November 19, 2001
Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, D.C. 20549
Re: Form 8-K Deutsche Recreational Asset Funding Corporation
Registration No. 333-56303
On behalf of Deutsche Recreational 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
Pat.o-malley@db.com at your earliest convenience.
Sincerely,
/s/ Richard C. Goldman
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
November 15, 2001
(Date of earliest event reported)
DEUTSCHE RECREATIONAL 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.)
655 Maryville Centre Drive
St. Louis, Missouri 63141
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (314) 523-3000
Item 5. 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 and 3
of this current report on Form 8-K.
Item 7.(c). Exhibits.
Exhibit
Number Document Description
EX-1 Distribution Financial Services RV Trust 1999-1
November 15, 2001 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
EX-2 Distribution Financial Services Marine Trust 1999-2
November 15, 2001 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
EX-3 Distribution Financial Services RV Trust 1999-3
November 15, 2001 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.
DEUTSCHE RECREATIONAL ASSET FUNDING CORPORATION
(Registrant)
Date: November 19, 2001
By: /s/ Richard C. Goldman
Title: Vice President
EX-1
DEUTSCHE FINANCIAL SERVICES CORPORATION - - RV TRUST 1999-1
Accounting Date: 09-Nov-01
Determination Date: 14-Nov-01
Monthly Payment Date: 15-Nov-01
Collection Period Ending: 31-Oct-01
I. COLLECTION ACCOUNT SUMMARY
Principal and Interest Payments Received (including Prepayments) 19,374,538.53
Net Liquidation Proceeds (including Rebates/Insurance Amounts) 378,132.22
Current Monthly Interest Shortfall/Excess -104,023.52
Recoup of Collection Expenses -4,903.62
Amount of Withdrawal, if any, from Reserve Account 0.00
Purchase Amounts for Repurchased Receivables 0.00
19,643,743.61
II. SIMPLE INTEREST EXCESS OR SHORTFALLS
Amount of Interest Payments Due During the Collection Period for Receivables 3,856,073.46
Amount of Interest Payments Received During the Collection Period 3,960,096.98
for Receivables
Amount of Current Month Simple Interest Excess/Shortfall -104,023.52
III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS
Specified Reserve Account Balance(2% of the preceding Collection Period Pool Balance, not less than 10,239,284.98
.75% of the Initial Pool Balance and not more than the outstanding principal balance of the Notes)
Beginning Reserve Account Balance 10,559,825.49
Deposits to Reserve Account(only if Reserve Account is less than Specified Reserve Account Balance) 0.00
Reserve Account Withdrawls(to the extent that there are Interest or Principal payment shortfalls) 0.00
Reserve Account Investment Earnings 22,533.63
Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account -343,074.14
Balance and over-collateralization amounts has been met)
Amount in Reserve Account as of Determination Date(excluding amount to be paid on next Payment Date) 10,559,825.49
Total Ending Reserve Balance 10,239,284.98
IV. COLLECTIONS ON RECEIVABLES
a)
Interest Payments Received 3,960,096.98
Scheduled Principal Payments Received 4,012,190.92
Principal Prepayments Received 11,402,250.63
Total Interest and Principal Payments Received 19,374,538.53
b)
Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 402,114.10
minus Reasonable Expenses 23,981.88
Net Liquidation Proceeds 378,132.22
Amount Allocable to Interest 0.00
Amount Allocable to Principal 378,132.22
c)
Amount Allocable to Interest 0.00
Amount Allocable to Principal 0.00
19,752,670.75
V. CALCULATION OF SERVICING AND TRUSTEE FEES
527,991,274.61
multiplied by Servicer Fee Rate 0.50%
divided by Months per Year 12
219,996.36
1,041.67
VI. POOL BALANCE AND PORTFOLIO PERFORMANCE
a)
Initial Pool Balance 1,000,003,402.96
Pool Balance as of Preceding Accounting Date 527,991,274.61
Pool Balance as of the Current Accounting Date 511,964,248.85
Age of Pool in Months 32
a.2)
Aggregate Note Balance as of Preceding Accounting Date 522,711,361.86
Aggregate Note Balance as of Current Accounting Date 506,844,606.36
b)
Current Month Number of Loans Principal Balance Percentage
30-59 Days Delinquent 105 3,302,563.04 0.645%
60-89 Days Delinquent 48 1,926,779.76 0.376%
90-119 Days Delinquent 26 1,557,683.79 0.304%
120+ Days Delinquent 0 0.00 0.000%
Current Period Defaults 27 612,584.21 0.120%
Cumulative Defaults 612 22,259,472.11 4.348%
Current Month Realized Losses 565,687.77
Current Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.057%
Preceding Realized Losses 1,065,554.15
Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.107%
Second Preceding Realized Losses 775,844.21
Second Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.078%
Cumulative Realized Losses 19,682,831.94
Cumulative Realized Losses as Percentage of Initial Pool Balance 1.968%
VII.DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT
0.51196251
0.50684461
a) 219,996.36
0.00
b)
Class A-1 0.00
Class A-2 0.00
Class A-3 289,661.47
Class A-4 937,524.40
Class A-5 794,616.95
Class A-6 322,902.77
Class B 132,500.00
Class C 120,500.00
Noteholders'
Beginning Monthly Principal Ending
Balance Distributable Amount Balance
Class A-1 0.00 0.00 0.00
Class A-2 0.00 0.00 0.00
Class A-3 60,981,361.86 15,866,755.50 45,114,606.36
Class A-4 192,642,000.00 0.00 192,642,000.00
Class A-5 159,722,000.00 0.00 159,722,000.00
Class A-6 64,366,000.00 0.00 64,366,000.00
Class B 25,000,000.00 0.00 25,000,000.00
Class C 20,000,000.00 0.00 20,000,000.00
c) 160,270.26
799,015.90
VIIIPOOL STATISTICS
8.81%
139
TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Recaptured Principal+Reserve Deposit) 18,684,457.45
Plus: Trustee Fee 1,041.67
TOTAL WIRE TO CHASE 18,685,499.12
Amount Due To Servicer (Excess Spread and Recoup of O/C) 959,286.16
EX-2
DEUTSCHE FINANCIAL SERVICES CORPORATION - - MARINE TRUST 1999-2
Accounting Date: 09-Nov-01
Determination Date: 14-Nov-01
Monthly Payment Date: 15-Nov-01
Collection Period Ending: 31-Oct-01
I. COLLECTION ACCOUNT SUMMARY
Principal and Interest Payments Received (including Prepayments) 7,352,877.96
Net Liquidation Proceeds (including Rebates/Insurance Amounts) 209,975.98
Current Monthly Interest Shortfall/Excess -87,003.14
Recoup of Collection Expenses -4,715.35
Amount of Withdrawal, if any, from Reserve Account 0.00
Purchase Amounts for Repurchased Receivables 0.00
7,471,135.45
II. SIMPLE INTEREST EXCESS OR SHORTFALLS
Amount of Interest Payments Due During the Collection Period for Receivables 2,106,274.74
Amount of Interest Payments Received During the Collection Period 2,193,277.88
for Receivables
Amount of Current Month Simple Interest Excess/Shortfall -87,003.14
III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS
Specified Reserve Account Balance (4% of the preceding Collection Period Pool Balance, not less than 2% 11,939,453.97
of the Initial Pool Balance and not more than the outstanding principal balance of the Notes)
Beginning Reserve Account Balance 12,164,287.59
Deposits to Reserve Account(only if Reserve Account is less than Specified Reserve Account Balance) 0.00
Reserve Account Withdrawls(to the extent that there are Interest or Principal payment shortfalls) 0.00
Reserve Account Investment Earnings 24,476.01
Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account -249,309.63
Balance and over-collateralization amounts has been met)
Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 12,164,287.59
Total Ending Reserve Balance 11,939,453.97
IV. COLLECTIONS ON RECEIVABLES
a)
Interest Payments Received 2,193,277.88
Scheduled Principal Payments Received 1,819,104.16
Principal Prepayments Received 3,340,495.92
Total Interest and Principal Payments Received 7,352,877.96
b)
Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 249,912.78
minus Reasonable Expenses 39,936.80
Net Liquidation Proceeds 209,975.98
Amount Allocable to Interest 0.00
Amount Allocable to Principal 209,975.98
c)
Amount Allocable to Interest 0.00
Amount Allocable to Principal 0.00
7,562,853.94
V. CALCULATION OF SERVICING AND TRUSTEE FEES
304,107,189.66
multiplied by Servicer Fee Rate 0.50%
divided by Months per Year 12
126,711.33
1,041.67
VI. POOL BALANCE AND PORTFOLIO PERFORMANCE
a)
Initial Pool Balance 550,000,109.03
Pool Balance as of Preceding Accounting Date 304,107,189.66
Pool Balance as of the Current Accounting Date 298,486,349.30
Age of Pool in Months 30
a.2)
Aggregate Note Balance as of Preceding Accounting Date 298,025,045.87
Aggregate Note Balance as of Current Accounting Date 292,516,622.31
b)
Current Month Number of Loans Principal Balance Percentage
30-59 Days Delinquent 54 2,295,119.94 0.769%
60-89 Days Delinquent 15 552,425.64 0.185%
90-119 Days Delinquent 12 756,838.90 0.254%
120+ Days Delinquent 0 0.00 0.000%
Current Period Defaults 9 461,240.28 0.155%
Cumulative Defaults 195 8,757,358.43 2.934%
Current Month Realized Losses 311,955.59
Current Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.057%
Preceding Realized Losses 469,256.61
Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.085%
Second Preceding Realized Losses 414,795.95
Second Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.075%
Cumulative Realized Losses 8,351,110.64
Cumulative Realized Losses as Percentage of Initial Pool Balance 1.518%
VII.DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT
0.54270235
0.53184840
a) 126,711.33
0.00
b)
Class A-1 0.00
Class A-2 73,205.40
Class A-3 558,666.50
Class A-4 357,517.80
Class A-5 299,946.45
Class B 190,575.00
Class C 139,516.67
Noteholders'
Beginning Monthly Principal Ending
Balance Distributable Amount Balance
Class A-1 0.00 0.00 0.00
Class A-2 14,690,045.87 5,508,423.56 9,181,622.31
Class A-3 108,129,000.00 0.00 108,129,000.00
Class A-4 66,207,000.00 0.00 66,207,000.00
Class A-5 53,999,000.00 0.00 53,999,000.00
Class B 33,000,000.00 0.00 33,000,000.00
Class C 22,000,000.00 0.00 22,000,000.00
c) 112,416.80
104,155.94
VIIIPOOL STATISTICS
8.25%
163
TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Recaptured Principal+Reserve Deposit) 7,254,562.71
Plus: Trustee Fee 1,041.67
TOTAL WIRE TO CHASE 7,255,604.38
Amount Due To Servicer (Excess Spread and Recoup of O/C) 216,572.74
EX-3
DEUTSCHE FINANCIAL SERVICES CORPORATION - - RV TRUST 1999-3
Accounting Date: 09-Nov-01
Determination Date: 14-Nov-01
Monthly Payment Date: 15-Nov-01
Collection Period Ending: 31-Oct-01
I. COLLECTION ACCOUNT SUMMARY
Principal and Interest Payments Received (including Prepayments) 6,089,499.39
Net Liquidation Proceeds (including Rebates/Insurance Amounts) 45,751.72
Current Monthly Interest Shortfall/Excess -71,315.31
Recoup of Collection Expenses -5,557.41
Amount of Withdrawal, if any, from Reserve Account 0.00
Purchase Amounts for Repurchased Receivables 0.00
6,058,378.39
II. SIMPLE INTEREST EXCESS OR SHORTFALLS
Amount of Interest Payments Due During the Collection Period for Receivables 1,723,625.90
Amount of Interest Payments Received During the Collection Period 1,794,941.21
for Receivables
Amount of Current Month Simple Interest Excess/Shortfall -71,315.31
III.CALCULATION OF RESERVE ACCOUNT DEPOSIT/WITHDRAWALS
Specified Reserve Account Balance(2% of the preceding Collection Period Pool Balance, not less than 4,556,947.06
.75% of the Initial Pool Balance and not more than the outstanding principal balance of the Notes)
Beginning Reserve Account Balance 4,648,283.89
Deposits to Reserve Account(only if Reserve Account is less than Specified Reserve Account Balance) 0.00
Reserve Account Withdrawls(to the extent that there are Interest or Principal payment shortfalls) 0.00
Reserve Account Investment Earnings 9,844.93
Withdrawals from Reserve Account due to Servicer (to the extent that the Specified Reserve Account -101,181.76
Balance and over-collateralization amounts has been met)
Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 4,648,283.89
Total Ending Reserve Balance 4,556,947.06
IV. COLLECTIONS ON RECEIVABLES
a)
Interest Payments Received 1,794,941.21
Scheduled Principal Payments Received 1,688,432.85
Principal Prepayments Received 2,606,125.33
Total Interest and Principal Payments Received 6,089,499.39
b)
Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 50,091.72
minus Reasonable Expenses 4,340.00
Net Liquidation Proceeds 45,751.72
Amount Allocable to Interest 0.00
Amount Allocable to Principal 45,751.72
c)
Amount Allocable to Interest 0.00
Amount Allocable to Principal 0.00
6,135,251.11
V. CALCULATION OF SERVICING AND TRUSTEE FEES
232,414,194.25
multiplied by Servicer Fee Rate 0.50%
divided by Months per Year 12
96,839.25
708.33
VI. POOL BALANCE AND PORTFOLIO PERFORMANCE
a)
Initial Pool Balance 374,531,023.45
Pool Balance as of Preceding Accounting Date 232,414,194.25
Pool Balance as of the Current Accounting Date 227,847,352.76
Age of Pool in Months 28
a.2)
Aggregate Note Balance as of Preceding Accounting Date 230,090,052.31
Aggregate Note Balance as of Current Accounting Date 225,568,879.23
b)
Current Month Number of Loans Principal Balance Percentage
30-59 Days Delinquent 49 1,206,837.87 0.530%
60-89 Days Delinquent 19 667,497.24 0.293%
90-119 Days Delinquent 15 580,078.20 0.255%
120+ Days Delinquent 0 0.00 0.000%
Current Period Defaults 10 272,283.31 0.120%
Cumulative Defaults 199 7,032,550.22 3.087%
Current Month Realized Losses 246,669.31
Current Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.066%
Preceding Realized Losses 118,361.15
Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.032%
Second Preceding Realized Losses 382,433.52
Second Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.102%
Cumulative Realized Losses 6,658,336.64
Cumulative Realized Losses as Percentage of Initial Pool Balance 1.778%
VII.DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT
0.60835375
0.60227025
a) 96,839.25
0.00
b)
Class A-1 0.00
Class A-2 0.00
Class A-3 183,233.85
Class A-4 479,952.67
Class A-5 211,728.83
Class A-6 314,456.13
Class B 55,943.93
Class C 49,440.60
Noteholders'
Beginning Monthly Principal Ending
Balance Distributable Amount Balance
Class A-1 0.00 0.00 0.00
Class A-2 0.00 0.00 0.00
Class A-3 34,196,052.31 4,521,173.08 29,674,879.23
Class A-4 86,608,000.00 0.00 86,608,000.00
Class A-5 37,585,000.00 0.00 37,585,000.00
Class A-6 54,847,000.00 0.00 54,847,000.00
Class B 9,363,000.00 0.00 9,363,000.00
Class C 7,491,000.00 0.00 7,491,000.00
c) 45,668.41
99,941.64
VIIIPOOL STATISTICS
8.88%
147
TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Recaptured Principal+Reserve Deposit) 5,912,768.34
Plus: Trustee Fee 708.33
TOTAL WIRE TO CHASE 5,913,476.67
Amount Due To Servicer (Excess Spread and Recoup of O/C) 145,610.05