Exhibit 99.2

Fleetwood Enterprises, Inc.

CONSOLIDATED  STATEMENTS OF OPERATIONS (CONDENSED)

(Unaudited)

(Amounts in thousands, except per share data)

	14 Weeks Ended			13 Weeks Ended
	July 31, 2005			July 25, 2004
Net Sales:
RV Group	$	423,202		$	485,703
Housing Group	204,331			195,687
Supply Group	13,730			14,060
Intercompany sales	(24,788		)	(36,021		)
	616,475			659,429
Cost of products sold	516,412			538,173
Gross profit	100,063			121,256
Operating expenses	96,626			98,767
Other, net	4,330			(26		)
	100,956			98,741
Operating income (loss)	(893		)	22,515
Other income (expense):
Investment income	1,005			487
Interest expense	(7,399		)	(6,916		)
Other, net	—			(2,724		)
	(6,394		)	(9,153		)
Income (loss) from continuing operations before income taxes	(7,287		)	13,362
Provision for income taxes	(10,126		)	(910		)
Income (loss) from continuing operations	(17,413		)	12,452
Discontinued operations	(12,144		)	(6,900		)
Net income (loss)	$	(29,557	)	$	5,552

	Basic			Diluted			Basic			Diluted
Earnings (loss) per common share:
Income (loss) from continuing operations	$	(0.31	)	$	(0.31	)	$	0.23		$	0.21
Loss from discontinued operations	(0.22		)	(0.22		)	(0.13		)	(0.10		)
Net income (loss) per common share	$	(0.53	)	$	(0.53	)	$	0.10		$	0.11
Weighted average common shares	56,136			56,136			54,670			64,286

Fleetwood Enterprises, Inc.

CONSOLIDATED BALANCE SHEETS (CONDENSED)

(Unaudited)

(Amounts in thousands)

	July 31, 2005			April 24, 2005			July 25, 2004
ASSETS
Current assets:
Cash	$	2,077		$	6,761		$	11,551
Marketable investments - available for sale	49,402			38,715			48,301
Receivables	186,234			164,609			203,031
Inventories	188,303			233,591			208,336
Deferred taxes, net	46,404			56,904			56,904
Assets of discontinued operations	145,511			145,784			150,031
Other current assets	25,947			23,974			19,839
Total current assets	643,878			670,338			697,993
Property, plant and equipment, net	230,832			232,125			235,022
Deferred taxes, net	17,859			17,859			17,859
Cash value of Company-owned life insurance, net	37,061			36,946			48,533
Goodwill	6,316			6,316			6,316
Other assets	47,363			46,663			49,998
Total assets	$	983,309		$	1,010,247		$	1,055,721
LIABILITIES & SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	72,191		$	75,551		$	90,460
Employee compensation & benefits	71,665			77,924			74,142
Product warranty reserve	64,686			65,143			57,059
Other short-term borrowings	13,044			56,661			1,556
Accrued interest	54,666			52,446			39,502
Liabilities of discontinued operations	81,025			84,702			41,045
Other current liabilities	115,363			82,290			61,618
Total current liabilities	472,640			494,717			365,382
Deferred compensation and retirement benefits	39,133			38,771			50,205
Insurance reserves	35,328			32,215			32,614
Long-term debt	128,156			108,946			109,310
Convertible subordinated debentures	210,142			210,142			210,142
Total liabilities	885,399			884,791			767,653
Commitments and contingencies
Shareholders’ equity:
Common stock
Additional paid-in-capital	56,352			56,043			55,386
Accumulated deficit	426,279			424,782			421,202
Accumulated other comprehensive loss	(386,353		)	(356,796		)	(188,669		)
Total shareholders’ equity	1,632			1,427			149
Total liabilities and shareholders’ equity	97,910			125,456			288,068
	$	983,309		$	1,010,247		$	1,055,721

Fleetwood Enterprises, Inc.

BUSINESS SEGMENT AND UNIT SHIPMENT INFORMATION

(Unaudited)

(Amounts in thousands, except unit data)

	14 Weeks Ended			13 Weeks Ended
	July 31, 2005			July 25, 2004
OPERATING REVENUES:
RV Group	$	423,202		$	485,703
Housing Group	204,331			195,687
Supply Group	13,730			14,060
Intercompany sales	(24,788		)	(36,021		)
	$	616,475		$	659,429
OPERATING INCOME (LOSS):
RV Group	$	(5,081	)	$	15,568
Housing Group	5,020			6,063
Supply Group	1,721			1,027
Corporate and other	(2,553		)	(143		)
	$	(893	)	$	22,515
UNITS SOLD:
Manufactured housing -
Factory shipments	5,858			6,064
Recreational vehicles -
Motor homes	2,967			3,245
Travel trailers	6,612			8,542
Folding trailers	2,446			2,720
	12,025			14,507
Less intercompany	(651		)	(956		)
Total shipments from continuing operations	17,232			19,615
Retail housing sales	1,089			1,186
Total Company shipments	18,321			20,801

Fleetwood Enterprises, Inc.

SUPPLEMENTAL OPERATING DATA

Quarter Ended July 31, 2005

(Unaudited)

(Dollars in thousands, except price per unit)

				Recreational Vehicle Group
	Housing Group			Motor Homes			Travel Trailers			Folding Trailers			Total			Supply Group			Other			Company Total
Operating revenues	$	204,331		$	297,790		$	104,835		$	20,577		$	423,202		$	13,730	(A)	$	(24,788	)(B)	$	616,475
Units sold	5,858			2,967			6,612			2,446			12,025
Single-sections	1,429
Multi-sections	4,429
Pre-owned
Class As				2,088
Class Cs				879
Conventional trailers							5,225
Fifth-wheel trailers							1,387
Average selling price per unit	$	34,881		$	100,367		$	15,855		$	8,413		NM
Gross profit percent	23.1		%	12.8		%	6.0		%	13.7		%	11.2		%	17.9		%	NM			16.2		%
Operating income (loss)	$	5,020		$	5,185		$	(8,711	)	$	(1,555	)	$	(5,081	)	$	1,721		$	(2,553	)	$	(893	)
Operating margin	2.5		%	1.7		%	(8.3		)%	(7.6		)%	(1.2		)%	12.5		%	NM			(0.1		)%
Depreciation	$	1,710		$	1,102		$	484		$	333		$	1,919		$	324		$	1,641		$	5,594
Capital expenditures (est.)	$	639		$	2,212		$	585		$	238		$	3,035		$	100		$	582		$	4,356

(A)	Excludes $40.0 million of intercompany sales.
(B)	Represents the elimination of intercompany sales by the Housing Group to the retail housing business.
NM	Not meaningful.

Fleetwood Enterprises, Inc.

SUPPLEMENTAL OPERATIONAL DATA

Quarter Ended July 31, 2005

(Unaudited)

(Dollars in thousands)

				Recreational Vehicle Group
	Housing Group			Motor Homes			Travel Trailers			Folding Trailers			Total		Supply Group
Number of facilities (A)	21			3			8			1			12		3
Capacity utilization (B)	60		%	73		%	60		%	39		%	NM		NM
Number of independent distribution points	1,308			268			609			497			NM		NM
Backlog units	1,457			944			2,150			407			3,501		NM
Sales value (C)	$	50,822		$	94,747		$	34,089		$	3,424		$	132,260	NM
Dealer inventories (units)				4,153			15,567			5,705			NM		NM
Independent	6,728
Retail	1,603

(A)	Number of active facilities at the end of the year.
(B)	Based on the production at the end of the period.
(C)	The number of units in the backlog multiplied by the average selling price.
NM	Not meaningful.