Distribution Financial Services MarineTrust 1999-2
October 16, 2000 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement

                                      
Beginning Pool Balance                   403,514,857.48
Beginning Pool Factor                        1.00000000

Distribution Allocable to Principal on Notes


Class             Prior Prin. Pmts.    $1000 orig.prin.bal.     Current Prin.Pmts.       $1000 orig.prin.bal.
                                                                                   
  A-1                    $0.00                0.0000000             $6,675,843.03              31.6243784
  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


Class Rate          Prior Int.Pmt.       $1000 orig.prin.bal.       Current Int.Pmts.    $1000 orig.prin.bal.
                                                                                  
  A-1                    5.50%                    $0.00                 0.0000000             $275,640.90                1.3057485
  A-2                    5.98%                    $0.00                 0.0000000             $276,908.88                4.9833333
  A-3                    6.20%                    $0.00                 0.0000000             $558,666.50                5.1666667
  A-4                    6.48%                    $0.00                 0.0000000             $357,517.80                5.4000000
  A-5                  6.6656%                    $0.00                 0.0000000             $299,946.45                5.5546668
    B                    6.93%                    $0.00                 0.0000000             $190,575.00                5.7750000
    C                    7.61%                    $0.00                 0.0000000             $139,516.67                6.3416668


Note Balance After Giving Effect to Principal Distribution



      Class              Beginning Balance           Pool Factor                Ending Balance         Pool Factor
                                                                                           
      A-1                     60,139,833.53            1.0000000                 $53,463,990.50         253.2662105
      A-2                     55,567,000.00            1.0000000                 $55,567,000.00           1.0000000
      A-3                     108,129,000.00           1.0000000                 108,129,000.00           1.0000000
      A-4                     66,207,000.00            1.0000000                  66,207,000.00           1.0000000
      A-5                     53,999,000.00            1.0000000                  53,999,000.00           1.0000000
      B                       33,000,000.00            1.0000000                  33,000,000.00           1.0000000
      C                       22,000,000.00            1.0000000                  22,000,000.00           1.0000000

                                                                                                     
Servicing Fee                                                                                              $168,131.19
Servicing Fee Per $1,000 of Orig.Note                                                                        0.3056931

Realized Losses                                                                                          $193,010.11

Reserve Account Balance                                                                                 $21,118,537.83

Payments Rec. with Respect to Receivables During Most Recently Ended Collection Period                   $8,724,861.41
Interest Payments Received                                                                               $2,758,533.32
Scheduled Principal Payments Received                                                                    $1,694,940.81
Principal Prepayments Received                                                                           $4,271,387.28

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 Rec. that were purchased in related Collection Period                     $0.00

Ending Pool Balance                                                                                      $397,334,990.57
Ending Pool Factor                                                                                       0.72242711