September 23, 2002
Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, D.C. 20549
Re: Form 8-K
Distribution Financial Services RV/Marine Trust 2001-1
Registration No. 333-56303-04
On behalf of Distribution Financial Services RV/Marine Trust 2001-1
("Registrant"), a Trust which was originated by Deutsche Recreational Asset
Funding Corporation, a Nevada corporation, 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
Commission File Number: 333-56303-04
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934.
September 15, 2002
(Date of earliest event reporting)
DISTRIBUTION FINANCIAL SERVICES RV/MARINE TRUST 2001-1
(Exact name of registrant)
State of Organization - New York
I.R.S. Employer Identification Number: 91-1904587
Principal Executive Offices
c/o Wells Fargo Bank Minnesota, N.A.
Sixth and Marquette - N9311-161MAC
Minneapolis, Minnesota 55479
Telephone Number: 612-316-1816
Item 5. Other Events.
A copy of the Monthly Payment Date Statement to Noteholders, as required by the
Transfer and Servicing Agreement, is being filed as Exhibit 1 to this current
report on Form 8-K.
Item 7.(c). Exhibits.
Exhibit
Number Document Description
EX-1 Distribution Financial Services RV/Marine Trust 2001-1
September 15, 2002 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.
DISTRIBUTION FINANCIAL SERVICES RV/MARINE TRUST 2001-1
By: Wells Fargo Bank Minnesota, N.A.
Not in its individual capacity but solely as Owner Trustee
By: /s/ Melissa Philibert
Title: Corporate Trust Officer
Date: September 23, 2002
EX-1
DEUTSCHE FINANCIAL SERVICES CORPORATION - - RV/MARINE TRUST 2001-1
Accounting Date: 10-Sep-02
Determination Date: 13-Sep-02
Monthly Payment Date: 16-Sep-02
Collection Period Ending: 31-Aug-02
I. COLLECTION ACCOUNT SUMMARY
Principal and Interest Payments Received (including Prepayments) 12,232,809.49
Net Liquidation Proceeds (including Rebates/Insurance Amounts) 104,989.62
Current Monthly Interest Shortfall/Excess -8,721.95
Recoup of Collection Expenses 638.00
Amount of Withdrawal, if any, from Reserve Account 0.00
Purchase Amounts for Repurchased Receivables 0.00
12,329,715.16
II. SIMPLE INTEREST EXCESS OR SHORTFALLS
Amount of Interest Payments Due During the Collection Period for Receivables 3,199,569.78
Amount of Interest Payments Received During the Collection Period 3,208,291.73
for Receivables
Amount of Current Month Simple Interest Excess/Shortfall -8,721.95
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 1,340,542.33
Deposits to Reserve Account (only if Reserve Account is less than the Reserve Account Required Amount) 0.00
Reserve Account Withdrawls(to the extent that there are Interest or Principal payment shortfalls) 0.00
Reserve Account Investment Earnings 1,955.13
Withdrawals from Reserve Account due to Servicer (to the extent that the Required Reserve Account 0.00
Amount has been met)
Amount in Reserve Account as of Determination Date (excluding amount to be paid on next Payment Date) 1,340,542.33
Total Ending Reserve Balance 1,342,497.46
IV. COLLECTIONS ON RECEIVABLES
a)
Interest Payments Received 3208291.73
Scheduled Principal Payments Received 2,127,421.72
Principal Prepayments Received 6,897,096.04
Total Interest and Principal Payments Received 12,232,809.49
b)
Gross Recovery Proceeds of Liquidated Receivables (including Rebates/Insurance) 117603.07
minus Reasonable Expenses 12,613.45
Net Liquidation Proceeds 104,989.62
Amount Allocable to Interest 0.00
Amount Allocable to Principal 104,989.62
c)
Amount Allocable to Interest 0
Amount Allocable to Principal 0.00
12337799.11
V. CALCULATION OF SERVICING AND TRUSTEE FEES
422,184,589.88
multiplied by Servicer Fee Rate 0.75%
divided by Months per Year 0
263,865.37
VI. POOL BALANCE AND PORTFOLIO PERFORMANCE
a)
Initial Pool Balance 529,467,226.64
Pool Balance as of Preceding Accounting Date 422,184,589.88
Pool Balance as of the Current Accounting Date 412,837,725.81
Age of Pool in Months 10
a.2)
Aggregate Note Balance as of Preceding Accounting Date 423,556,770.91
Aggregate Note Balance as of Current Accounting Date 413,259,516.28
b)
Current Month Number of Loans Principal Balance Percentage
30-59 Days Delinquent 61 2,524,515.50 0.612%
60-89 Days Delinquent 17 1,011,644.66 0.245%
90-119 Days Delinquent 11 259,639.22 0.063%
120+ Days Delinquent 0 0.00 0.000%
Defaults for Current Period 11 322,346.31 0.078%
Cumulative Defaults 75 2,432,954.86 0.460%
Cumulative Recoveries 940,048.28 0.178%
Current Month Realized Losses 217,356.69
Current Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.051%
Preceding Realized Losses 97,585.37
Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.023%
Second Preceding Realized Losses 243,027.42
Second Preceding Month Realized Losses as Percentage of Initial Pool Balance (Annualized) 0.058%
Cumulative Realized Losses 1,492,906.58
Cumulative Realized Losses as Percentage of Initial Pool Balance 0.282%
VII.DISTRIBUTIONS OF THE TOTAL DISTRIBUTABLE AMOUNT
0.77972291
0.76148796
a) 263,865.37
0.00
b)
Class A-1 164,163.41
Class A-2 182,250.00
Class A-3 355,500.00
Class A-4 448,875.00
Class A-5 373,205.42
Class B 106,255.75
Class C 52,993.50
Class D 85,352.08
Noteholders' Monthly
Beginning Principal Distributable Ending
Balance Amount Balance
Class A-1 69,856,770.91 10,297,254.63 59,559,516.28
Class A-2 54,000,000.00 0.00 54,000,000.00
Class A-3 90,000,000.00 0.00 90,000,000.00
Class A-4 95,000,000.00 0.00 95,000,000.00
Class A-5 72,350,000.00 0.00 72,350,000.00
Class B 19,830,000.00 0.00 19,830,000.00
Class C 9,270,000.00 0.00 9,270,000.00
Class D 13,250,000.00 0.00 13,250,000.00
c) 0.00
VIIIPOOL STATISTICS
9.10%
168
TOTAL DISTRIBUTION AMOUNT (Serv Fee+Note Int+Note Prin+Reserve Deposit) 12,329,715.16
TOTAL WIRE TO HSBC 12,329,715.16
Amount Due To Servicer 0.00