EXHIBIT 19.2

[LOGO]
The Chase Manhattan Bank
450 West 33rd Street
New York, NY 10001




 31-Feb-98


To the Holders of:

Fleetwood Credit 1997-B Grantor Trust
$337,750,000 6.40% 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 effective September 1, 1997.  Detailed below are the 
monthly payment factors (per $1,000 of original issuance) for 
interest, principal, and fees and compensation paid to the Servicer.  
The 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 Pool Realized
               Interest      Principal   Paid to Servicer      Losses on
                                                               Distribution
                                                               Date
- ------------------------------------------------------------------------------
                                                  
October        5.333333      17.411258   0.833300             $  -
November       5.240473      21.330060   0.818800             $ 25,215.96
December       5.126713      16.729307   0.801000             $ 38,878.11 




THE CHASE MANHATTAN BANK
as Trustee and Paying Agent



EXHIBIT 19.2

[LOGO]
The Chase Manhattan Bank
450 West 33rd Street
New York, NY 10001




31-Feb-98


To the Holders of:

Fleetwood Credit 1997-B Grantor Trust
$12,250,000 6.65% 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 effective September 1, 1997.  Detailed below are the 
monthly payment factors (per $1,000 of original issuance) for 
interest, principal, and fees and compensation paid to the Servicer.  
The 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 Pool Realized
               Interest      Principal   Paid to Servicer      Losses on
                                                               Distribution
                                                               Date
- ------------------------------------------------------------------------------
                                                  
October        5.541667      17.411258   0.833300             $  -
November       5.445179      21.330060   0.818800             $ 25,215.96
December       5.326975      16.729307   0.801000             $ 38,878.11 




THE CHASE MANHATTAN BANK
as Trustee and Paying Agent