CHASE [LOGO] 450 West 33rd Street New York, NY 10001 FLEETWOOD CREDIT RECEIVABLES CORP. FLEETWOOD CREDIT 1996-B GRANTOR TRUST $198,288,618.40 6.90% ASSET BACKED CERTIFICATES, CLASS A $ 7,191,815.18 7.10% ASSET BACKED CERTIFICATES, CLASS B On December 16, 1996, interest earned and principal paid on the underlying collateral for the month of November, 1996 were paid to you by The Chase Manhattan Bank, in its capacity as Trustee for the above referenced issue. The following information is being provided pursuant to section 14.10 of the Pooling and Servicing Agreement Dated as of September 1, 1996. The payment per $1,000 of original issuance of your holdings is allocated as follows: CLASS A CLASS B 1) Principal Distributed 15.077462 15.077462 2) Interest Distributed 5.536000 5.696464 3) Fees Paid to Servicer 159,090.71 5,770.13 Per Certificate 0.0008023 0.0008023 4) a) Pool Balance after this payment 187,919,159.74 6,815,720.83 b) Pool Factor 0.9477052 0.9477052 5) Proceeds received during the period from physical damage insurance 0.00 6) Reserve Fund Ending Balance 3,914,654.59 % of Pool Balance 2.01% 7) Servicer Letter of Credit Amount N/A % of Pool Balance N/A 8) Proceeds received during the period from dealer repurchase obligations relating to defaulted receivables 0.00 9) a) Aggregate amount 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 946,479.91 Change from Previous Month 16,212.82 This Month 962,692.73 11) Ending Certificate Balance 187,919,159.74 6,815,720.83 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 21,772.83 Change from preceding period 21,772.83 14) Amount due Class B but paid to Class A (subordination) 0.00