|
|
|
|
|
|
|
|
|
|
Previous: DEUTSCHE RECREATIONAL ASSET FUNDING CORP, 8-K, EX-1, 2000-06-23 |
Next: DEUTSCHE RECREATIONAL ASSET FUNDING CORP, 8-K, EX-3, 2000-06-23 |
Distribution Financial Services MarineTrust 1999-2
June 15, 2000 Payment Date Statement to Noteholders
Per Section 5.08 of the Transfer and Servicing Agreement
<TABLE>
<S> <C>
Beginning Pool Balance 443,863,530.11
Beginning Pool Factor 1.00000000
Distribution Allocable to Principal on Notes
<CAPTION>
Prior Current
Class Prin. Pymts. $1000 orig.prin.bal. Prin. Pymt. $1000 orig.prin.bal.
<C> <C> <C> <C> <C>
A-1 $0.00 0.0000000 $13,307,339.81 63.0386826
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
<CAPTION>
Prior Current
Class Rate Interest Pymt. $1000 orig.prin.bal. Interest Pymts. $1000 orig.prin.bal.
<C> <C> <C> <C> <C> <C>
A-1 5.50% $0.00 0.0000000 $466,604.41 2.1036869
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
<CAPTION>
Class Beginning Balance Pool Factor Ending Balance Pool Factor
<S> <C> <C> <C>
A-1 101,804,597.56 1.0000000 $ 88,497,257.75 419.2235727
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
<S> <C>
Servicing Fee $184,943.14
Servicing Fee Per $1,000 of Orig.Note 0.3362603
Realized Losses $620,567.66
Reserve Account Balance $20,670,428.54
Payments Received with Respect to Receivables During Most
Recently Ended Collection Period $15,692,134.79
Interest Payments Received $3,048,730.23
Scheduled Principal Payments Received $2,448,891.78
Principal Prepayments Received $10,194,512.78
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 $430,582,387.89
Ending Pool Factor 0.78287691
</TABLE>
|
|