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 August 15, 1997 On August 15, 1997, interest earned and principal paid on the underlying collateral for the month of July, 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 19.890089 19.890089 2) Interest Distributable 5.038948 5.183135 3) Fees Paid to Servicer 134,022.16 4,860.91 Per certificate 0.758878 0.758878 4) a) Pool Balance after this payment 157,313,891.59 5,705,685.19 b) Pool Factor 0.8907631 0.8907631 5) Proceeds received during the period from 0.00 physical damage insurance. 6) a) Reserve Fund Balance 4,075,489.42 b) % of Pool Balance 2.50% 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 818,168.69 Change from Previous Month 1,258.56 This Month 819,427.25 11) Certificate Balance 157,313,891.59 5,705,685.19 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 48,014.42 Change from preceding period 25,109.85 14) Amount due Class B but paid to Class A (subordination) 0.00