FLEETWOOD CREDIT 1997-B GRANTOR TRUST
10-K, 1998-04-17
Previous: HANCOCK JOHN VARIABLE LIFE ACCOUNT G, S-6, 1998-04-17
Next: AKORN INC, DEF 14A, 1998-04-20


<PAGE>
                                  FORM 10-K

                     SECURITIES AND EXCHANGE COMMISSION

                        WASHINGTON, D.C.  20549-1004

(Mark One)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES
     EXCHANGE ACT OF 1934

For the year ended December 31, 1997                             

                                     OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES
     EXCHANGE ACT OF 1934


For the transition period from                       to           
         


Commission file number   33-80413                                 
         



                  Fleetwood Credit 1997-B Grantor Trust
                     
- -----------------------------------------------------------------
         (Exact name of registrant as specified in its charter)

             California                                         
33-0444724
          ----------------                                   
- ---------------
          (State or Other                                     
(IRS Employer
          jurisdiction of                                  
Identification No.)
          incorporation)

     Fleetwood Credit Receivables Corp.
     22840 Savi Ranch Parkway
     P.O. Box 87024
     Yorba Linda, CA                                              
 92886-8724
     (Address of principal executive offices)                     
 (Zip Code)
                                     
- ---------------------------------------------------------------

Registrant's telephone number, including area code:            
(714) 921-3400

Securities registered pursuant to Section 12 (b) of the Act:      
       None

Securities registered pursuant to Section 12 (g) of the Act:      
       None

Indicate by check mark whether the Registrant (1) has filed all
reports
required to be filed by Section 13 or 15 (d) of the Securities
Exchange Act of
1934 during the preceding 12 months (or shorter period that the
Registrant was
required to file such reports), and (2) has been subject to such
filing
requirements for the past 90 days.     Yes---X------  
No-----------

Trust does not have any voting stock.

Trust has not been involved in bankruptcy proceedings during the
preceding
five years.

Trust is not reporting as a corporate issuer.



                                 PART I

Item 1.  Business.

       Not Applicable.


Item 2.  Properties.

      The Fleetwood Credit 1997-B Grantor Trust (the "Trust") was
formed
      and its asset backed certificates (the "Certificates") were
issued   
      pursuant to a Pooling and Servicing Agreement, dated as of
September 
      1, 1997 (the "Agreement"), between Fleetwood Credit
Receivables      
      Corp., a California corporation, as Seller (the "Seller"),
and       
      Fleetwood Credit Corp., a California corporation, as
Servicer (the 
      "Servicer") and The Chase Manhattan Bank, as Trustee of the
Trust 
      (the "Trustee").  The Certificates consist of one class of
senior 
      certificates, (the "Class A Certificates") and one class of
      subordinated certificates, (the "Class B Certificates"). 
The Class A
      Certificates represent an undivided ownership interest of
ninety-six 
      point five percent (96.5%) of the Trust and the Class B
Certificates 
      represent an undivided ownership interest of three point
five percent 
      (3.5%) the Trust. The Class B Certificates are subordinate
to the     
      Class A Certificates in regard to the right to receive
payments in 
      the event of delinquency or default on the Receivables (as
defined 
      below).  Capitalized terms herein, unless otherwise defined
herein, 
      shall have the meanings specified in the Agreement.

      The property of the Trust includes a pool of simple
interest retail
      installment sale contracts (the "Receivables") between
dealers (the
      "Dealers") in new and used recreational vehicles,
manufactured 
      primarily by subsidiaries of Fleetwood Enterprises, Inc.,
and retail 
      purchasers (the "Obligors"), and all payments due
thereunder on or 
      after September 1, 1997 (the "Cutoff Date") other than
accrued 
      interest owing on Receivables prior to the Cutoff Date. 
The 
      Receivables were originated by Dealers and subsequently
assigned to 
      the Servicer, and are serviced by the Servicer and evidence
the
      indirect financing made available by the Servicer to the
Obligors.  
      The property of the Trust also includes:  (i) such amounts
as from 
      time to time may be held in an interest bearing trust
account 
      established and maintained by the Seller with the Trustee
pursuant to 
      the Agreement (the Subordinated Reserve Fund), and the
proceeds 
      thereof;  (ii) security interests in the financed vehicles
and any 
      accessions thereto;  (iii) benefits under the subordination
of the 
      Class B Certificates and the Servicer Letter of Credit;
(iv) any 
      recourse rights of the Seller against Dealers; and (v) the
right to
      proceeds of physical damage, credit life, and disability
insurance 
      policies covering the financed vehicles or the Obligors.

      As of September 1, 1997, the Receivables included in the
pool 
      consisted of 12,677 contracts with an aggregate value of 
      $350,000,000.00.

<PAGE>

       As of December 31, 1997, the end of the year of the Trust
for which 
       this Form 10-K Annual Report is being filed, there were
13,680 
       contracts with an aggregate value of $325,320,921.24
outstanding.

       The change in the aggregate principal balance of the
Receivables        
       between September 1, 1997, and December 31, 1997, was due
to:  
       (i) scheduled principal payments, made by or on behalf of
the        
       Obligors on the Receivables; and (ii) payment in full of
140          
       Receivables.  There were no repurchases of defaulted
Receivables        
       pursuant to the Reserve Fund.  The net loss on Receivables
for the      
       period from September 1, 1997, through December 31, 1997,
was        
       $114,032.76.  The aggregate amount recovered from sales of
       repossessed vehicles during the period was $351,727.74.

       At December 31, 1997, there were thirty seven (37)
accounts with an
       aggregate principal balance of $801,978.93 that were 30-59
days      
       delinquent, six (6) accounts with an aggregate principal
balance of   
       $63,168.56 that were 60-89 days delinquent, and four (4)
accounts with   
       an aggregate principal balance of $62,155.77 that was 90
or more days   
       delinquent.  The foregoing delinquent balances represent
0.25%,        
       0.02%, 0.02% respectively, of the outstanding pool balance
as of      
       December 31, 1997 (0.29% in total).


Item 3.   Legal Proceedings.

       The Registrant knows of no material legal proceedings with
respect
       to the Trust, involving the Trust, the Trustee or the
Company, as
       Servicer of the Receivables, other than ordinary routine
litigation
       incidental to the Trustee's or the Company's servicing
duties under
       the Agreement.


Item 4.   Submission of Matters to a Vote of Security Holders.

       No matter was submitted during the period covered by this
report to
       a vote of the Certificateholders.


<PAGE>
                                 PART II

Item 5.   Market for Registrant's Common Equity and Related
Stockholder
          Matters.

       (a) Merrill Lynch & Co. and Salomon Brothers have informed
the
      
         Company that, while they have been prepared to quote
prices       
         to institutional investors for the purchase and sale of  
   
         Certificates, to the best of their knowledge, there have
been   
         only limited sporadic quotations for the purchase and
sale of   
         Certificates.

         (b)  As of December 31, 1997, there was one (1)
Certificateholder of
        record, Cede & Co. as nominee for the Depository Trust
Company  
           ("DTC").

       (c)  Not Applicable.


Item 6.   Selected Financial Data.

       Not Applicable.


Item 7.   Management's Discussion and Analysis of Financial
Condition and
       Results of Operation.

       Not Applicable.


Item 8.   Financial Statement and Supplementary Data.

       Not Applicable.


Item 9.   Changes In and Disagreements with Accountants on
Accounting and
       Financial Disclosure.

       None.

<PAGE>
                                PART III

Item 10.  Directors and Executive Officers of the Registrant.

       Not Applicable.


Item 11.  Executive Compensation.

       Not Applicable.


Item 12.  Security Ownership of Certain Beneficial Owners and
Management.

       (a)  To the best knowledge of the registrant, as of
December 31,
            1997, there was one (1) Certificateholder of record
for each
            class of certificates, Cede & Co. as nominee for DTC,
whose
            participating members in aggregate owned of record in
excess of
            five percent (5%) of the interest represented by the
            certificates, as set forth in the table below.  The
Registrant
            has no knowledge of whether any of such participating
member of
            DTC is a "Beneficial owner" ( as that term is defined
in Rule
            13d-3 under the Securities Exchange Act of 1934), of
the
            Certificates held of record.

<TABLE>
<CAPTION>
                                                
                       Name and Address of        Amount and
Nature    Percent
Title of Class             Class A                       of       
      of
                       Certificateholder         Certificate
Holdings  Class A
- ------------------------------------------------------------------------------
<S>                    <C>                       <C>              
   <C>
Fleetwood Credit        Cede & Co.                337,750         
    96.500%
1997-B Grantor          P.O. Box 20               Certificates
Trust 6.40%             Bowling Green Station     representing
Asset Backed            New York, NY  10274       $337,750,000.00
<F1>
Certificates, 
Class A
                              
Fleetwood Credit        Cede & Co.                12,250          
     3.500%
1997-B Grantor          P.O. Box 20               Certificates
Trust 6.65%             Bowling Green Station     representing
Asset Backed            New York, NY  10274       $12,250,000.00
<F1>
Certificates,
Class B
                         
<FN>                          
                 
 <F1>  Each Certificate represented $1,000 on date of issuance
and $929.49
       as of December 31, 1997.  As of December 31, 1997, the
aggregate
       outstanding principal amount of Certificates was
$325,320,921.24.
</FN>
</TABLE>
          (b)  Not Applicable.

          (c)  Not Applicable.

<PAGE>
Item 13.  Certain Relationships and Related Transactions.

          (a)  The Registrant knows of no transaction or series
of similar
               transactions during the period from inception
(September 1,
               1997) through December 31, 1997, or any currently
proposed
               transaction or series of similar transactions to
which the      
               Trustee or the Trust has been or will be a party,
involving an  
               amount exceeding $60,000 and in which any
Certificateholder or   
               any beneficial owner, in either case, who owns
more than five    
               percent of the interest represented by the
Certificates, or any 
               member of the immediate family of any
Certificateholder of      
               beneficial owner, had or will have a direct or
indirect         
               material interest.


          (b)  Not Applicable.


          (c)  Not Applicable.



                                 PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on
Form 8-K.

       (a)  The attached report of Coopers & Lybrand L.L.P.
regarding the
            servicing  activities of the Company, prepared
pursuant to      
            ARTICLE XIII, Section 13.11. of the Standard Terms
and       
            Conditions of the Agreement, is filed as Exhibit 99.


       (b)  In its request for a no-action letter (which letter
was issued
            by the Commission on September 19, 1991), Fleetwood
Credit      
            Receivables Corp. on behalf of the Registrant,
proposed to      
            include herein as an exhibit the Annual Report
required to be   
            issued following the end of each calendar year by the
Trustee    
            regarding distributions made to Certificateholders in
the prior 
            year.  The Registrant files herewith as Exhibit 19.2
the 
            Trustee's Report for December 1997 as part of the
annual report
            for the calendar year 1997 pursuant to ARTICLE XIV,
Section
            14.11 of the Standard Terms and Conditions of the
Agreement
            is filed as part of this Report.
           
       
        (c) Servicer's Certificate for December 1997 is filed as
            Exhibit 19.1.













 <PAGE>
                              SIGNATURES



     Pursuant to the requirements of Section 13 or 15(d) of the
Securities
Exchange Act of 1934, the Registrant has duly caused this report
to be signed
on its behalf by the undersigned thereunto duly authorized.



                                   Fleetwood Credit 1997-B
Grantor Trust

                                   By:  FLEETWOOD CREDIT CORP.,
as Servicer







Date: March 31, 1998                    By:  /s/ Marvin T.
Runyon,III        
                                        Name:  Marvin T. Runyon,
III
                                        Title: Senior Vice
President
<PAGE>
                              INDEX TO EXHIBITS
 
 
 <TABLE>
 <CAPTION>
                                                                 
 SEQUENTIALLY
 EXHIBIT                                                          
 NUMBERED
 NUMBER                    EXHIBIT                                
   PAGE

- -----------------------------------------------------------------------------
 <S>     <C>                                                     
<C>
 19.1    Servicer's Certificate for December, 1997  
 19.2    Trustee's Report
 99      Report of Independent Public Accountants





</TABLE>
<PAGE>
EXHIBIT 19.1

                   Fleetwood Credit Receivables Corp.
                  FLEETWOOD CREDIT 1997-B GRANTOR TRUST

                         Servicer's Certificate
                     For the Month of December, 1997



<TABLE>
<S>                                                    <C> <C>
Principal and Interest Collections

  Beginning Pool Balance                                (1) $  
330,585,281.02

  Beginning Pool Factor [(1)/$ 350,000,000.00]          (2)       
  0.9445294

  Principal Collected                                   (3) $    
5,111,300.35

  Interest Collected                                    (4) $    
2,728,164.99

   Less: Accrued Interest Prior to Cut Off Date         (5)      
1,675,504.23

   Less: Additional Purchased Accrued Interest          (5a)      
       0.00

   Plus:  Purchased Accrued Interest -
           End of Collection Period                     (6)      
1,636,674.98

  Net decrease/(increase) in Purchased
  Accrued Interest [(5)+(5a)-(6)]                       (7) $     
  38,829.25

   Plus: "Non-Reimbursable Interest Payment"            (8)       
  16,289.19

            Total Interest Received
            [(4)-(5)-(5a)+(6)+(8)]                      (9) $    
2,705,624.93

  Additional Deposits
      (i)   Repurchase Amounts                         (10)       
       0.00
      (ii)  Liquidation Proceeds                       (11)       
 105,264.63
      (iii) Yield Supplement Deposit Amount            (12)       
       0.00

  Total Additional Deposits  [(10)+(11)+(12)]          (13) $     
 105,264.63

  Total Available Funds [(3)+(9)+(13)]                 (14) $    
7,922,189.91

  Defaulted Receivable Principal Balance [(A1)]        (15) $     
 153,059.43

  Ending Pool Balance [(1)-(3)-(15)]                   (16) $  
325,320,921.24

  Ending Pool Factor [(16)/$ 350,000,000.00]           (17)       
  0.9294883
/TABLE
<PAGE>
                        Fleetwood Credit Receivables Corp.
                       FLEETWOOD CREDIT 1997-B GRANTOR TRUST
      
                             Servicer's Certificate
                          For the Month of December, 1997

<TABLE>
 <S>                                    <C>             <C>       
       <C>
 Distributions:
                                             Class A       Class
B                Total
Class Percentage                               96.5%         
3.5%                 100%
Pool Factor (Ending Pool Balance)          0.9294883    
0.9294883            0.9294883
Class Coupon                                   6.40%        
6.65%

December Beginning Pool Balance [(1)]    $319,014,796.18 
$11,570,484.84   $330,585,281.02

December Ending Pool Balance [(16)]      $313,934,689.00 
$11,386,232.24   $325,320,921.24

Collected Principal [(3)]                  $4,932,404.84   
$178,895.51     $5,111,300.35

Collected Interest [(9)]                   $2,610,928.06    
$94,696.87     $2,705,624.93

Other Collected Interest  [(9a)]                   $0.00         
$0.00             $0.00

Additional Deposits [(10)+(11)]              $101,580.37     
$3,684.26        $105,264.63

Servicing Fee [(1.0%/12)x(1)]               ($265,845.66)   
($9,642.07)     ($275,487.73)
Total Available Funds                       $7,379,067.61   
$267,634.57    $7,646,702.18


Payments to Certificateholders:

Principal Distributable Amount[(1)-(16)]    $5,080,107.18   
$184,252.60    $5,264,359.78

Interest Distributable Amount               $1,701,412.25    
$64,119.77    $1,765,532.02
     [(1)x(coupon/12)]
  Total Payments to Certificateholders      $6,781,519.43   
$248,372.37    $7,029,891.80

Reserve Fund payment                                $0.00         
$0.00            $0.00

Amount due Class B but paid to
  Class A (subordination)                           $0.00

Class A Interest Carryover Shortfall                $0.00

Class A Principal Carryover Shortfall               $0.00

Class B Interest Carryover Shortfall                              
$0.00

Class B Principal Carryover Shortfall                             
$0.00

Amounts Remaining in the Certificate
   Account to be paid to the Seller           $597,548.18    
$19,262.20      $616,810.38

Memo:
   Principal Difference                       ($46,121.97)   
($1,672.83)     ($47,794.80)
   Interest Difference                         $643,670.15    
$20,935.03     $664,605.18
   Total                                       $597,548.18    
$19,262.20     $616,810.38

</TABLE>
<PAGE>
                   Fleetwood Credit Receivables Corp.
                  FLEETWOOD CREDIT 1997-B GRANTOR TRUST

                         Servicer's Certificate
                     For the Month of December, 1997

<TABLE>
<S>                                                      <C>      
  <C>
Determination of the Servicer Letter of Credit Amount

     Number of Contracts - End of Month                   (45)    
          N/A

     Original number of contracts                         (46)    
          N/A

     Percent of Original Contracts remaining
          [((45)/(46))x100]                               (47)    
          N/A

     Original Servicer Letter of Credit Amount            (48)    
   $      N/A

     Revised Servicer Letter of Credit Amount
          [Lessor of [(48)x(47) or the Beginning
          Pool Balance (1)]                               (49)    
   $      N/A

     Prior Month Servicer Letter of Credit Amount
          [Previous Month (49)]                           (50)    
   $      N/A

     Servicer Letter of Credit Fee                        (51)    
   $      N/A

Yield Supplement Amount

     Receivables with coupon rates below 7.90%
          Principal Outstanding                           (52)    
   $      N/A

          Number of receivables                           (53)    
          N/A

          Interest on the Receivables at their APR        (54)    
   $      N/A

          Interest due on the Receivables at the
              Pass-Through Rate                           (55)    
   $      N/A

          Yield Supplement Amount [(54)-(55)]             (56)    
   $      N/A

Defaulted Receivables

     Amount of principal and accrued interest due from
          Obligors on Defaulted Receivables
               Principal                                  (A1)$   
153,059.43    
               Interest                                   (A2)    
  1,683.89
               Expense                                    (A3)    
    460.00

                       Total                              (A) $   
155,203.32

          Less:   Liquidation Proceeds                    (B) $   
105,264.63

     Realized Loss  [(A1)+(A2)-(B)]                       (C) $   
 49,478.69

     Cumulative Losses  (Including Expenses)              (D) $   
114,032.76

     Cumulative Loss Percentage  [(D)/$350,000,000.00]            
      0.03%
          (Less than 1.5% ?)
/TABLE
<PAGE>
                          Fleetwood Credit Receivables Corp.
                        FLEETWOOD CREDIT 1997-B GRANTOR TRUST
                               Servicer's Certificate
                          For the Month of December, 1997

<TABLE>
<S>                                                     <C>   
<C> 
Reconciliation of Reserve Fund


    Beginning Reserve Fund Balance                        (57) $  
 4,733,009.60

        Plus:  Excess Amounts from Seller                (57a)    
   616,810.38
        Plus:  Investment Earnings                       (57b)    
    24,686.59
        Less:  Reserve Fund Payments                      (58)    
         0.00
        Plus: Negative Carry Investment Earnings         (58b)    
         0.00
                    Subtotal Reserve Fund                      $  
 5,374,506.57
        Plus:  Beginning Negative Carry Balance          (58a)    
         0.00
        Less:  Payment from Negative Carry               (58c)    
         0.00

        Ending Negative Carry Balance                    (58d)    
         0.00

    Reserve Fund Prior to Payments to Seller              (59) $  
 5,374,506.57

    Required Reserve Fund Balance:
        (Lesser of 1 or 2)

    (1) Greater of:  $3,500,000 or 1.75% of the Ending Pool
Balance
        (Class A and Class B Certificate Balances), but not
greater
        than the Ending Pool Balance  (unless the Cumulative Loss
         Percentage exceeds 1.5%), or (2);

    (2) (18% - Subordination Fraction) x the Ending Pool Balance  
           NA

    Required Amount                                       (60) $  
 5,693,116.12

    Amount of Excess Reserve released  [(59)-(60)]        (61) $  
         0.00 
        (No Release to be made during Pre-funding period)


    Ending Reserve Fund Balance to be invested(including   (62) $ 
 5,374,506.57
         Negative Carry Balance)


    Reserve Fund Balance as a Percent
            of the Ending Pool Balance                     (63)   
        1.65%

    Interest Income on Reserve Fund for December, 1997
          from The Chase Manhattan Bank                    (64) $ 
    24,686.59

    Interest Income on Negative Carry Balance for          (65) $ 
         0.00
          December, 1997 from The Chase Manhattan Bank
/TABLE
<PAGE>
                            Fleetwood Credit Receivables Corp.
                          FLEETWOOD CREDIT 1997-B GRANTOR TRUST
                                  Servicer's Certificate
                              For the Month of December, 1997


<TABLE>
<S>                                                           
<C>
Reconciliation of Net Payment to the Trustee

Available Funds                                                 $ 
 7,922,189.91
   Servicing Fees                                                 
($275,487.73)
Total Available Funds                                           $ 
 7,646,702.18

Total payments to Class A                                       $ 
 6,781,519.43
Total payments to Class B                                       $ 
   248,372.37

Reserve Fund:
    Excess from Seller [(57a)]                                  $ 
   616,810.38
    Reserve Fund Payments [(58)]                                $ 
         0.00
Gross payment to the Trustee                                    $ 
 7,646,702.18

Amounts Held by Trustee:
    Less: Amount released from Reserve Fund
          in excess of $3,500,000 (Net of Reserve Fund payment) $ 
         0.00
          or 1.75% of the Ending Pool Balance (Net of Reserve
          Fund Payment) 
    
    Less:  Balance of Prefunded Account payable
                 to Certificateholders                            
         0.00

           Less:  Amount paid from Negative Carry
                         Balance [(58c)]                          
         0.00
           Less:  Amount paid from Pre-Funded
                         Amount Earnings [(72)]                   
         0.00
           Total Other Collected Interest      (9a)               
         0.00

Total Amount Held by Trustee                                    
$          0.00

Net payment to the Trustee                                      
$ 7,646,702.18


Reconciliation of Pre-Funding Account

Beginning Pre-Funded Amount                    (70)               
         0.00 
        [Prior Month (74)]

    Less:  Amount applied to the purchase of
                 Subsequent Receivables        (71)               
         0.00
    Plus:  Earnings on Pre-Funded Amount       (72)               
         0.00
    Less:  Payment of Earnings                 (73)               
         0.00

Ending Pre-Funding Amount                      (74)               
         0.00

Account Activity
       Number of Accounts - Beginning of Month                    
       13,820
            Less:  Account Paid Off / Repurchased                 
          140

            Plus:  Accounts in Collateral Addition                
            0

      Number of Accounts - End of Month                           
       13,680

Non-Accrual Accounts - End of Month
      Number of Non-Accrual Accounts                              
           11

      Aggregate Principal Balance Outstanding                     
  $351,727.74
</TABLE>
                       Fleetwood Credit Receivables Corp.
                     FLEETWOOD CREDIT 1997-B GRANTOR TRUST
                             Servicer's Certificate
                        For the Month of December, 1997

<TABLE>
<CAPTION>
Delinquent Accounts
   Period of Delinquency        Units       Amount   Percent of
Pool
<S>                            <C>    <C>            <C>
   30 - 59 days                    37  $801,978.93            
0.25%
   60 - 89 days                     6    63,168.56            
0.02%
   90 days or more                  4    62,155.77            
0.02%
        Total                      47  $927,303.26            
0.29% (A)

   Repossession Inventory          11  $351,727.74           
0.108% (B)
</TABLE>
<TABLE>
<CAPTION>
Delinquency Percentage
                                                           
Quarter
                                  OCT      NOV      DEC     
Total (Avg)
<S>                            <C>       <C>      <C>       <C>  
   90 days or more  (000)       $  0.0    $ 0.0    $62.2    
$20.7

   Repossession Inventory (000) $259.9    $221.3   $351.7   
$277.6

   Total                        $259.9    $221.3   $413.9   
$298.4(A)

   Ending Pool Balance (mils)   $336.4    $330.6   $325.3   
$330.8(B)

   Delinquency Percentage (A)/(B)                           
0.09%
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Analysis
                                                           
Quarter
                                  OCT      NOV      DEC     
Total
<S>                            <C>       <C>      <C>       <C>
Realized Losses/(Recoveries)(X)
 [(A1+(A2)-(B)]  (000)          $ 25.2    $ 38.9   $49.5    
$113.6(Sum)

Beginning Pool Balance(mils)(Y) $343.9    $336.4   $330.6   
$337.0(Avg)

Realized Loss Percentage
 (Less than 1.5%?)  [((X)/(Y))*4]                           
0.13%

Realized Losses Since Inception                              $
113,572.76
  (less than $5,250,000 ?)
Change in Realized Losses                                    $
49,478.69
</TABLE>
<TABLE>
<S>                                                            
<C>
Proceeds from Insurance and Dealer Repurchases

   Proceeds received during the month from
        physical damage insurance                                
$0.00

   Proceeds received during the month from Dealer
        repurchase obligations relating to Defaulted Receivables 
$0.00
</TABLE>


<PAGE>
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.

<TABLE>
<CAPTION>
                                         Fees and Compensation
Pool Realized
               Interest      Principal   Paid to Servicer     
Losses on
                                                              
Distribution
                                                              
Date
- ------------------------------------------------------------------------------
<S>           <C>           <C>         <C>                   <C>
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 
</TABLE>



THE CHASE MANHATTAN BANK
as Trustee and Paying Agent


<PAGE>
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.

<TABLE>
<CAPTION>
                                         Fees and Compensation
Pool Realized
               Interest      Principal   Paid to Servicer     
Losses on
                                                              
Distribution
                                                              
Date
- ------------------------------------------------------------------------------
<S>           <C>           <C>         <C>                   <C>
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 
</TABLE>



THE CHASE MANHATTAN BANK
as Trustee and Paying Agent<PAGE>

<PAGE>
EXHIBIT 99



To the Board of Directors of
Associates First Capital Corporation and
The Chase Manhattan Bank as Trustee:

We have audited, in accordance with generally accepted auditing
standards, the
consolidated balance sheet of Associates First Capital
Corporation as of 
December 31, 1997, and the related consolidated statements of
earnings, changes 
in stockholders' equity and cash flows for the year then ended,
have issued our
report thereon dated January 20, 1998.

In connection with our audit, nothing came to our attention that
caused us to
believe that there were any exceptions or errors in the records
relating to
receivables serviced for others by Fleetwood Credit Corp.
("Fleetwood) as
Servicer under the Pooling and Servicing Agreement dated as of 
September 1, 1997, among Fleetwood, as Servicer, Fleetwood Credit 
Receivables Corp., as Seller, and The Chase Manhattan Bank, as
Trustee, 
and the Fleetwood Credit Grantor Trust Standard Terms and
Conditions of 
Agreement (Senior/Subordinated) effective September 1, 1997,
incorporated 
by reference therein (collectively, the "Agreement"), insofar as
such 
exceptions or errors related to accounting matters. 
However, our audit was not directed primarily toward obtaining 
knowledge of such exceptions or errors.

We are independent with respect to the Associates First Capital
Corporation and
Fleetwood under Rule 101 of the AICPA's Code of Professional
Conduct and its
interpretations.

This report, issued pursuant to Section 13.11 of the Agreement,
is intended
solely for the information and use of the Board of Directors and
management of
Associates First Capital Corporation and The Chase Manhattan Bank
and should not
be used for any other purpose.




Dallas, Texas
January 20, 1998

                        /s/ Coopers & Lybrand L.L.P.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission