8-K 1 drafco8k.txt DRAFCO 8K APRIL 2005 May 20, 2005 Securities and Exchange Commission 450 Fifth Street, N.W. Judiciary Plaza Washington, D.C. 20549 Re: Form 8-K ETCF Asset Funding Corporation, formerly DEUTSCHE RECREATIONAL ASSET FUNDING CORPORATION, Registration No. 333-56303 On behalf of ETCF ASSET FUNDING CORPORATION, a NEVADA CORPORATION ("Registrant"), I am transmitting herewith for filing, pursuant to the requirements of the SECURITIES AND EXCHANGE COMMISSION'S ELECTRONIC DATA GATHERING, ANALYSIS AND RETRIEVAL SYSTEM, FORM 8-K. Please send either confirmation or suspense notification to e-mail address: Marlyn.abraham@etrade.com at your earliest convenience. Sincerely, /s/ Matt Pechulis SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. May 16, 2005 (Date of earliest event reported) ETCF ASSET FUNDING CORPORATION (Exact name of registrant as specified in its charter) Nevada 333-56303 91-1904587 (State or other jurisdiction (Commission (IRS Employer of incorporation) File Number) identification No.) 101 Convention Center Drive STE 850 Las Vegas, Nevada 89109 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (702) 385-1668 Item 8.01. Other Events. Copies of the monthly payment date statements to noteholders, as required by the Transfer and Servicing Agreement are being filed as Exhibits 1, 2, 3 & 4 of this current report on Form 8-K. Item 9.01. (c). Exhibits.

Exhibit Number Document Description ------- -------------------- EX-1 ~~E*TRADE~~Distribution Financial Services RV ~~AND~~Trust ~~MARINE~~1999-1 ~~TRUST~~May ~~2004~~16, 2005 Payment Date Statement to Noteholders Per Section 5.08 of the Transfer and Servicing Agreement EX-2 Distribution Financial Services Marine Trust 1999-2 May 16, 2005 Payment Date Statement to Noteholders Per Section 5.08 of the Transfer and Servicing Agreement EX-3 Distribution Financial Services RV Trust 1999-3 May 16, 2005 Payment Date Statement to Noteholders Per Section 5.08 of the Transfer and Servicing Agreement EX-4 Distribution Financial Services RV/Marine Trust 2001-1 May 0916, 2005 Payment Date Statement to Noteholders Per Section 5.08 of the Transfer and Servicing Agreement

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the Undersigned hereunto duly authorized. ETCF ASSET FUNDING CORPORATION (Registrant) Date: May 20, 2005 Name: /s/ Matt Pechulis Title: Vice President & Assistant Secretary EX-1 DISTRIBUTION FINANCIAL SERVICES RV TRUST 1999-1 ~~Accounting Date: 10-May-05 Determination Date: 13-May-05 Monthly Payment Date: 16-May-05 Collection Period Ending: 30-Apr-05~~

I. COLLECTION ACCOUNT SUMMARY Total Available Funds --------------------- Principal and Interest Payments Received (including Prepayments) 4,321,829.30 Net Liquidation Proceeds (including Rebates/Insurance Amounts) 65,897.05 Current Monthly Interest Shortfall/Excess 20,920.86 Recoup of Collection Expenses -8,263.87 Amount of Withdrawal, if any, from Reserve Account 0.00 Purchase Amounts for Repurchased Receivables 0.00 TOTAL AVAILABLE FUNDS 4,400,383.34

II. SIMPLE INTEREST EXCESS OR SHORTFALLS Amount of Interest Payments Due During the Collection Period for Receivables 882,229.24 Amount of Interest Payments Received During the Collection Period for Receivables 861,308.38 Amount of Current Month Simple Interest Excess/Shortfall 20,920.86

III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS Specified Reserve Account Balance (2% of the preceding Collection Period Pool Balance, not less than .75% of the Initial Pool Balance and not more than the outstanding principal balance of the Notes) 7,500,025.52 Beginning Reserve Account Balance 7,182,987.58 Deposits to Reserve Account (only if Reserve Account is less than the Specified Reserve Account Balance) 32,044.51 Withdrawals from Reserve Account (to the extent that there are shortfalls on payments of Interest or Principal) 0.00 Reserve Account Investment Earnings 15,526.97 Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account Balance and over-collateralization amounts have been met) 0.00 Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 7,182,987.58 Total Ending Reserve Balance 7,230,559.06

IV. COLLECTIONS ON RECEIVABLES a) Interest and Principal Payments Received ----------------------------------------- Interest Payments Received 861,308.38 Scheduled Principal Payments Received 1,191,633.93 Principal Prepayments Received 2,268,886.99 Total Interest and Principal Payments Received 4,321,829.30 b) Liquidation Proceeds --------------------- Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 73,792.01 minus Reasonable Expenses 7,894.96 Net Liquidation Proceeds 65,897.05 Amount Allocable to Interest 0.00 Amount Allocable to Principal 65,897.05 c) Purchase Amount - Loans Repurchased from Trust ----------------------------------------------- Amount Allocable to Interest 0.00 Amount Allocable to Principal 0.00 TOTAL COLLECTED FUNDS 4,387,726.35

V. CALCULATION OF SERVICING AND TRUSTEE FEES Pool Balance of Receivables as of the First Day of Collection Period 123,789,653.42 multiplied by Servicer Fee Rate 0.50% divided by Months per Year 12 SERVICING FEE AMOUNT 51,579.02 TRUSTEE FEE AMOUNT (CONSTANT MONTHLY FIGURE) 1,041.67

VI. POOL BALANCE AND PORTFOLIO PERFORMANCE a) Pool Balance ------------ Initial Pool Balance 1,000,003,402.96 Pool Balance as of Preceding Accounting Date 123,789,653.42 Pool Balance as of the Current Accounting Date 120,138,867.10 Age of Pool in Months 74 a.2)Aggregate Note Balance ----------------------- Aggregate Note Balance as of Preceding Accounting Date 122,551,756.89 Aggregate Note Balance as of Current Accounting Date 118,937,478.43 b) Default and Delinquency Performance (includes Repossessions and Bankruptcies) -------------------------------------------------------------------------------

Current Month Number of Loans Principal Balance Percentage --------------- ---------------- ----------------- ---------- 30-59 Days Delinquent 535 ~~109~~961,~~172~~371.5224 0.~~038~~800% 60-89 Days Delinquent 410 ~~130~~247,~~423~~834.7435 0.~~045~~206% 90-119 Days Delinquent 110 25259,~~939~~853.4272 0.~~009~~216% 120+ Days Delinquent 0 0.00 0.000% Defaults for Current Period 29 21190,~~779,92~~265.40 0.~~008~~158% Cumulative Defaults 41,324 52,~~947~~199,44679.58 05.~~017~~220% Cumulative Recoveries 1821,~~044~~821,804.5376 02.~~006~~182% Current Period Realized Losses ------------------------------ Current Month Realized Losses 21190,~~779~~265.9240 Current Month Realized Losses as Percentage of Initial Pool Balance 0.~~007~~019% Preceding Realized Losses 31599,~~167~~362.5258 Preceding Month Realized Losses as Percentage of Initial Pool Balance 0.~~010~~060% Second Preceding Realized Losses 0264,003.0095 Second Preceding Month Realized Losses as Percentage of Initial Pool Balance 0.~~000~~026% Cumulative Realized Losses 3430,~~902~~377,874.9182 Cumulative Realized Losses as Percentage of Initial Pool Balance 03.~~011~~038%

VII.DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT Total Pool Factor 0.1201389 Note Pool Factor 0.1189375 a) Monthly Servicing Fee and any unpaid servicing fee from prior Monthly Payment Dates 112,558.46 Servicer Reimbursements for Mistaken Deposits or Posting of Checks Returned for Insufficient Funds (not Otherwise Reimbursed to Servicer) 0.00 b) Noteholders' Monthly Interest Distributable Amount --------------------------------------------------- Class A-1 0.00 Class A-2 0.00 Class A-3 0.00 Class A-4 0.00 Class A-5 65,599.14 Class A-6 322,902.77 Class B 132,500.00 Class C 120,500.00 Noteholders' Monthly Principal Distributable Amount --------------------------------------------------

Noteholders' Monthly Beginning Principal Distributable Ending Balance Amount Balance ---------- ------------------------ --------- Class A-1 ~~42,061,795~~0.4400 ~~4,778,117~~0.5600 ~~37,283,677~~0.8500 Class A-2 ~~66,200,000~~0.00 0.00 ~~66,200,000~~0.00 Class A-3 ~~75,900,000~~0.00 0.00 ~~75,900,000~~0.00 Class A-4 ~~32,500,000~~0.00 0.00 ~~32,500,000~~0.00 Class A-5 3413,~~572~~185,~~000~~756.0089 03,614,278.0046 349,~~572~~571,~~000~~478.0043 Class BA-6 1064,~~042~~366,000.00 0.00 1064,~~042~~366,000.00 Class CB 925,~~270~~000,000.00 0.00 925,~~270~~000,000.00 Class DC 1020,~~815~~000,000.00 0.00 1020,~~815~~000,000.00 ~~Class~~c) ERecaptured 6Principal from Overcollateralization 36,~~952,000~~507.0086 ~~0.00~~Excess 6Spread Received -4,~~952,000~~463.0035

VIII. POOL STATISTICS Weighted Average Coupon (WAC) 8.89% Weighted Average Remaining Maturity (WAM) 103 TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Reserve Deposit-Reserve Overfunded Withdrawal) 4,400,383.34 Plus: Trustee Fee 1,041.67 Less: Reserve Withdrawal 0.00 TOTAL WIRE TO CHASE 4,401,425.01 Amount Due To Servicer (Excess Spread+Recoup of O/C-Reserve Deposit+Reserve Overfunded Withdrawal-Reserve Withdrawal) 0.00

EX-2 DISTRIBUTION FINANCIAL SERVICES MARINE TRUST 1999-2 ~~Accounting Date: 10-May-05 Determination Date: 13-May-05 Monthly Payment Date: 16-May-05 Collection Period Ending: 30-Apr-05~~

I. COLLECTION ACCOUNT SUMMARY Total Available Funds ---------------------- Principal and Interest Payments Received (including Prepayments) 2,789,538.67 Net Liquidation Proceeds (including Rebates/Insurance Amounts) 272,051.82 Current Monthly Interest Shortfall/Excess -8,778.47 Recoup of Collection Expenses -2,564.78 Amount of Withdrawal, (to the extent that there are shortfalls on payments of Interest or Principal), from Reserve Account 0.00 Purchase Amounts for Repurchased Receivables 0.00 TOTAL AVAILABLE FUNDS 3,050,247.24

II. SIMPLE INTEREST EXCESS OR SHORTFALLS Amount of Interest Payments Due During the Collection Period for Receivables 503,309.50 Amount of Interest Payments Received During the Collection Period for Receivables 512,087.97 Amount of Current Month Simple Interest Excess/Shortfall -8,778.47

III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS Specified Reserve Account Balance (4% of the preceding Collection Period Pool Balance, not less than 2% of the Initial Pool Balance and not more than the outstanding principal balance of the Notes) 11,000,002.18 Beginning Reserve Account Balance 10,622,425.23 Deposits to Reserve Account (only if Reserve Account is less than the Specified Reserve Account Balance) 206,082.21 Withdrawals from Reserve Account (to the extent that there are shortfalls on payments of Interest or Principal) 0.00 Reserve Account Investment Earnings 22,847.15 Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account Balance 0.00 and over-collateralization amounts have been met) Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 10,622,425.23 Total Ending Reserve Balance 10,851,324.59

IV. COLLECTIONS ON RECEIVABLES a) Interest and Principal Payments Received ---------------------------------------- Interest Payments Received 512,087.97 Scheduled Principal Payments Received 681,628.19 Principal Prepayments Received 1,595,822.51 Total Interest and Principal Payments Received 2,789,538.67 b) Liquidation Proceeds --------------------- Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 309,481.51 minus Reasonable Expenses 37,429.69 Net Liquidation Proceeds 272,051.82 Amount Allocable to Interest 0.00 Amount Allocable to Principal 272,051.82 c) Purchase Amount - Loans Repurchased from Trust ---------------------------------------------- Amount Allocable to Interest 0.00 Amount Allocable to Principal 0.00 TOTAL COLLECTED FUNDS 3,061,590.49

V. CALCULATION OF SERVICING AND TRUSTEE FEES Pool Balance of Receivables as of the First Day of Collection Period 75,812,967.44 multiplied by Servicer Fee Rate 0.50% divided by Months per Year 12 SERVICING FEE AMOUNT 31,588.74 TRUSTEE FEE AMOUNT (CONSTANT MONTHLY FIGURE) 1,041.67

VI. POOL BALANCE AND PORTFOLIO PERFORMANCE a) Pool Balance ------------ Initial Pool Balance 550,000,109.03 Pool Balance as of Preceding Accounting Date 75,812,967.44 Pool Balance as of the Current Accounting Date 73,408,248.04 Age of Pool in Months 72 a.2) Aggregate Note Balance ------------------------ Aggregate Note Balance as of Preceding Accounting Date 74,296,708.09 Aggregate Note Balance as of Current Accounting Date 71,940,083.08 b) Default and Delinquency Performance (includes Repossessions and Bankruptcies) -----------------------------------------------------------------------------

VII. DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT Total Pool Factor 0.1334695 Note Pool Factor 0.1308002 a) Monthly Servicing Fee and any unpaid servicing fee from prior Monthly Payment Dates 50,261.57 Servicer Reimbursements for Mistaken Deposits or Posting of Checks Returned for Insufficient Funds (not Otherwise Reimbursed to Servicer) 0.00 b) Noteholders' Monthly Interest Distributable Amount -------------------------------------------------- Class A-1 0.00 Class A-2 0.00 Class A-3 0.00 Class A-4 0.00 Class A-5 107,186.78 Class B 190,575.00 Class C 139,516.67 Noteholders' Monthly Principal Distributable Amount ---------------------------------------------------

VIII. POOL STATISTICS Weighted Average Coupon (WAC) 8.27% Weighted Average Remaining Maturity (WAM) 123 TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Reserve Deposit) 3,050,247.24 Plus: Trustee Fee 1,041.67 Less: Reserve Overfunded Withdrawal 0.00 TOTAL WIRE TO CHASE 3,051,288.91 Amount Due To Servicer (Excess Spread+Recoup of O/C-Reserve Deposit+Reserve Overfunded Withdrawal) 0.00

EX-3 DISTRIBUTION FINANCIAL SERVICES RV TRUST 1999-3 ~~Accounting Date: 10-May-05 Determination Date: 13-May-05 Monthly Payment Date: 16-May-05 Collection Period Ending: 30-Apr-05~~

I. COLLECTION ACCOUNT SUMMARY Total Available Funds ---------------------- Principal and Interest Payments Received (including Prepayments) 2,400,375.84 Net Liquidation Proceeds (including Rebates/Insurance Amounts) 8,611.99 Current Monthly Interest Shortfall/Excess 12,463.86 Recoup of Collection Expenses -6,358.42 Amount of Withdrawal, if any, from Reserve Account 0.00 Purchase Amounts for Repurchased Receivables 0.00 TOTAL AVAILABLE FUNDS 2,415,093.27

II. SIMPLE INTEREST EXCESS OR SHORTFALLS Amount of Interest Payments Due During the Collection Period for Receivables 482,967.82 Amount of Interest Payments Received During the Collection Period for Receivables 470,503.96 Amount of Current Month Simple Interest Excess/Shortfall 12,463.86

III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS Specified Reserve Account Balance (2% of the preceding Collection Period Pool Balance, not less than .75% of the Initial Pool Balance and not more than the outstanding principal balance of the Notes) 2,808,982.68 Beginning Reserve Account Balance 2,808,982.68 Deposits to Reserve Account (only if Reserve Account is less than the Specified Reserve Account Balance) 23,243.48 Withdrawals from Reserve Account (to the extent that there are shortfalls on payments of Interest or Principal) -23,243.48 Reserve Account Investment Earnings 6,064.81 Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account Balance and over-collateralization amounts have been met) -6,064.81 Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 2,808,982.68 Total Ending Reserve Balance 2,808,982.68

IV. COLLECTIONS ON RECEIVABLES a) Interest and Principal Payments Received ------------------------------------------ Interest Payments Received 470,503.96 Scheduled Principal Payments Received 501,944.16 Principal Prepayments Received 1,427,927.72 Total Interest and Principal Payments Received 2,400,375.84 b) Liquidation Proceeds -------------------- Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 10,072.30 minus Reasonable Expenses 1,460.31 Net Liquidation Proceeds 8,611.99 Amount Allocable to Interest 0.00 Amount Allocable to Principal 8,611.99 c) Purchase Amount - Loans Repurchased from Trust ---------------------------------------------- Amount Allocable to Interest 0.00 Amount Allocable to Principal 0.00 TOTAL COLLECTED FUNDS 2,408,987.83

V. CALCULATION OF SERVICING AND TRUSTEE FEES Pool Balance of Receivables as of the First Day of Collection Period 67,342,109.20 multiplied by Servicer Fee Rate 0.50% divided by Months per Year 12 SERVICING FEE AMOUNT 28,059.21 TRUSTEE FEE AMOUNT (CONSTANT MONTHLY FIGURE) 708.33

VI. POOL BALANCE AND PORTFOLIO PERFORMANCE a) Pool Balance ------------- Initial Pool Balance 374,531,023.45 Pool Balance as of Preceding Accounting Date 67,342,109.20 Pool Balance as of the Current Accounting Date 65,349,380.07 Age of Pool in Months 70 a.2) Aggregate Note Balance ----------------------- Aggregate Note Balance as of Preceding Accounting Date 66,668,688.11 Aggregate Note Balance as of Current Accounting Date 64,695,886.27 b) Default and Delinquency Performance (including Repossessions and Bankruptcies) ------------------------------------------------------------------------------

VII. DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT Total Pool Factor 0.1744832 Note Pool Factor 0.1727384 a) Monthly Servicing Fee and any unpaid servicing fee from prior Monthly Payment Dates 28,059.21 Servicer Reimbursements for Mistaken Deposits or Posting of Checks Returned for Insufficient Funds (not Otherwise Reimbursed to Servicer) 0.00 b) Noteholders' Monthly Interest Distributable Amount --------------------------------------------------- Class A-1 0.00 Class A-2 0.00 Class A-3 0.00 Class A-4 0.00 Class A-5 0.00 Class A-6 285,604.21 Class B 55,943.93 Class C 49,440.60 Noteholders' Monthly Principal Distributable Amount ---------------------------------------------------

VIII. POOL STATISTICS Weighted Average Coupon (WAC) 8.92% Weighted Average Remaining Maturity (WAM) 113 TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Reserve Deposit) 2,391,849.79 Plus: Trustee Fee 708.33 Less: Reserve Overfunded Withdrawal 0.00 TOTAL WIRE TO CHASE 2,392,558.12 Amount Due To Servicer (Excess Spread+Recoup of O/C-Reserve Deposit+Reserve Overfunded Withdrawal) 23,243.48

EX-4 DISTRIBUTION FINANCIAL SERVICES RV/MARINE TRUST 2001-1 ~~Accounting Date: 10-May-05 Determination Date: 13-May-05 Monthly Payment Date: 16-May-05 Collection Period Ending: 30-Apr-05~~

I. COLLECTION ACCOUNT SUMMARY Total Available Funds ----------------------- Principal and Interest Payments Received (including Prepayments) 5,085,602.53 Net Liquidation Proceeds (including Rebates/Insurance Amounts) 300,041.08 Current Monthly Interest Shortfall/Excess 25,438.80 Recoup of Collection Expenses -17,776.13 Amount of Withdrawal, if any, from Reserve Account 183,119.89 Purchase Amounts for Repurchased Receivables 0.00 TOTAL AVAILABLE FUNDS 5,576,426.17

II. SIMPLE INTEREST EXCESS OR SHORTFALLS Amount of Interest Payments Due During the Collection Period for Receivables 1,009,942.85 Amount of Interest Payments Received During the Collection Period for Receivables 984,504.05 Amount of Current Month Simple Interest Excess/Shortfall 25,438.80

III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS Reserve Account Required Amount (not more than the outstanding principal balance of the Notes) 3,971,004.00 Beginning Reserve Account Balance 2,677,532.54 Deposits to Reserve Account (only if Reserve Account is less than the Specified Reserve Account Balance) 0.00 Withdrawals from Reserve Account (to the extent that there are shortfalls on payments of Interest or Principal) -183,119.89 Reserve Account Investment Earnings 5,894.53 Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account Balance 0.00 has been met) Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 2,570,173.03 Total Ending Reserve Balance 2,500,307.18

IV. COLLECTIONS ON RECEIVABLES a) Interest and Principal Payments Received ------------------------------------------ Interest Payments Received 984,504.05 Scheduled Principal Payments Received 873,501.82 Principal Prepayments Received 3,227,596.66 Total Interest and Principal Payments Received 5,085,602.53 b) Liquidation Proceeds ---------------------- Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 331,803.12 minus Reasonable Expenses 31,762.04 Net Liquidation Proceeds 300,041.08 Amount Allocable to Interest 0.00 Amount Allocable to Principal 300,041.08 c) Purchase Amount - Loans Repurchased from Trust ------------------------------------------------ Amount Allocable to Interest 0.00 Amount Allocable to Principal 0.00 TOTAL COLLECTED FUNDS 5,385,643.61

V. CALCULATION OF SERVICING AND TRUSTEE FEES Pool Balance of Receivables as of the First Day of Collection Period 139,077,540.84 multiplied by Servicer Fee Rate 0.75% divided by Months per Year 12 SERVICING FEE AMOUNT 86,923.46

VI. POOL BALANCE AND PORTFOLIO PERFORMANCE a) Pool Balance -------------- Initial Pool Balance 529,467,226.64 Pool Balance as of Preceding Accounting Date 139,077,540.84 Pool Balance as of the Current Accounting Date 134,321,028.76 Age of Pool in Months 42 a.2) Aggregate Note Balance ----------------------- Aggregate Note Balance as of Preceding Accounting Date 139,077,540.84 Aggregate Note Balance as of Current Accounting Date 134,321,028.76 b) Default and Delinquency Performance (includes Repossessions and Bankruptcies) -----------------------------------------------------------------------------

VII. DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT Total Pool Factor 0.2475051 Note Pool Factor 0.2475051 a) Monthly Servicing Fee and any unpaid servicing fee from prior Monthly Payment Dates 86,923.46 Servicer Reimbursements for Mistaken Deposits or Posting of Checks Returned for Insufficient Funds (not Otherwise Reimbursed by Servicer) 0.00 b) Noteholders' Monthly Interest Distributable Amount --------------------------------------------------- Class A-1 0.00 Class A-2 0.00 Class A-3 0.00 Class A-4 115,183.88 Class A-5 373,205.42 Class B 106,255.75 Class C 52,993.50 Class D 85,352.08 Noteholders' Monthly Principal Distributable Amount -----------------------------------------------------

VIII. POOL STATISTICS Weighted Average Coupon (WAC) 9.23% Weighted Average Remaining Maturity (WAM) 133.19 TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Reserve Deposit-Reserve Overfunded Deposit) 5,576,426.17 Less: Reserve Withdrawal -183,119.89 TOTAL WIRE TO HSBC 5,393,306.28 Amount Due To Servicer (Excess Spread-Reserve Deposit+Reserve Overfunded Withdrawal) 0.00

Filing Compare · DEUTSCHE RECREATIONAL ASSET FUNDING CORP