Distribution Financial Services RV Trust 1999-3
April 17,, 2000 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
Beginning Pool Balance 328,224,586.00
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 $6,536,379.45 65.1462062
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 5.32% $0.00 0.0000000 $0.00 0.0000000
A-2 5.97% $0.00 0.0000000 $416,944.47 4.1555651
A-3 6.43% $0.00 0.0000000 $259,718.42 5.3583334
A-4 6.65% $0.00 0.0000000 $479,952.67 5.5416667
A-5 6.76% $0.00 0.0000000 $211,728.83 5.6333330
A-6 6.88% $0.00 0.0000000 $314,456.13 5.7333330
B 7.17% $0.00 0.0000000 $55,943.93 5.9750000
C 7.92% $0.00 0.0000000 $49,440.60 6.6000000
Note Balance After Giving Effect to Principal Distribution
Class Beginning Balance Pool Factor Ending Balanc Pool Factor
A-1 0.00 0.0000000 $0.00 0.0000000
A-2 95,328,779.42 1.0000000 $77,271,555.13 770.1432728
A-3 48,470,000.00 1.0000000 $197,998,000.00 1.0000000
A-4 86,608,000.00 1.0000000 $192,642,000.00 1.0000000
A-5 37,585,000.00 1.0000000 $159,722,000.00 1.0000000
A-6 54,847,000.00 1.0000000 $64,366,000.00 1.0000000
B 9,363,000.00 1.0000000 $25,000,000.00 1.0000000
C 7,491,000.00 1.0000000 $20,000,000.00 1.0000000
Servicing Fee $136,760.24
Servicing Fee Per $1,000 of Orig.Note 0.3651507
Realized Losses $286,090.91
Reserve Account Balance $6,596,343.17
Payments Received with Respect to Receivables During Most
Recently Ended Collection Period $8,311,067.87
Interest Payments Received $2,536,381.71
Scheduled Principal Payments Received $2,231,681.32
Principal Prepayments Received $3,543,004.84
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 $322,163,808.93
Ending Pool Factor 0.86017923