Distribution Financial Services RV Trust 1999-3
September 15, 1999 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
Beginning Pool Balance $368,198,879.20
Beginning Pool Factor 0.98309314
Distribution Allocable to Principal on Notes
Prior Current
Class Principal Payment $1000 of orig.prin.bal. Principal Payment $1000 of orig.prin.bal.
A-1 $0.00 0.0000000 $5,950,628.89 199.4646500
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 Payment $1000 of orig.prin.bal. Interest Payment $1000 of orig.prin.bal.
A-1 5.32% $0.00 0.0000000 $104,265.46 3.4949710
A-2 5.97% $0.00 0.0000000 $499,161.65 4.9750000
A-3 6.43% $0.00 0.0000000 $259,718.42 5.3583330
A-4 6.65% $0.00 0.0000000 $479,952.67 5.5416670
A-5 6.76% $0.00 0.0000000 $211,728.83 5.6333330
A-6 6.88% $0.00 0.0000000 $314,456.13 5.7333333
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 Bal Pool Factor Ending Balance Pool Factor
A-1 29,833,000.00 1.0000000 $17,550,226.86 588.2823337
A-2 100,334,000.00 1.0000000 $100,334,000.00 1.0000000
A-3 48,470,000.00 1.0000000 $48,470,000.00 1.0000000
A-4 86,608,000.00 1.0000000 $86,608,000.00 1.0000000
A-5 37,585,000.00 1.0000000 $37,585,000.00 1.0000000
A-6 54,847,000.00 1.0000000 $54,847,000.00 1.0000000
B 9,363,000.00 1.0000000 $9,363,000.00 1.0000000
C 7,491,000.00 1.0000000 $7,491,000.00 1.0000000
Servicing Fee $153,416.20
Servicing Fee Per $1,000 of Orig.Note 0.4096222
Realized Losses $0.00
Reserve Account Balance $4,055,632.28
Payments Received with Respect to Receivables
During Most Recently Ended Collection Period $8,656,941.96
Interest Payments Received $2,706,313.07
Scheduled Principal Payments Received $2,011,915.88
Principal Prepayments Received $3,938,713.01
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 $362,248,250.31
Ending Pool Factor 0.96720492