[LOGO] FIRST CHICAGO NBD January 31, 1998 To the Holders of: Fleetwood Credit 1997-A Grantor Trust 6.83% Asset-Backed Certificates, Class A The following information is being provided to you for the calendar year 1997 pursuant to Section 14.10 of the Standard Terms and Conditions of Agreement. Detailed below are the monthly payment factors (per $1,000 of original issuance) for interest, principal, and fees and compensation paid to the Servicer. This information can be utilized for preparation of federal income tax returns. Should you have any further questions regarding the use of this information, please consult your tax counsel. Fees and Compensation Interest Principal Paid to Servicer ------------------------------------------------------------------------------ April 5.533333 17.976343 0.833334 May 5.433864 27.642561 0.818353 June 5.280909 18.473922 0.795318 July 5.178686 25.254008 0.779923 August 5.038948 19.890089 0.758878 September 4.928889 17.308355 0.742303 October 4.833116 20.798058 0.727879 November 4.718034 28.975966 0.710547 December 4.557700 16.740084 0.686400 THE FIRST NATIONAL BANK OF CHICAGO as Trustee EXHIBIT 19.2 [LOGO] FIRST CHICAGO NBD January 31, 1998 To the Holders of: Fleetwood Credit 1997-A Grantor Trust 6.83% Asset-Backed Certificates, Class B The following information is being provided to you for the calendar year 1997 pursuant to Section 14.10 of the Standard Terms and Conditions of Agreement. Detailed below are the monthly payment factors (per $1,000 of original issuance) for interest, principal, and fees and compensation paid to the Servicer. This information can be utilized for preparation of federal income tax returns. Should you have any further questions regarding the use of this information, please consult your tax counsel. Fees and Compensation Interest Principal Paid to Servicer ------------------------------------------------------------------------------ April 5.691667 17.976343 0.833334 May 5.589352 27.642561 0.818353 June 5.432019 18.473922 0.795318 July 5.326871 25.254008 0.779923 August 5.183135 19.890089 0.758878 September 5.069927 17.308355 0.742303 October 4.971413 20.798058 0.727879 November 4.853038 28.975966 0.710547 December 4.688116 16.740084 0.686400 THE FIRST NATIONAL BANK OF CHICAGO as Trustee