FLEETWOOD CREDIT CORP FCC 1997-A GRANTOR TRUST $176,605,761.26 6.64% ASSET BACKED CERTIFICATES Class A $6,405,390.30 6.83% ASSET BACKED CERTIFICATES Class B July 15, 1997 On July 15, 1997, interest earned and principal paid on the underlying collateral for the month of June, 1997 were paid to you by First Chicago, in its capacity as Trustee for the above referenced issue. The following information is being provided pursuant to section 14.10 of the Standard Terms and Conditions of Agreement Dated March 1, 1997. This payment per $1,000 or original issuance of your holdings is allocated as follows: CLASS A CLASS B 1) Principal Distributable 25.254009 25.254008 2) Interest Distributable 5.178686 5.326871 3) Fees Paid to Servicer 137,738.83 4,995.71 Per certificate 0.779923 0.779923 4) a) Pool Balance after this payment 160,826,595.87 5,833,088.97 b) Pool Factor 0.9106532 0.9106532 5) Proceeds received during the period from 0.00 physical damage insurance. 6) a) Reserve Fund Balance 3,879,685.28 b) % of Pool Balance 2.33% 7) Servicer Letter of Credit Amount (L.C. Terminated 2/95) N/A % of Pool Balance N/A 8) Proceeds received during the period from dealer repurchase obligations related to 0.00 defaulted receivables 9) a) Aggregate ammount of Paid-Ahead Receivables N/A b) Aggregate amount of Unreimbursed Advances with respect to Paid-Ahead Receivables N/A c) Change from Previous Month N/A 10) Aggregate unreimbursed Advances Prior Month 842,961.39 Change from Previous Month (24,792.70) This Month 818,168.69 11) Certificate Balance 160,826,595.87 5,833,088.97 12) Class A Principal Carryover Shortfall 0.00 Change from preceding period 0.00 Class A Interest Carryover Shortfall 0.00 Change from preceding period 0.00 Class B Principal Carryover Shortfall 0.00 Change from preceding period 0.00 Class B Interest Carryover Shortfall 0.00 Change from preceding period 0.00 13) Realized Losses 22,904.57 Change from preceding period 11,110.52 14) Amount due Class B but paid to Class A (subordination) 0.00