Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Principal and Interest Collections Beginning Pool Balance (1) $ 174,662,383.71 Beginning Pool Factor [(1)/$ 183,011,151.56] (2) 0.9543811 Principal Collected (3) $ 3,364,841.32 Interest Collected (4) $ 1,398,138.28 Less: Accrued Interest Prior to Cut Off Date (5) 848,906.38 Less: Additional Purchased Accrued Interest (5a) 0.00 Plus: Purchased Accrued Interest - End of Collection Period (6) 842,961.39 Net decrease/(increase) in Purchased Accrued Interest [(5)+(5a)-(6)] (7) $ 5,944.99 Plus: "Non-Reimbursable Interest Payment" (8) 11,108.90 Total Interest Received [(4)-(5)-(5a)+(6)+(8)] (9) $ 1,403,302.19 Additional Deposits (i) Repurchase Amounts (10) 0.00 (ii) Liquidation Proceeds (11) 11,100.00 (iii) Yield Supplement Deposit Amount (12) 0.00 Total Additional Deposits [(10)+(11)+(12)] (13) $ 11,000.00 Total Available Funds [(3)+(9)+(13)] (14) $ 4,779,243.51 Defaulted Receivable Principal Balance [(A1)] (15) $ 16,092.35 Ending Pool Balance [(1)-(3)-(15)] (16) $ 171,281,450.04 Ending Pool Factor [(16)/$ 183,011,151.56] (17) 0.9359072 Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Distributions: Class A Class B Total ------------------ ---------------- ---------------- Class Percentage 96.5% 3.5% 100% Pool Factor (Ending Pool Balance) 0.9820237 0.9820237 0.9820237 Class Coupon 6.64% 6.83% May Beginning Pool Balance [(1)] $168,549,200.28 $6,113,183.43 $174,662,383.71 May Ending Pool Balance [(16)] $165,286,599.29 $5,994,850.75 $171,281,450.04 Collected Principal [(3)] $3,247,071.87 $117,769.45 $3,364,841.32 Collected Interest [(9)] $1,354,186.61 $49,115.58 $1,403,302.19 Other Collected Interest [(9a)] $0.00 $0.00 $0.00 Additional Deposits [(10)+(11)] $10,711.50 $388.50 $11,100.00 Servicing Fee [(1.0%/12)x(1)] ($140,457.67) ($5,094.32) ($145,551.99) Total Available Funds $4,471,512.31 $162,179.21 $4,633,691.52 Payments to Certficateholders: Principal Distributable Amount [(1)-(16)] $3,262,600.99 $118,332.68 $3,380,933.67 Interest Distributable Amount [(1)x(coupon/12 $932,638.91 $34,794.20 $967,433.11 Total Payments to Certificateholders $4,195,239.90 $153,126.88 $4,348,366.78 Reserve Fund payment $0.00 $0.00 $0.00 Amount due Class B but paid to Class A (subordination) $0.00 Class A Interest Carryover Shortfall $0.00 Class A Principal Carryover Shortfall $0.00 Class B Interest Carryover Shortfall $0.00 Class B Principal Carryover Shortfall $0.00 Amounts Remaining in the Certificate Account to be paid to the Seller $276,272.41 $9,052.33 $285,324.74 Memo: Principal Difference ($4,817.62) ($174.73) ($4,992.35) Interest Difference $281,090.03 $9,227.06 $290,317.09 Total $276,272.41 $9,052.33 $285,324.74 /TABLE Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Determination of the Servicer Letter of Credit Amount Number of Contracts - End of Month (45) N/A Original number of contracts (46) N/A Percent of Original Contracts remaining [((45)/(46))x100] (47) N/A Original Servicer Letter of Credit Amount (48) $ N/A Revised Servicer Letter of Credit Amount [Lessor of [(48)x(47) or the Beginning Pool Balance (1)] (49) $ N/A Prior Month Servicer Letter of Credit Amount [Previous Month (49)] (50) $ N/A Servicer Letter of Credit Fee (51) $ N/A Yield Supplement Amount Receivables with coupon rates below 7.65% Principal Outstanding (52) $ N/A Number of receivables (53) N/A Interest on the Receivables at their APR (54) $ N/A Interest due on the Receivables at the Pass-Through Rate (55) $ N/A Yield Supplement Amount [(54)-(55)] (56) $ N/A Defaulted Receivables Amount of principal and accrued interest due from Obligors on Defaulted Receivables Principal (A1) $ 16,092.35 Interest (A2) 118.17 Expense (A3) 133.93 Total (A) $ 16,344.45 Less: Liquidation Proceeds (B) $ 11,100.00 Realized Loss [(A1)+(A2)-(B)] (C) $ 5,110.52 Cumulative Losses (Including Expenses) (D) $ 11,935.48 Cumulative Loss Percentage [(D)/$183,011,151.56] 0.01% (Less than 1.5% ?) /TABLE Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Reconciliation of Reserve Fund Beginning Reserve Fund Balance (57) $ 3,331,278.77 Plus: Excess Amounts from Seller (57a) 285,324.74 Plus: Investment Earnings (57b) 15,268.36 Less: Reserve Fund Payments (58) 0.00 Subtotal Reserve Fund $ 3,631,871.87 Plus: Beginning Negative Carry Balance (58a) 0.00 Plus: Negative Carry Investment Earnings (58b) 0.00 Less: Payment from Negative Carry (58c) 0.00 Ending Negative Carry Balance (58d) 0.00 Reserve Fund Prior to Payments to Seller (59) $ 3,631,871.87 Required Reserve Fund Balance: (Lesser of 1 or 2) (1) Greater of: $3,660,223 or 2.50% of the Ending Pool Balance (Class A and Class B Certificate Balances), but not greater than the Ending Pool Balance (unless the Cumulative Loss Percentage exceeds 1.5%), or (2); (2) (18% - Subordination Fraction) x the Ending Pool Balance NA Required Amount (60) $ 4,282,036.25 Amount of Excess Reserve released [(59)-(60)] (61) $ 0.00 (No Release to be made during Pre-funding period) Ending Reserve Fund Balance to be invested(including (62) $ 3,631,871.87 Negative Carry Balance) Reserve Fund Balance as a Percent of the Ending Pool Balance (63) 2.12% Interest Income on Reserve Fund for May, 1997 from First Chicago (64) $ 15,268.36 Interest Income on Negative Carry Balance for May, 1997 (65) $ 0.00 from First Chicago Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Reconciliation of Net Payment to the Trustee Available Funds $4,779,243.51 Servicing Fees ($145,551.99) Total Available Funds $4,633,691.52 Total payments to Class A $4,195,239.90 Total payments to Class B $153,126.88 Reserve Fund: Excess from Seller [(57a)] $285,324.74 Reserve Fund Payments [(58)] $0.00 Gross payment to the Trustee $4,633,691.52 Amounts Held by Trustee: Less: Amount released from Reserve Fund in excess of $3,660,223 (Net of Reserve Fund payment) [(61)] $0.00 Less: Balance of Prefunded Account payable to Certificateholders N/A Less: Amount paid from Negative Carry Balance [(58c)] N/A Less: Amount paid from Pre-Funded Amount Earnings [(72)] N/A Total Other Collected Interest (9a) N/A Total Amount Held by Trustee $0.00 Net payment to the Trustee $4,633,691.52 Reconciliation of Pre-Funding Account Beginning Pre-Funded Amount (70) N/A [Prior Month (74)] Less: Amount applied to the purchase of Subsequent Receivables (71) N/A Plus: Earnings on Pre-Funded Amount (72) N/A Less: Payment of Earnings (73) N/A Ending Pre-Funding Amount (74) N/A Account Activity Number of Accounts - Beginning of Month 5,522 Less: Account Paid Off / Repurchased 86 Plus: Accounts in Collateral Addition 0 Number of Accounts - End of Month 5,436 Non-Accrual Accounts - End of Month Number of Non-Accrual Accounts 7 Aggregate Principal Balance Outstanding $270,994.03 /TABLE Fleetwood Credit Receivables Corp. FLEETWOOD CREDIT 1997-A GRANTOR TRUST Servicer's Certificate For the Month of May, 1997 Delinquent Accounts Period of Delinquency Units Amount Percent of Pool 30 - 59 days 8 $ 317,509.28 0.18% 60 - 89 days 0 0.00 0.00% 90 days or more 1 26,431.81 0.02% Total 9 $ 343,941.09 0.20%(A) Repossession Inventory 7 $ 270,994.03 0.158%(B) Delinquency Percentage Quarter APR MAY JUN Total(Avg) 90 days or more (000) $ 0.0 $ 26.4 $ N/A $ N/A Repossession Inventory (000) $ 172.4 $ 271.0 $ N/A $ N/A Total $ 172.4 $ 297.4 $ N/A $ N/A (A) Ending Pool Balance (mils) $ 174.7 $ 171.3 $ N/A $ N/A (B) Delinquency Percentage (A)/(B) N/A Realized Loss Analysis Quarter APR MAY JUN Total Realized Losses/(Recoveries) (X) [(A1+(A2)-(B)] (000) $ 6.7 $ 5.1 $ N/A $ N/A(Sum) Beginning Pool Balance (mils) (Y) $ 179.7 $ 174.7 $ N/A $ N/A(Avg) Realized Loss Percentage (Less than 1.5%?) [((X)/(Y))*4] N/A Realized Losses Since Inception (less than $2,745,168 ?) $11,794.05 Change in Realized Losses $5,110.52 Proceeds from Insurance and Dealer Repurchases Proceeds received during the month from physical damage insurance $ 0.00 Proceeds received during the month from Dealer repurchase obligations relating to Defaulted Receivables $ 0.00