard Terms is amended to read in its
entirety as follows:

                  (1) BOOK-ENTRY CERTIFICATES. No transfer of all or any portion
                  of any Class of Book-Entry Certificates that are ERISA
                  Restricted Certificates shall be made to a transferee that is
                  a Plan Investor unless such Plan Investor qualifies for an
                  exemption from Sections 406 and 407 of ERISA and Section 4975
                  of the Code, and each Beneficial Owner of such a Certificate
                  shall be deemed to have represented, by virtue of its
                  acquisition of such a Certificate, either (i) that it is not a
                  Plan Investor or (ii) that an exemption from Sections 406 and
                  407 of ERISA and Section 4975 of the Code will apply to the
                  acquisition, holding and resale of such Certificates by the
                  Beneficial Owner thereof.

         (i) Section 5.07 of the Standard Terms is hereby amended by deleting
the first sentence thereof in its entirety and replacing it with the following:

                  If (a) any mutilated Certificate is surrendered to the Trustee
                  or the Certificate Registrar, or the Trustee and the
                  Certificate Registrar receive evidence to their satisfaction
                  of the destruction, loss or theft of any Certificate, and (b)
                  there is delivered to the Trustee and the Certificate
                  Registrar such security or indemnity as may be required by
                  them to save each of them harmless (the unsecured agreement of
                  an Institutional Holder being sufficient for such purpose),
                  then, in the absence of notice to the Trustee or the
                  Certificate Registrar that such Certificate has been acquired
                  by a BONA FIDE purchaser, the Trustee shall execute and
                  deliver, in exchange for or in lieu of any such mutilated,
                  destroyed, lost or stolen Certificate, a new Certificate of
                  the same Class, tenor and denomination or Percentage Interest.

         (j) Section 11.04 of the Standard Terms is hereby amended by deleting
the addresses and telecopier numbers of OMI and OAC and substituting as the
address for each 7800 McCloud Road, Greensboro, NC 27425-7081 and as the
telecopier number for each (336) 664-3224.

SECTION 12.       REMIC ADMINISTRATION.

         (a) For purposes of the REMIC Provisions, all of the Certificates
(except the Residual Certificates) will be designated as the "regular interests"
in the Issuing REMIC, the nine Subaccounts will be designated as the "regular
interests" in the Pooling REMIC, the Class R Certificates will be designated as
the "residual interest" in each of the Issuing REMIC and the Pooling REMIC and,
following the division of the Class R Certificates into two separately
transferable, certificated and fully registered certificates in accordance with
Section 12(b) below, the Class R-1 Certificates will be designated as the
"residual interest" in the Issuing REMIC and the Class R-2 Certificates will be
designated as the "residual interest" in the Pooling REMIC.


                                      S-32

<PAGE>

         (b) Upon the request of any registered Holder of a Class R Certificate,
the Trustee shall issue to such Holder two separately transferable, certificated
and fully registered Certificates (a Class R-1 Certificate and a Class R-2
Certificate), in substantially the forms of Exhibit R-1 and Exhibit R-2 attached
hereto. In the event that the Class R Certificates are exchanged for separately
transferrable Class R-1 and Class R-2 Certificates: (1) the Class R-1
Certificates will be designated as the residual interest in the Issuing REMIC,
(2) the Class R-2 Certificates will be designated as the residual interest in
the Pooling REMIC, (3) the Holders of a majority of the Percentage Interest in
the Class R-1 Certificates together with the Holders of a majority of the
Percentage Interest in the Class R-2 Certificates will have the option to make a
Terminating Purchase given to the Holders of a majority of the Percentage
Interest in the Residual Certificates pursuant to Section 9.01 of the Standard
Terms, and (4) the restrictions on the transfer of a Residual Certificate
provided in the Standard Terms will apply to both the Class R-1 and the Class
R-2 Certificates.

SECTION 13.       AUCTION CALL.

         (a) If the Servicer does not exercise its optional termination right as
described in Section 9.01 of the Standard Terms within 90 days after it first
becomes entitled to do so, the Trustee shall use commercially reasonable efforts
to solicit bids for the purchase of all Assets, REO Properties and Repo
Properties remaining in the Trust from no fewer than two prospective purchasers
that it believes to be Qualified Bidders. If OAC is then the Servicer of the
Assets, the solicitation of bids shall be conditioned upon the continuation of
OAC as the servicer of the Assets on terms and conditions substantially similar
to those in the Pooling and Servicing Agreement, except that it shall not be
required to pay compensating interest or make Advances.

         (b) If the Trustee receives bids from at least two Qualified Bidders
and the net proceeds of the highest bid are equal to or greater than the
Termination Price, the Trustee shall promptly advise the Servicer of the highest
bid and the terms of purchase, and the Servicer shall have three Business Days,
at its option, to match the terms of such bid. The Trustee shall thereafter sell
the Assets, REO Properties and Repo Properties either (i) to the Servicer, if it
shall so elect, or (ii) to the highest bidder, and in either case the Trustee
shall distribute the net proceeds of such sale in redemption of the Certificates
in compliance with Article IX of the Standard Terms and Section 5 hereof. Any
such sale must also comply with the requirements applicable to a Terminating
Purchase set forth in Section 9.02 of the Standard Terms.

         (c) Any costs incurred by the Trustee in connection with such sale
(including without limitation any legal opinions or consents required by Section
9.02 of the Standard Terms) shall be deducted from the bid price of the Assets,
REO Properties and Repo Properties in determining the net proceeds therefrom.

         (d) If the Trustee does not obtain bids from at least two Qualified
Bidders, or does not receive a bid such that the net proceeds therefrom would at
least equal the Termination Price, it shall not sell the Assets, REO Properties
and Repo Properties, and shall thereafter have no obligation to attempt to sell
same.

                                      S-33

<PAGE>

         (e) The Servicer shall cooperate with and provide necessary information
to the Trustee in connection with any auction sale as described herein.

SECTION 14.       VOTING RIGHTS.

         The Voting Rights applicable to the Certificates shall be allocated
0.5% to the Class R Certificates, 0.5% to the Class X Certificates and 99% to
the other Certificates in proportion with their respective Certificate Principal
Balance.

SECTION 15.       DETERMINATION OF ONE-MONTH LIBOR.

         (a) The Class A-1 Certificates will be entitled to receive on each
Distribution Date interest distributions at the Pass-Through Rate for such Class
as specified in Section 3 hereof.

         (b) With respect to the Class A-1 Certificates, One-Month LIBOR shall
be determined as follows:

         On each Floating Rate Determination Date, the Servicer will determine
         the arithmetic mean of the London Interbank Offered Rate ("LIBOR")
         quotations for one-month Eurodollar deposits ("One-Month LIBOR") for
         the succeeding Interest Accrual Period for the Class A-1 Certificates
         on the basis of the Reference Banks' offered LIBOR quotations provided
         to the Servicer as of 11:00 a.m. (London time) on such Floating Rate
         Determination Date. As used herein with respect to a Floating Rate
         Determination Date, "Reference Banks" means leading banks engaged in
         transactions in Eurodollar deposits in the international Eurocurrency
         market (i) with an established place of business in London, (ii) whose
         quotations appear on the Bloomberg Screen US0001M Index Page on the
         Floating Rate Determination Date in question and (iii) which have been
         designated as such by the Servicer and are able and willing to provide
         such quotations to the Servicer on each Floating Rate Determination
         Date; and "Bloomberg Screen US0001M Index Page" means the display
         designated as page "US0001M on the Bloomberg Financial Markets
         Commodities News (or such other pages as may replace such page on that
         service for the purpose of displaying LIBOR quotations of major banks).
         If any Reference Bank should be removed from the Bloomberg Screen
         US0001M Index Page or in any other way fails to meet the qualifications
         of a Reference Bank, the Servicer may, in its sole discretion,
         designate an alternative Reference Bank.

         On each Floating Rate Determination Date, One-Month LIBOR for the next
         succeeding Interest Accrual Period for the Class A-1 Certificates will
         be established by the Servicer as follows:


                                      S-34

<PAGE>

         (i) If, on any Floating Rate Determination Date, two or more of the
         Reference Banks provide offered One-Month LIBOR quotations on the
         Bloomberg Screen US0001M Index Page, One-Month LIBOR for the next
         Accrual Period for the Class A-1 Certificates will be the arithmetic
         mean of such offered quotations (rounding such arithmetic mean if
         necessary to the nearest five decimal places).

         (ii) If, on any Floating Rate Determination Date, only one or none of
         the Reference Banks provides such offered One-Month LIBOR quotations
         for the next applicable Interest Accrual Period, One-Month LIBOR for
         the next Accrual Period for the Class A-1 Certificates will be the
         higher of (x) One-Month LIBOR as determined on the previous Floating
         Rate Determination Date and (y) the Reserve Interest Rate. The "Reserve
         Interest Rate" will be the rate per annum that the Servicer determines
         to be either (A) the arithmetic mean (rounding such arithmetic mean if
         necessary to the nearest five decimal places) of the one-month
         Eurodollar lending rate that New York City banks selected by the
         Servicer are quoting, on the relevant Floating Rate Determination Date,
         to the principal London offices of at least two leading banks in the
         London interbank market or (B) in the event that the Servicer can
         determine no such arithmetic mean, the lowest one-month Eurodollar
         lending rate that the New York City banks selected by the Servicer are
         quoting on such Floating Rate Determination Date to leading European
         banks.

         (iii) If, on any Floating Rate Determination Date, the Servicer is
         required but is unable to determine the Reserve Interest Rate in the
         manner provided in paragraph (ii) above, One-Month LIBOR for the next
         applicable Interest Accrual Period will be One-Month LIBOR as
         determined on the previous Floating Rate Determination Date.

         Notwithstanding the foregoing, One-Month LIBOR for an Interest Accrual
Period shall not be based on One-Month LIBOR for the previous Interest Accrual
Period on the Class A-1 Certificates for two consecutive Floating Rate
Determination Dates. If, under the priorities described above, One-Month LIBOR
for an Interest Accrual Period on the Class A-1 Certificates would be based on
One-Month LIBOR for the previous Floating Rate Determination Date for the second
consecutive Floating Rate Determination Date, the Servicer shall select an
alternative index (over which the Servicer has no control) used for determining
one-month Eurodollar lending rates that is calculated and published (or
otherwise made available) by an independent third party.

         The establishment of One-Month LIBOR (or an alternative index) by the
Servicer and the Servicer's subsequent calculation of the Pass-Through Rate on
the Class A-1 Certificates for the relevant Interest Accrual Period, in the
absence of manifest error, will be final and binding.



                                      S-35

<PAGE>

SECTION 16.       GOVERNING LAW.

         The Pooling and Servicing Agreement shall be construed in accordance
with and governed by the laws of the State of North Carolina applicable to
agreements made and to be performed therein. The parties hereto agree to submit
to the personal jurisdiction of all federal and state courts sitting in the
State of North Carolina and hereby irrevocably waive any objection to such
jurisdiction. In addition, the parties hereto hereby irrevocably waive any
objection that they may have to the laying of venue of any suit, action or
proceeding arising out of or relating to this Agreement in any federal or state
court sitting in the State of North Carolina, and further irrevocably waive any
claim that any such suit, action or proceeding brought in any such court has
been brought in an inconvenient forum.

SECTION 17.       FORMS OF CERTIFICATES.

         Each of the Schedules and Exhibits attached hereto or referenced herein
are incorporated herein by reference as contemplated by the Standard Terms. Each
Class of Certificates shall be in substantially the related form attached
hereto, as set forth in the Index to Schedules and Exhibits attached hereto.

SECTION 18.       COUNTERPARTS.

         This Pooling and Servicing Agreement may be executed in any number of
counterparts, each of which so executed shall be deemed to be an original, but
all of such counterparts shall together constitute but one and the same
instrument.

SECTION 19.       ENTIRE AGREEMENT.

         This Pooling and Servicing Agreement constitutes the entire agreement
among the parties hereto with respect to the subject matter hereof, and fully
supersedes any prior or contemporaneous agreements relating to such subject
matter.



                                      S-36

<PAGE>



         IN WITNESS WHEREOF, OMI, the Servicer and the Trustee have caused this
Pooling and Servicing Agreement to be duly executed by their respective officers
thereunto duly authorized and their respective signatures duly attested all as
of the day and year first above written.


                                              OAKWOOD MORTGAGE INVESTORS, INC.

                                               By: /s/Douglas R. Muir  
                                                   ----------------------  
                                                                       
                                                Name: Douglas R. Muir  
                                                                       
                                                Title: Vice President  
                                              



                                              OAKWOOD ACCEPTANCE CORPORATION

                                              By: /s/Douglas R. Muir 
                                                  ---------------------- 
                                                                     
                                               Name: Douglas R. Muir 
                                                                     
                                               Title: Vice President 
                                              



                                              PNC BANK, NATIONAL ASSOCIATION,
                                                       AS TRUSTEE


                                              By: /s/Judy A. Wisniewski
                                                  -------------------------

                                              Name:    Judy A. Wisniewski

                                              Title: Assistant Vice President


                                      S-37

<PAGE>



STATE OF NORTH CAROLINA    )
                           )   s.
COUNTY OF DAVIDSON         )


         The foregoing instrument was acknowledged before me in the County of
Guilford this 2nd day of June, 1998 by Douglas R. Muir, Vice President of
Oakwood Mortgage Investors, Inc., a North Carolina corporation, on behalf of the
corporation.



                                                  /s/Dena B. Cardwell
                                                  ----------------------------
                                                         Notary Public

My Commission expires:  11-30       , 2000
                        ------------------ 



STATE OF NORTH CAROLINA    )
                           )   s.
COUNTY OF DAVIDSON         )


         The foregoing instrument was acknowledged before me in the County of
Guilford this 2nd day of June, 1998 by Douglas R. Muir, Vice President of
Oakwood Acceptance Corporation, a North Carolina corporation, on behalf of the
corporation.



                                                /s/Dena B.Cardwell
                                                --------------------------------
                                                         Notary Public

My Commission expires:     11-30    , 2000
                           ---------------   



                                      S-38

<PAGE>

COMMONWEALTH OF PENNSYLVANIA        )
                                    )   s.
CITY OF PHILADELPHIA                )


         The foregoing instrument was acknowledged before me in the City of
Philadelphia, this 4th day of June, 1998, by Judy A. Wisniewski, Asst. Vice
President of PNC Bank, National Association, a national banking association, on
behalf of the association.

                                                 /s/Joan F. Wilson
                                                 -------------------------------
                                                         Notary Public

My Commission expires:  Feb. 12, 2001
                        ------------- 


                                      S-39

<PAGE>



         INDEX TO SCHEDULES AND EXHIBITS


SCHEDULE IA                Initial Contract Schedule
SCHEDULE IB                Initial Mortgage Loan Schedule
SCHEDULE IIA               Subsequent Contract Schedule
SCHEDULE IIB               Subsequent Mortgage Loan Schedule
EXHIBIT A-1                Form of Class A-1 Certificate
EXHIBIT A-2                Form of Class A-2 Certificate
EXHIBIT A-3                Form of Class A-3 Certificate
EXHIBIT A-4                Form of Class A-4 Certificate
EXHIBIT A-5                Form of Class A-5 Certificate
EXHIBIT M-1                Form of Class M-1 Certificate
EXHIBIT M-2                Form of Class M-2 Certificate
EXHIBIT B-1                Form of Class B-1 Certificate
EXHIBIT B-2                Form of Class B-2 Certificate
EXHIBIT  X                 Form of Class  X  Certificate
EXHIBIT  R                 Form of Class  R  Certificate



                                      S-40

<PAGE>






                                                                    Exhibit 99.1

                                LIMITED GUARANTEE


         THIS LIMITED GUARANTEE (this "Limited Guarantee"), dated as of May 1,
1998, is made and entered into upon the terms hereinafter set forth, by OAKWOOD
HOMES CORPORATION, a North Carolina corporation (the "Guarantor"), for the
benefit of PNC Bank, National Association, a national banking association, as
trustee (the "Trustee") of OMI Trust 1998-B (the "Trust").

RECITALS:

         a. The Trust was formed pursuant to a Pooling and Servicing Agreement,
dated as of May 1, 1998, by and among Oakwood Mortgage Investors, Inc. (the
"Company"), Oakwood Acceptance Corporation (the "Servicer") and the Trustee,
which incorporates by reference the Company's Standard Terms to Pooling and
Servicing Agreement (November 1995 Edition) (together, the "Pooling and
Servicing Agreement"). Capitalized terms used and not otherwise defined herein
shall have the respective meanings assigned to such terms in the Pooling and
Servicing Agreement.

         b. The Company is a wholly-owned subsidiary of the Servicer, which is a
wholly-owned subsidiary of the Guarantor.

         c. Under the Pooling and Servicing Agreement, the Trust issued its
Pass-Through Certificates, Series 1998-B (the "Certificates"). In connection
with the issuance of the Certificates, the Guarantor has been requested to
provide to the Trustee this Limited Guarantee of certain shortfalls in
collections on the Assets included in the Trust. Because of the substantial
economic benefits accruing to the Guarantor by virtue of the issuance of the
Certificates, the Guarantor desires to make this Limited Guarantee, all on the
following terms and conditions.

AGREEMENTS:

         NOW, THEREFORE, in consideration of the foregoing and other good and
valuable consideration, the receipt and sufficiency of which hereby are
acknowledged by the Guarantor, the Guarantor hereby agrees as follows:

         I. The Guarantor hereby unconditionally and absolutely guarantees the
full and prompt payment to the Trustee on or prior to the Remittance Date
relating to each Distribution Date of the Limited Guarantee Payment Amount (as
such term is defined in the Pooling and Servicing Agreement), if any, for such
Distribution Date, provided that the Trustee or the Servicer has notified the
Guarantor in writing (which may be by telecopy confirmed by a telephone call as
described below) of such amount before 1:00 p.m. New York City time on the
Remittance Date preceding the applicable Distribution Date. If the Trustee or
Servicer fails to notify the Guarantor as provided in this paragraph of any
Limited Guarantee Payment Amount 

<PAGE>

(and the amount thereof) for any Distribution Date before 1:00 p.m. New York
City time on the related Remittance Date, but subsequently so notifies the
Guarantor, then the Guarantor shall deliver such Limited Guarantee Payment
Amount to the Trustee in immediately available funds as soon as practicable
after its receipt of such notice. Notices sent to the Guarantor by telecopy or
telephone shall be sent to the attention of Treasurer (or such other person as
may hereafter be prescribed by the Guarantor to the Trustee in writing) to the
telecopy number of (336) 664-3224 (or such other telecopy number as may be
hereafter prescribed by the Guarantor to the Trustee and Servicer in writing).

         2. The Guarantor guarantees payment of the Limited Guarantee Payment
Amount, if any, to the Trustee pursuant to the terms hereof only, and does not
guarantee the Trustee's obligation to distribute payments made by the Guarantor
in accordance with the Pooling and Servicing Agreement, and the Guarantor shall
not be liable for any failure by the Trustee properly to distribute the amount
of any payments made by the Guarantor hereunder. Although this Limited Guarantee
is for the benefit of the Trustee on behalf of the Holders of the Class B-2
Certificates, this Limited Guarantee may not be enforced directly by the Holders
of the Class B-2 Certificates, but only by the Trustee on their behalf.

         3. The obligations of the Guarantor hereunder shall not be released by
the Trustee's receipt, application or release of any security given for the
payment of any Limited Guarantee Payment Amounts.

         4. The liability of the Guarantor hereunder shall in no way be affected
by (i) the release or discharge of the Trust in any creditors', receivership,
bankruptcy or other proceedings, (ii) the impairment, limitation or modification
of the liability of the Trust or the estate of the Trust in bankruptcy, or of
any remedy for the enforcement of any of the Trustee's obligations under the
Pooling and Servicing Agreement resulting from the operation of any present or
future provision of the federal bankruptcy law or any other statute or the
decision of any court, (iii) the rejection or disaffirmance of any instrument,
document or agreement evidencing any of the Trustee's obligations under the
Pooling and Servicing Agreement in any such proceedings, (iv) the assignment or
transfer of any of the Trustee's obligations under the Pooling and Servicing
Agreement by the Trustee or (v) the cessation from any cause whatsoever of the
liability of the Trustee with respect to the Trustee's obligations under the
Pooling and Servicing Agreement.

         5. The Guarantor hereby waives any right to subrogation to the rights
of the Trustee; provided, however, that the Guarantor shall be entitled to be
reimbursed for Limited Guarantee Payment Amounts made under this Limited
Guarantee pursuant to the terms of the Pooling and Servicing Agreement.

         6. This is a guaranty of payment and not of collection. The liability
of the Guarantor hereunder shall be direct and immediate and not conditional or
contingent upon the occurrence of any event except the occurrence on or before
the applicable Remittance Date of certain shortfalls 

                                      -2-

<PAGE>


in the collection of principal or interest on the Assets giving rise to the
existence of a Limited Guarantee Payment Amount as of the corresponding
Distribution Date, as set forth more particularly in the Pooling and Servicing
Agreement. The Guarantor hereby waives any right to require that an action be
brought against any person prior to discharging its obligations hereunder. The
Guarantor also waives all of its rights, powers and benefits under N.C.G.S.
ss.26-7 through ss.26-9.

         7. This Limited Guarantee is assignable by the Trustee to any successor
trustee under the Pooling and Servicing Agreement, and any assignment of the
Trustee's obligations under the Pooling and Servicing Agreement or any portion
thereof by the Trustee shall operate to vest in the assignee the rights and
powers of the Trustee hereunder to the extent of such assignment. This Limited
Guarantee shall be binding upon the Guarantor and the Guarantor's successors and
assigns, and shall inure to the benefit of the Trustee, its representatives,
successors, successors-in-title and assigns.

         8. This Limited Guarantee shall be construed in accordance with and
governed by the laws of the State of North Carolina applicable to contracts to
be performed within said state. No amendment or modification hereof shall be
effective unless evidenced by a writing signed by the Guarantor and the Trustee.
When used herein, the singular shall include the plural, and vice versa, and the
use of any gender shall include all other genders, as appropriate.


                                      -3-

<PAGE>




         IN WITNESS WHEREOF, the undersigned has executed this Limited
Guarantee, or has caused this Limited Guarantee to be executed by its duly
authorized representative, as of the date first above written.

                                        OAKWOOD HOMES CORPORATION


                                        By:   /s/Douglas R Muir           [SEAL]
                                             -----------------------------

                                        Name:    Douglas R. Muir
                                              ----------------------------
                                        Title:   Vice President
                                               ---------------------------   


                                        Acknowledged:

                                        PNC BANK, NATIONAL ASSOCIATION,
                                        AS TRUSTEE


                                        By:   /s/Judy A.Wisniewski        [SEAL]
                                              ----------------------------

                                        Name:    Judy A. Wisniewski
                                              ----------------------------

                                        Title:   Assistant Vice President
                                              -----------------------------    



                                      -4-
<PAGE>


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