Exhibit A
Distribution Financial Services RV Trust 1999-1
May 17, 1999 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
Beginning Pool Balance $977,710,752.66
Beginning Pool Factor 0.97770743
Distribution Allocable to Principal on Notes
Prior Current
Class Prin.Pymt. $1000 of orig.prin.bal. Prin.Pymt. $1000 of orig.prin.bal.
A-1 $22,292,650.30 197.7297952 $23,352,512.75 207.1304893
A-2 $0.00 0.0000000 $0.00 0.0000000
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% $435,814.33 3.8655556 $399,589.54 3.5442514
A-2 5.38% $918,079.52 4.0350000 $1,020,088.35 4.4833333
A-3 5.70% $846,441.45 4.2750000 $940,490.50 4.7500000
A-4 5.84% $843,771.96 4.3800000 $937,524.40 4.8666667
A-5 5.97% $715,155.26 4.4775000 $794,616.95 4.9750000
A-6 6.02% $290,612.49 4.5150000 $322,902.77 5.0166667
B 6.36% $119,250.00 4.7700000 $132,500.00 5.3000000
C 7.23% $108,450.00 5.4225000 $120,500.00 6.0250000
Note Balance After Giving Effect to Principal Distribution
Class Beginning Bal. Pool Factor Ending Bal. Pool Factor
A-1 90,450,349.70 0.8022702 $67,097,836.95 0.5951397
A-2 227,529,000.00 1.0000000 $227,529,000.00 1.0000000
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 $407,379.48
Servicing Fee Per $1,000 of Orig.Note 0.4073795
Realized Losses $0.00
Reserve Account Balance $9,693,761.01
Payments Received with Respect to Receivables During
Most Recently Ended Collection Period $30,533,799.71
Interest Payments Received $7,181,286.96
Scheduled Principal Payments Received $5,600,346.88
Principal Prepayments Received $17,752,165.87
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 $0.00
purchased in related Collection Period
Ending Pool Balance $954,358,239.91
Ending Pool Factor 0.95435499