Exhibit A
Distribution Financial Services RV Trust 1999-1
February 15, 2000 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
Beginning Pool Balance $806,606,182.06
Beginning Pool Factor 1.00000000
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 $0.00 0.0000000 $14,213,519.81 561.6130549
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.bal.
A-1 4.97% $0.00 0.0000000 $0.00 0.0000000
A-2 5.38% $0.00 0.0000000 $636,618.93 2.7979683
A-3 5.70% $0.00 0.0000000 $940,490.50 4.7500000
A-4 5.84% $0.00 0.0000000 $937,524.40 4.8666667
A-5 5.97% $0.00 0.0000000 $794,616.95 4.9750000
A-6 6.02% $0.00 0.0000000 $322,902.77 5.0166667
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 0.0000000 $0.00 0.0000000
A-2 $141,996,788.09 1.0000000 $127,783,268.28 561.6131055
A-3 $197,998,000.00 1.0000000 $197,998,000.00 1.0000000
A-4 $192,642,000.00 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 $336,085.91
Servicing Fee Per $1,000 of Orig.Note 0.3360859
Realized Losses $403,614.12
Reserve Account Balance $17,437,740.90
Payments Received with Respect to Receivables During Most
Recently Ended Collection Period $18,232,866.47
Interest Payments Received $5,998,319.51
Scheduled Principal Payments Received $4,492,637.10
Principal Prepayments Received $7,741,909.86
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 $793,892,789.74
Ending Pool Factor 0.79389009