1
Exhibit 99
Chemical Bank, Trustee Determination Date: 04-Dec-96
Manufactured Housing Contracts Remittance Date: 07-Dec-96
Senior/Subordinated Pass-Through Certificates Series 1996B For the Period Ended: 25-Nov-96
Information for Clauses (a) through (e), Section 7.01
Class A-1 Class A-2
(a) Class A and Class B Distribution Amounts 1,366,006.51 165,939.37
(b) Formula Principal Distribution Amount
(a) Scheduled Principal Due 343,216.29
(b) Partial Prepayments Received 85,220.50
(c) Principal Payments in Full (Scheduled Balance) 788,879.26
(d) Liquidated Contract Scheduled Balance 0.00
(e) Section 3.05 Purchase Scheduled Balance 0.00
(f) Previously Undistributed Shortfalls in (a) through (e) 0.00
---------------- ----------------
Total Principal Distribution 1,217,316.05 0.00
(c) Interest Distribution 148,690.46 165,939.37
Unpaid Interest Shortfall 0.00 0.00
---------------- ----------------
Total Interest Distribution 148,690.46 165,939.37
(d) Beginning Class A and Class B Principal Balance 27,879,460.58 29,610,000.00
Less: Principal Distribution 1,217,316.05 0.00
---------------- ----------------
Remaining Class A and Class B Principal Balance 26,662,144.53 29,610,000.00
(e) Fees Due Servicer
Monthly Servicing Fee 139,375.48 (h) Pool Factor
Section 8.06 Reimbursement Amount 0.00 Class A-1
Section 6.02 Reimbursement Amount 30,627.50 Class A-2
Reimburseable Fees 0.00 Class A-3
---------------- Class A-4
Total Fees Due Servicer 170,002.98 Class A-5
Class A-6
No. of Unpaid Principal Class B-1
(f) Delinquency Contracts Balance Class B-2
31-59 Days Delinquent 100 2,993,921
60-89 Days Delinquent 24 709,668
90+ Days Delinquent 15 363,973
(g) Section 3.05 Repurchases 0.00
(i) Class R Distribution Amount 125,917.79
Reposession Profits 0.00
(j) Principal Balance of Contracts in Repossession 0.00
(k) Aggregate Net Liquidation Losses 0.00
(l) (x) Class B-2 Formula Distribution Amount 42,652.50
(y) Remaining Amount Available 168,570.29
----------------
Amount of (x) over (y) 0.00
(m) Class B-2 Liquidation Loss Amount 0.00
(n) Guarantee Payment 0.00
(o) Unadvanced Shortfalls 0.00
(p) Number of units repossessed 0
(q) Principal Prepayments paid 874,099.76
(r) Scheduled Principal Payments 343,216.29
(s) Weighted Average Interest Rate 11.00%
Chemical Bank, Trustee Determination Date: 04-Dec-96
Manufactured Housing Contracts Remittance Date: 07-Dec-96
Senior/Subordinated Pass-Through Certificates Series 1996B For the Period Ended: 25-Nov-96
Information for Clauses (a) through (s), Section 7.01
Class A-3 Class A-4 Class A-5
(a) Class A and Class B Distribution Amounts 120,818.63 76,366.67 108,980.81
(b) Formula Principal Distribution Amount
(a) Scheduled Principal Due
(b) Partial Prepayments Received
(c) Principal Payments in Full (Scheduled Balance)
(d) Liquidated Contract Scheduled Balance
(e) Section 3.05 Purchase Scheduled Balance
(f) Previously Undistributed Shortfalls in (a) through (e)
----------------- ----------------- ----------------
Total Principal Distribution 0.00 0.00 0.00
(c) Interest Distribution 120,818.63 76,366.67 108,980.81
Unpaid Interest Shortfall 0.00 0.00 0.00
----------------- ----------------- ----------------
Total Interest Distribution 120,818.63 76,366.67 108,980.81
(d) Beginning Class A and Class B Principal Balance 20,786,000.00 12,640,000.00 17,379,000.00
Less: Principal Distribution 0.00 0.00 0.00
----------------- ----------------- ----------------
Remaining Class A and Class B Principal Balance 20,786,000.00 12,640,000.00 17,379,000.00
(e) Fees Due Servicer
Monthly Servicing Fee (h) Pool Factor Original Balance
Section 8.06 Reimbursement Amount 0.83465266 31,944,000.00
Section 6.02 Reimbursement Amount 1.00000000 29,610,000.00
Reimburseable Fees 1.00000000 20,786,000.00
1.00000000 12,640,000.00
Total Fees Due Servicer 1.00000000 17,379,000.00
1.00000000 11,030,000.00
1.00000000 8,272,000.00
(f) Delinquency 1.00000000 6,204,000.00
31-59 Days Delinquent
60-89 Days Delinquent
90+ Days Delinquent
(g) Section 3.05 Repurchases
(i) Class R Distribution Amount
Reposession Profits
(j) Principal Balance of Contracts in Repossession
(k) Aggregate Net Liquidation Losses
(l) (x) Class B-2 Formula Distribution Amount
(y) Remaining Amount Available
Amount of (x) over (y)
(m) Class B-2 Liquidation Loss Amount
(n) Guarantee Payment
(o) Unadvanced Shortfalls
(p) Number of units repossessed
(q) Principal Prepayments paid
(r) Scheduled Principal Payments
(s) Weighted Average Interest Rate
Chemical Bank, Trustee Determination Date: 04-Dec-96
Manufactured Housing Contracts Remittance Date: 07-Dec-96
Senior/Subordinated Pass-Through Certificates Series 1996B For the Period Ended: 25-Nov-96
Information for Clauses (a) through (e), Section 7.01
Class A-6 Class B-1 Class B-2
(a) Class A and Class B Distribution Amounts 72,154.58 53,251.00 42,652.50
(b) Formula Principal Distribution Amount
(a) Scheduled Principal Due
(b) Partial Prepayments Received
(c) Principal Payments in Full (Scheduled Balance)
(d) Liquidated Contract Scheduled Balance
(e) Section 3.05 Purchase Scheduled Balance
(f) Previously Undistributed Shortfalls in (a) through (e)
----------------- ----------------- ----------------
Total Principal Distribution 0.00 0.00 0.00
(c) Interest Distribution 72,154.58 53,251.00 42,652.50
Unpaid Interest Shortfall 0.00 0.00 0.00
----------------- ----------------- ----------------
Total Interest Distribution 72,154.58 53,251.00 42,652.50
(d) Beginning Class A and Class B Principal Balance 11,030,000.00 8,272,000.00 6,204,000.00
Less: Principal Distribution 0.00 0.00 0.00
----------------- ----------------- ----------------
Remaining Class A and Class B Principal Balance 11,030,000.00 8,272,000.00 6,204,000.00
(e) Fees Due Servicer
Monthly Servicing Fee Rate
Section 8.06 Reimbursement Amount 6.400%
Section 6.02 Reimbursement Amount 6.725%
Reimburseable Fees 6.975%
7.250%
Total Fees Due Servicer 7.525%
7.850%
7.725%
(f) Delinquency 8.250%
31-59 Days Delinquent
60-89 Days Delinquent
90+ Days Delinquent
(g) Section 3.05 Repurchases
(i) Class R Distribution Amount
Reposession Profits
(j) Principal Balance of Contracts in Repossession
(k) Aggregate Net Liquidation Losses
(l) (x) Class B-2 Formula Distribution Amount
(y) Remaining Amount Available
Amount of (x) over (y)
(m) Class B-2 Liquidation Loss Amount
(n) Guarantee Payment
(o) Unadvanced Shortfalls
(p) Number of units repossessed
(q) Principal Prepayments paid
(r) Scheduled Principal Payments
(s) Weighted Average Interest Rate
2
Computation of Available Distribution Amount
(i) Certificate Account Balance at Monthly Cutoff-Vanderbilt 2,262,909.78
Certificate Account Balance at Monthly Cutoff-SubServicer 117,379.22
(ii) Monthly Advance made 0.00
(iii)Section 5.05 Certificate Fund Income-Vanderbilt 9,595.91
(iii)Section 5.05 Certificate Fund Income-SubServicer 603.57
(v) Principal due Holders 0.00
Less:
(i) Scheduled Payments of principal and interest
due subsequent to the Due Period-Vanderbilt 87,203.75
(i) Scheduled Payments of principal and interest
due subsequent to the Due Period-SubServicer 1,193.89
(ii) Due to the Servicer Pursuant to Section 6.02:
(i) Section 3.05 Purchases (Due Seller) 0.00
(ii) Reimbursement for taxes from Liquidation Proceeds 0.00
(iii) Monthly Servicing Fee 139,375.48
(iv) Reimburseable Liquidation Expenses 30,627.50
(v) Section 6.04 (c) reimbursement 0.00
(vi) Section 8.06 reimbursement 0.00
(vii) Amounts not required to be deposited-SubServicer 0.00
Total Due Servicer 170,002.98
Available Distrubution Amount-Vanderbilt 2,015,298.96
Available Distrubution Amount-SubServicer 116,788.90
To Class A and B 2,006,170.07
Monthly Excess Cashflow 125,917.79
Weighted Average Remaining Term (months) 177.17
Scheduled Balance Computation
Prior Month Balance 133,800,460.58
Current Balance 132,636,859.97
Adv Principal 21,443.89
Del Principal 75,159.33
Pool Scheduled Balance 132,583,144.53
Principal Payments in Full 788,879.26
Partial Prepayments 85,220.50
Scheduled Principal 343,216.29
Collateral Balance 132,636,859.97