Distribution Financial Services RV Trust 1999-1
January 18, 2000 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
Beginning Pool Balance $822,708,956.14
Beginning Pool Factor 2.19663767
Distribution Allocable to Principal on Notes
Prior Current
Class Principal Pymt. $1000 orig.prin.bal. Principal Pymt. $1000 orig.prin.bal.
A-1 $0.00 0.0000000 $0.00 0.0000000
A-2 $18,542,940.08 0.0000000 $17,100,764.15 624.0821530
A-3 $0.00 0.0000000 $0.00 0.0000000
A-4 $0.00 0.0000000 $0.00 0.0000000
A-5 $0.00 0.0000000 $0.00 0.0000000
A-6 $0.00 0.0000000 $0.00 0.0000000
B $0.00 0.0000000 $0.00 0.0000000
C $0.00 0.0000000 $0.00 0.0000000
Distribution Allocable to Interest on Notes
Prior Current
Class Rate Interest Pymt. $1000 orig.prin.bal. Interest Pymt. $1000 orig.prin.ba.l
A-1 4.97% $0.00 0.0000000 $0.00 0.0000000
A-2 5.38% $0.00 0.0000000 $713,287.36 3.1349290
A-3 5.70% $0.00 0.0000000 $940,490.50 4.7500000
A-4 5.84% $0.00 0.0000000 $937,524.40 4.8666670
A-5 5.97% $0.00 0.0000000 $794,616.95 4.9750000
A-6 6.02% $0.00 0.0000000 $322,902.77 5.0166670
B 6.36% $0.00 0.0000000 $132,500.00 5.3000000
C 7.23% $0.00 0.0000000 $120,500.00 6.0250000
Note Balance After Giving Effect to Principal Distribution
Class Beginning Balance Pool Factor Ending Balance Pool Factor
A-1 0.00 1.0000000 $0.00 0.0000000
A-2 159,097,552.24 1.0000000 $141,996,788.09 624.0821530
A-3 197,998,000.00 1.0000000 $197,998,000.00 1.0000000
A-4 192,640,000.00 1.0000000 $192,642,000.00 1.0000000
A-5 159,722,000.00 1.0000000 $159,722,000.00 1.0000000
A-6 64,366,000.00 1.0000000 $64,366,000.00 1.0000000
B 25,000,000.00 1.0000000 $25,000,000.00 1.0000000
C 20,000,000.00 1.0000000 $20,000,000.00 1.0000000
Servicing Fee $342,795.40
Servicing Fee Per $1,000 of Orig.Note 0.9152658
Realized Losses $812,325.36
Reserve Account Balance $17,354,119.88
Payments Received with Respect to Receivables During Most Recently
Ended Collection Period $21,458,014.58
Interest Payments Received $6,183,895.11
Scheduled Principal Payments Received $4,213,287.00
Principal Prepayments Received $11,060,832.47
Distribution to Residual Interestholders $0.00
Noteholders' Interest Carryover Shortfall $0.00
Noteholders' Interest Carryover Shortfall Per $1,000 Note 0.0000000
Aggregate Purchase Amounts for Receivables that were purchased in
related Collection Period $0.00
Ending Pool Balance $806,606,182.06
Ending Pool Factor 2.15364317