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 October 15, 1997 On October 15, 1997, interest earned and principal paid on the underlying collateral for the month of September, 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 20.798057 20.798058 2) Interest Distributable 4.833116 4.971413 3) Fees Paid to Servicer 128,547.61 4,662.35 Per certificate 0.727879 0.727879 4) a) Pool Balance after this payment 150,584,079.68 5,461,598.74 b) Pool Factor 0.8526567 0.8526567 5) Proceeds received during the period from physical damage insurance. 0.00 6) a) Reserve Fund Balance 3,901,141.96 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)Aggregunreimbursed Advances Prior Month 842,499.56 Change from Previous Month (39,284.89) This Month 803,214.67 11)Certificate Balance 150,584,079.68 5,461,598.74 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 122,875.18 Change from preceding period 45,102.06 14)Amount due Class B but paid to Class A (subordination) 0.00 The First National Bank of Chicago, as Trustee