March 30, 2004


Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, D.C. 20549

Re:	2003 Annual Report on Form 10-K
	Distribution Financial Services Floorplan Master Trust
	Registration No. 033-70814-01
CDF Financing LLC
Registration Nos. 333-84458-01 and 333-84458-02

On behalf of CDF Financing, L.L.C., a Delaware Limited Liability Company and
Distribution Financial Services Floorplan Master Trust ("Registrants"), I am
transmitting herewith for filing,pursuant to the Securities Exchange Act of
1934, the Registrants' Annual Report on Form 10-K for the fiscal year ended
December 31, 2003.

Please send either confirmation or suspense notification to e:mail address
pat.o-malley@ge.com at your earliest convenience.

Sincerely,
Naran U. Burchinow

<PAGE>

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

Commission File Numbers 333-84458-01 AND 333-84458-02

FORM 10-K

Mark One

[X]	ANNUAL REPORT PURSUANT TO SECTION 13 OF THE SECURITIES EXCHANGE
	ACT OF 1934

For the Fiscal Year Ended December 31, 2003

OR

[ ]	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
	EXCHANGE ACT OF 1934

DISTRIBUTION FINANCIAL SERVICES FLOORPLAN MASTER TRUST
State of Organization - New York
I.R.S. Employer Identification Number - 13-7031011

AND

CDF FINANCING, LLC
State of Organization - Delaware
I.R.S. Employer Identification Number - 88-0355652

Principal Executive Offices

5595 Trillium Boulevard
Hoffman Estates, IL 60192
Telephone Number:  847-747-6800

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by a check mark whether the Registrant (1) has filed all report
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
1934 during the preceding 12 months, and (2) has been subject to such filing
requirements for the past 90 days.  Yes  X    No ___.

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of Registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  Yes  X    No ___.

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates computed by reference to the price at which the common equity
was last sold, or the average bid and asked price of such common equity, as of
the last business day of the Registrant's most recently completed second fiscal
quarter.  None.

<PAGE>

TABLE OF CONTENTS

PART		ITEM

  I		1.		Business
		2. **
		3. *		Legal Proceedings
		4. *		Submission of Matters to a Vote of Security
				Holders

 II		5. *		Market for Registrant's Common Equity and Related
				Stockholder Matters
		6. **
		7. **
		7A.**
		8. **
		9. **
		9A.***	Controls and Procedures

III 		10. **
		11. **
	  	12. **
		13. **
		14.****	Principal Accountant Fees and Services

IV		15. *		Exhibits, Financial Statements, Schedules
	and Reports	on Form 8-K

	Signatures

	Certification

				Exhibit Index

*  Item prepared in compliance with Exemption Request Letters of April 25,
1994 and June 30, 1994 as provided in the July 1, 1994 response letter from
the Office of Chief Counsel, Division of Corporate Finance, United States
Securities and Exchange Commission, addressed to Registrant as ITT Floorplan
Receivables, L.P., which name was changed to Deutsche Floorplan Receivables,
L.P. and then to CDF Floorplan Receivables, L.P.

** Omitted pursuant to Exemption Request Letters noted in previous [*]
footnotes.

*** Disclosure not required of an Asset-Backed Issuer; per Item 307 of
Regulation S-K.

**** Disclosure not required of an Asset-Backed Issuer; per Item instruction.

<PAGE>

PART I

Item 1.
Business.

CDF Financing LLC is a Delaware limited liability company in which the sole
members are General Electric Capital Services Corporation and CDF
Financing, LLC.  GE Commercial Distribution Finance Corporation, a Nevada
corporation ("GECDF"), is the servicer and a wholly owned subsidiary of General
Electric Capital Corporation.

CDF Financing LLC was organized for limited purposes, which include purchasing
of receivables from CDF Floorplan Receivables, L.P., (a Delaware limited
partnership in which CDF Floorplan Receivables Inc. is the general partner, and
GECDF is the limited partner) and its affiliates and transferring such
receivables to third parties and any activities incidental to and necessary or
convenient for the accomplishment of such purposes.  CDF Floorplan Receivables,
L.P. purchases the receivables it sells to Registrant from GECDF.

Distribution Financial Services Floorplan Master Trust (formerly Deutsche
Floorplan Receivables Master Trust, which was formerly ITT Floorplan Receivables
Master Trust)("Trust"), is a transferee of such receivables.  The Trust was
formed pursuant to a Pooling and Servicing Agreement, dated as of December 1,
1993, an amended and restated Pooling and Servicing Agreement dated as of April
1, 1994, an amendment dated as of January 24, 1996 to the Pooling and Servicing
Agreement and an amended and restated Pooling and Servicing Agreement dated as
of October 1, 1996, as amended and restated as of April 1, 2000, an amendment
dated as of December 31, 2002, and an amendment dated as of April 1, 2003 among
the Registrant as Seller, GECDF, as Servicer, and Wilmington Trust Company, as
Trustee.  The Trust assets include receivables generated from time to time in a
portfolio of revolving financing arrangements among GECDF and its affiliates
with certain dealers and manufacturers to finance their inventory and accounts
receivables.  The Trust, in turn offers from time to time certificates
representing undivided interests in the assets contained in the Trust.

As of December 31, 2003 the Trust had the following certificates outstanding
bearing the following identifications:

Floating Rate Asset Backed Certificates, Series 2000-2 Class A aggregating
     $477,500,000.00
Floating Rate Asset Backed Certificates, Series 2000-2 Class B aggregating
     $15,000,000.00
Floating Rate Asset Backed Certificates, Series 2000-2 Class C aggregating
     $7,500,000.00
Floating Rate Asset Backed Certificates, Series 2003-1 Class A aggregating
     $716,250,000.00
Floating Rate Asset Backed Certificates, Series 2003-1 Class B aggregating
     $22,500,000.00
Floating Rate Asset Backed Certificates, Series 2003-1 Class C aggregating
     $11,250,000.00
Floating Rate Asset Backed Certificates, Series 2003-2 Class A aggregating
     $955,000,000.00
Floating Rate Asset Backed Certificates, Series 2003-2 Class B aggregating
     $30,000,000.00
Floating Rate Asset Backed Certificates, Series 2003-2 Class C aggregating
     $15,000,000.00
Total Outstanding = $2,250,000,000.00
Item 3.

Legal Proceedings.*

None

Item 4.

Submission of Matters to a Vote of Security Holders.*

None

PART II

Item 5.

Market for Registrant's Common Equity and Related Stockholder Matters.*

As of August 29, 2003, according to information received from the trustee of the
Master Trust, there were (63) holders of record of Certificates issued by the
Master Trust ("Certificates").  The Seller is not aware of any market in which
the Certificates are traded.

Item 9A.

Controls and Procedures.***

Part III

Item 14.

Principal Accountant Fees and Services.****

PART IV

Item 15.

Exhibits, Financial Statement Schedules, and Reports on Form 8-K.*

(a)  Financial Statements.

 1.  Not Applicable
 2.  Not Applicable
3.	 The Registrant includes as exhibit hereto the Independent Accountants'
 Report and Management's Assertion Letter with respect to all series of
 Certificates issued and outstanding by Distribution Financial Services
 Floorplan Master Trust.

(b) Reports on Form 8-K.

The Limited Liability Company has filed reports on Form 8-K for each month
during 2003 reporting Item 5. Other Events and including therewith as an
exhibit, the Distribution Date Statement for the prior month's Collection Period
with respect to (i) the Series 2003-1 Class A, B & C Certificates, and (ii) the
Series 2003-2, Class A, B & C Certificates, all of which have been outstanding
during such reporting periods by Distribution Financial Services Floorplan
Master Trust.

In addition, under Item 5. Other Events, the LLC reported in Form 8-K, certain
specified distributions to Certificateholders made during such month.  Included
with each Form 8-K, the LLC filed as exhibits thereto copies of the
monthly Certificateholders' Statements required for such distributions.

(c) See 15(a)(3) above

(d) Not Applicable

<PAGE>

SIGNATURES

Pursuant to the requirements of Section 13 of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

CDF FINANCING, LLC

By: 	/s/ W. Steven Culp
      Controller

     	March 30, 2004

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed by the following person on behalf of the Registrant
and in the capacities and on the dates indicated.


Signature/Title							Date

/s/ W. Steven Culp						March 30, 2004
Controller

/s/ Joseph B. Thomas 						March 30, 2004
Manager
CDF Financing, L.L.C.

/s/ Cristina M. Harter						March 30, 2004
Manager
CDF Financing, L.L.C.

/s/ Kevin P. Burns						March 30, 2004
Manager
CDF Financing, L.L.C.

/s/ Stephen W. Archer						March 30, 2004
Manager
CDF Financing, L.L.C.

/s/ Timothy J. Yanoti 						March 30, 2004
Manager
CDF Financing, L.L.C.

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.

No annual report, proxy statement, form of proxy or other proxy soliciting
material has been sent to security holders during the period covered by this
report and the Registrant does not intend to furnish such materials to security
holders subsequent to the filing of this report.

<PAGE>

Certification


I, W. Steven Culp, certify that:

1.	I have reviewed this annual report on form 10-K, and all reports on Form
8-K containing distribution or servicing reports filed in respect of periods
included in the year covered by this annual report, of Distribution Financial
Services Floorplan Master Trust;

2.	Based on my knowledge, the information in these reports, taken as a whole,
does not contain any untrue statements of a material fact or omit to state a
material fact necessary to make statements made, in light of the circumstances
under which such statements were made, not misleading as of the last day of the
period covered by this annual report;

3.	Based on my knowledge, the distribution or servicing information
required to be provided to the trustee by the servicer under the pooling and
servicing, or similar, agreement, for inclusion in these reports is included
in these reports;

4.	Based on my knowledge and upon the annual compliance statement included in
the report and required to be delivered to the trustee in accordance with the
terms of the pooling and servicing, or similar, agreement, and except as
disclosed in the reports, the servicer has fulfilled its obligations under the
servicing agreement; and

5.	The reports disclose all significant deficiencies relating to the
servicer's compliance with the minimum servicing standards based upon the
report provided by an independent public accountant, after conducting a
review in compliance with the Uniform Single Attestation Program for Mortgage
Bankers or similar procedure, as set forth in the pooling and servicing, or
similar agreement, that is included in these reports.

Date:  March 30, 2004


/s/ W. Steven Culp
Controller
CDF Financing, LLC, as Seller

<PAGE>

EXHIBIT INDEX

Incorporated by reference to
Exhibit						Exhibit in Registration
Number		Title				Statement Number 033-70814

 2	Plan of acquisition, reorganization,
	arrangement, liquidation or succession		Not Applicable

 3	Articles of Incorporation and By Laws		Not Applicable

 4	Instruments defining the rights of
security holders, including indentures		Exhibits 4.1 & 4.2

 9	Voting trust agreements					Not Applicable

10	Material Contracts					Exhibit 10.1

11	Statement re computation of
	per share earnings					Not Applicable

12	Statement re computation of ratios			Not Applicable

13	Annual report of security holders,
	Form 10-Q or quarterly reports
	to security holders					None

16	Letter re change in certifying
accountant							None

18	Letter re changes in accounting
	principles							None

21	Subsidiaries of Registrant				Not Applicable

22	Published report regarding matters
	submitted to vote of security holders		None

23	Consents of experts and counsel			Not Applicable

24	Power of attorney						Not Applicable

27	Financial Data Schedule					Not Applicable

99	Additional Exhibits 					Filed Herewith
Independent Accountants' Report				EX-1
Management's Assertion Letter					EX-2
Annual Servicer's Certificate					EX-3
Series 2000-2 Aggregate Collection Data Year 2003	EX-4
Series 2003-1 Aggregate Collection Data Year 2003	EX-5
Series 2003-2 Aggregate Collection Data Year 2003	Ex-6

<PAGE>

EX-1

Independent Accountants' Report

Attestation on Management's Assertion About Compliance With the Servicing
Requirements Of the Distribution Financial Services Floorplan Master Trust
Pooling and Servicing Agreement and Series 2000-2, 2000-4, 2003-1, and
2003-2 Supplements


Distribution Financial Services Floorplan Master Trust
GE Commercial Distribution Finance, as Servicer:

We have examined the accompanying assertion made by management on GE
Commercial Distribution Finance's (GECDF) compliance, as servicer, with the
servicing requirements in Article III, Sections 3.1, 3.2, 3.4, 3.5, 3.6, and
3.9, and Article IV of the Pooling and Servicing Agreement for the
Distribution Financial Services Floorplan Master Trust dated as of
December 1, 1993, amended and restated as of April 1, 1994, amended as of
January 24, 1996, amended and restated as of October 1, 1996, and amended and
restated as of April 1, 2000 (the Agreement), and the applicable provisions
of the Series 2000-2 Supplement dated as of April 1, 2000, the Series 2000-4
Supplement dated as of July 1, 2000, the Series 2003-1 Supplement dated as of
April 1, 2003, and the Series 2003-2 Supplement dated as of April 1, 2003
(the Supplements), among Deutsche Floorplan Receivables, L.P., as seller of
the Series 2000-2 and 2000-4 Supplements and CDF Financing LLC, as seller of
the Series 2003-1 and 2003-2 Supplements; GECDF, as servicer; and Wilmington
Trust Company, as Trustee, for the year ended December 31, 2003. Management
is responsible for GECDF's compliance with the aforementioned sections of the
Agreement and the applicable provisions of the Supplements. Our
responsibility is to express an opinion on management's assertion about
GECDF's compliance based upon our examination.

Our examination was conducted in accordance with attestation standards
established by the American Institute of Certified Public Accountants and,
accordingly, included examining, on a test basis, evidence supporting GECDF's
compliance with the aforementioned sections of the Agreement and the
applicable provisions of the Supplements, and performing such other
procedures as we considered necessary in the circumstances. We believe that
our examination provides a reasonable basis for our opinion. Our examination
does not provide a legal determination on GECDF's compliance with the
specified sections of the Agreement and the applicable provisions of the
Supplements.

In our opinion, management's assertion that GECDF was in compliance with the
aforementioned sections of the Agreement and the applicable provisions of the
Supplements for the year ended December 31, 2003 is fairly stated, in all
material respects.


St. Louis, Missouri
March 19, 2004

<PAGE>

EX-2

Management's Assertion Letter

Management Report on GE Commercial Distribution Finance Compliance, as
Servicer, with the Servicing Requirements of the Distribution Financial
Services Floorplan Master Trust Pooling and Servicing Agreement and
Series 2000-2, 2000-4, 2003-1 and 2003-2 Supplements


Management of GE Commercial Distribution Finance (GECDF), as Servicer, is
responsible for compliance with the servicing requirements in Article III,
Sections 3.1, 3.2, 3.4, 3.5, 3.6 and 3.9, and Article IV of the Pooling and
Servicing Agreement for the Distribution Financial Services Floorplan
Master Trust dated as of December 1, 1993, amended and restated as of April
1, 1994, amended as of January 24, 1996, amended and restated as of October
1, 1996, and amended and restated as of April 1, 2000 (the Agreement), and
the applicable provisions of the Series 2000-2 Supplement dated as of
April 1, 2000, the Series 2000-4 Supplement dated as of July 1, 2000, the
Series 2003-1 Supplement dated as of April 1, 2003, and the Series 2003-2
Supplement dated as of April 1, 2003 (the Supplements), among Deutsche
Floorplan Receivables, L.P., as seller of the Series 2000-2 and 2000-4
Supplements and CDF Financing LLC, as seller of the Series 2003-1 and
2003-2 Supplements; GECDF as servicer; and Wilmington Trust Company, as
Trustee, for the year ended December 31, 2003.

Management has performed an evaluation of GECDF's compliance with the
aforementioned sections of the Agreement and the applicable provisions of
the Supplements for the year ended December 31, 2003.  Based upon this
evaluation, management believes that, for the year ended December 31, 2003,
GECDF, as servicer, was in compliance with the aforementioned sections of
the Agreement and the applicable provisions of the Supplements in all
material respects.


/s/ David Kaminsky
Chief Financial Officer
March 19, 2004

/s/ W. Steven Culp
Manager, Finance
March 19, 2004


<PAGE>

EX-3

ANNUAL SERVICER'S CERTIFICATE

(As required to be delivered on or before March 31 of each calendar year
pursuant to Section 3.5 of the Pooling and Servicing Agreement)

GE Commercial Distribution Finance Corporation

DISTRIBUTION FINANCIAL SERVICES
FLOORPLAN MASTER TRUST


	The undersigned, duly authorized representatives of GE Commercial
Distribution Finance Corporation ("GE CDF", formerly known as Deutsche
Financial Services Corporation), as Servicer, pursuant to the Amended and
Restated Pooling and Servicing Agreement dated as of April 1, 2000 (as
amended, amended and restated or otherwise modified from time to time, the
"Agreement"), by and among CDF Floorplan Receivables, L.P. and CDF
Financing, LLC, as sellers, GE CDF, as servicer, and Wilmington Trust
Company, as Trustee, do hereby certify that:

1.	GE CDF is, as of the date hereof, the Servicer under the Agreement.

2.	The undersigned are Servicing Officers and are duly authorized pursuant
	to the Agreement to execute and deliver this Certificate to the Trustee,
	any Agent and Enhancement Providers.

3.	A review of the activities of the Servicer during the calendar year ended
	December 31, 2003, and of its performance under the Agreement was
	conducted under our supervision.

4.	Based on such review, the Servicer has, to the best of our knowledge,
	performed in all material respects all of its obligations under the
	Agreement throughout such year and no default in the performance of
	such obligations has occurred or is continuing.

Capitalized terms used but not defined herein are used as defined in the
Agreement.

IN WITNESS WHEREOF, each of the undersigned has duly executed this
Certificate this 26th day of March, 2004.


/s/ David Kaminsky
Name:   David Kaminsky
Title:  Chief Financial Officer

/s/ W. Steven Culp
Name:   W. Steven Culp
Title:  Manager, Finance


<TABLE>

EX-4

CDF Floorplan Receivables, L.P.
Distribution Financial Services Floorplan Master Trust
Aggregate Collection Data for the Year Ended December 31, 2003
Report Date             December 31, 2003
Collection Period       For the 12 periods ended December 31, 2003
<CAPTION>
                                                                 Dealer
                                                                  Over-          Series          Series        Series       Series
                                                 Total        Concentration      2000-2          2000-2        2000-2       2000-2
                          Date                   Trust           Series           Total         Class A        Class B      Class C
<S>                      <C>               <C>            <C>            <C>            <C>            <C>            <C>
Pool Balance
1 Beginning of period
  Receivables                     12/31/02   3,238,691,813
2 Plus: Account Addition01/01/03  12/31/03     685,005,741
3 Beginning of period
  Principal
  Receivables                     12/31/02   3,923,697,554
4 Discount Factor                                0.50%
  Beginning of Period Pool
5 Balance                         01/01/03   3,923,697,554
6 Beginning of period Dealer
  Overconcentrations              01/01/03               -
  Beginning of period
7 Unconcentrated
  Pool Balance                    01/01/03   3,923,697,554

8 End of period Principal
  Receivables                     12/31/03   3,281,005,498
9 Discount Factor                                0.50%
10End of Period Pool Balance      12/31/03   3,264,600,471
11End of period Dealer
  Overconcentrations              12/31/03      24,132,018
12End of period
  Unconcentrated Pool
  Balance                         12/31/03   3,240,468,453
13Overconcentrated %              12/31/03       0.74%
14Unconcentrated %                12/31/03       99.26%

Certificates
15Beginning of
  period/closing date
  Invested Amount                 01/01/03                              -     500,000,000     477,500,000    15,000,000   7,500,000
16Allocation Percentage           01/01/03
17End of period Invested
  Amount                          12/31/03                     24,132,018     500,000,000     477,500,000    15,000,000   7,500,000
18Principal Payments    01/01/03  12/31/03
  Outstanding Principal
19Balance               01/01/03  12/31/03                     24,132,018     500,000,000     477,500,000    15,000,000   7,500,000
20Pool Factor

Excess Funding Account
21End of period balance           12/31/03               -
22Determination Date
  Deposit                         12/31/03               -
  Distribution Date
23Disbursement                    12/31/03               -
  Excess Funding Account
24Balance                         12/31/03               -

Reserve Fund
25Required Amount                 12/31/03                                     17,500,000
26Beginning Balance               01/01/03                                     17,500,000
27Deposits              01/01/03  12/31/03                                        149,257
28Disbursements         01/01/03  12/31/03                                        149,257
29Ending Balance                  12/31/03                                     17,500,000

Collections
30Principal Allocation
  Percentage                      12/31/03
31Floating Allocation
  Percentage                      12/31/03

32Principal Collections 01/01/03  12/31/03  14,185,721,608      6,057,971
33Nonprincipal Collectio01/01/03  12/31/03     255,321,345         46,172
34Total Collections     01/01/03  12/31/03  14,441,042,954      6,104,143

Defaults
35Defaulted Amount      01/01/03  12/31/03       7,045,585
36Investor Default Amoun01/01/03  12/31/03                              -       1,142,655       1,091,236        34,280      17,139

Interest
37Monthly Interest      01/01/03  12/31/03                              -       7,508,158       7,072,980       263,250     171,928
38Interest Shortfall    01/01/03  12/31/03                              -               -               -             -           -
39Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
40Total                 01/01/03  12/31/03                              -       7,508,158       7,072,980       263,250     171,928

Servicing Fee
41Certificate Balance for
  Servicing
  Fee determination               12/31/03                                    500,000,000     477,500,000    15,000,000   7,500,000
42Servicing Fee Rate                                                              2.00%           2.00%         2.00%        2.00%
43Servicing Fee         01/01/03  12/31/03                                     10,000,000       9,550,000       300,000     150,000
44Remaining Servicing Fee         12/31/03                                     10,000,000       9,550,000       300,000     150,000

Excess Servicing
45Nonprincipal Collectio01/01/03  12/31/03     255,321,345         46,172
46Servicer Advance Less
  Reimbursement of Servicer
  Advance               01/01/03  12/31/03      13,192,021
47Floating Allocation
  Percentage
48Investor Nonprincipal
  Collections           01/01/03  12/31/03                         46,172      39,597,352      37,815,473     1,187,920     593,959
49Investor portion of
  Servicer Advance
  Less Reimbursement    01/01/03  12/31/03                              -       3,124,305       2,983,710        93,730      46,865
50Plus:  Investment Proc01/01/03  12/31/03                              -         209,155               -             -           -
51Less:
52Monthly Interest      01/01/03  12/31/03                              -       7,508,158       7,072,980       263,250     171,928
53Prior periodly Interes01/01/03  12/31/03                              -               -               -             -           -
54Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
55Reserve Fund Deposit  01/01/03  12/31/03                              -               -               -             -           -
56Default Amount        01/01/03  12/31/03                              -       2,132,374       2,036,418        63,971      31,985
57Charge-Offs           01/01/03  12/31/03                              -               -               -             -           -
58Servicing Fee         01/01/03  12/31/03                              -      10,000,000       9,550,000       300,000     150,000
59Carry-over Amount     01/01/03  12/31/03                              -               -               -             -           -
60                                                                      -               -               -             -           -
           Additional In01/01/03  12/31/03                              -               -               -             -           -
61Yield Supplement Dep. 01/01/03  12/31/03                              -               -               -             -           -
62Balance:  Excess Servi01/01/03  12/31/03                      46,172.00      23,290,280

Collection Account
63Beginning Balance               12/31/02                                              -
64Deposits              01/01/03  12/31/03                                     10,693,263
65Disbursements         01/01/03  12/31/03                                     10,693,263
66Ending Balance                  12/31/03                                              -

Interest Funding Account
67Beginning Balance               12/31/02                                              -
68Deposits              01/01/03  12/31/03                                      7,508,467
69Disbursements         01/01/03  12/31/03                                      7,508,467
70Ending Balance                  12/31/03                                            -

Principal Funding Account
71Beginning Balance               12/31/02                                              -
72Deposits              01/01/03  12/31/03                                              -
73Disbursements         01/01/03  12/31/03                                              -
74Ending Balance                  12/31/03                                              -

Yield Supplement Account
75Required Amount                 12/31/03                                      2,500,000
76Beginning balance               12/31/02                                      2,500,000
77Deposit               01/01/03  12/31/03                                         21,324
78Disbursements         01/01/03  12/31/03                                         21,324
79Ending balance                  12/31/03                                      2,500,000

80Total Amount Distribut  37622   12/31/03       7,508,158

</TABLE>

<TABLE>

EX-5

CDF Financing, L.L.C.
Distribution Financial Services Floorplan Master Trust
Aggregate Collection Data for the Year Ended December 31, 2003
Report Date             December 31, 2003
Collection Period       For the 12 periods ended December 31, 2003
<CAPTION>

                                                                 Dealer
                                                                  Over-          Series          Series        Series       Series
                                                 Total        Concentration      2003-1          2003-1        2003-1       2003-1
                          Date                   Trust           Series           Total         Class A        Class B      Class C
<S>                       <C>               <C>            <C>            <C>            <C>            <C>            <C>
Pool Balance
1 Beginning of period
  Receivables                     12/31/02   3,238,691,813
2 Plus: Account Addition01/01/03  12/31/03     685,005,741
3 Beginning of period
  Principal
  Receivables                     12/31/02   3,923,697,554
4 Discount Factor                                0.50%
  Beginning of Period Pool
5 Balance                         01/01/03   3,923,697,554
6 Beginning of period Dealer
  Overconcentrations              01/01/03               -
  Beginning of period
7 Unconcentrated
  Pool Balance                    01/01/03   3,923,697,554

8 End of period Principal
  Receivables                     12/31/03   3,281,005,498
9 Discount Factor                                0.50%
10End of Period Pool Balance      12/31/03   3,264,600,471
11End of period Dealer
  Overconcentrations              12/31/03      24,132,018
12End of period
  Unconcentrated Pool
  Balance                         12/31/03   3,240,468,453
13Overconcentrated %              12/31/03       0.74%
14Unconcentrated %                12/31/03       99.26%

Certificates
15Beginning of
  period/closing date
  Invested Amount                 01/01/03                              -     750,000,000     716,250,000    22,500,000  11,250,000
16Allocation Percentage           01/01/03
17End of period Invested
  Amount                          12/31/03                     24,132,018     750,000,000     716,250,000    22,500,000  11,250,000
18Principal Payments    01/01/03  12/31/03
  Outstanding Principal
19Balance               01/01/03  12/31/03                     24,132,018     750,000,000     716,250,000    22,500,000  11,250,000
20Pool Factor

Excess Funding Account
21End of period balance           12/31/03               -
22Determination Date
  Deposit                         12/31/03               -
  Distribution Date
23Disbursement                    12/31/03               -
  Excess Funding Account
24Balance                         12/31/03               -

Reserve Fund
25Required Amount                 12/31/03                                     26,250,000
26Beginning Balance               01/01/03                                              -
27Deposits              01/01/03  12/31/03                                     26,435,747
28Disbursements         01/01/03  12/31/03                                        185,747
29Ending Balance                  12/31/03                                     26,250,000

Collections
30Principal Allocation
  Percentage                      12/31/03
31Floating Allocation
  Percentage                      12/31/03

32Principal Collections 01/01/03  12/31/03  11,328,320,748      6,057,971
33Nonprincipal Collectio01/01/03  12/31/03     191,474,245         46,172
34Total Collections     01/01/03  12/31/03  11,519,794,993      6,104,143

Defaults
35Defaulted Amount      01/01/03  12/31/03       9,915,832
36Investor Default Amoun01/01/03  12/31/03                              -       2,238,588       2,137,851        67,158      33,579

Interest
37Monthly Interest      01/01/03  12/31/03                              -       7,302,675       6,791,856       268,358     242,461
38Interest Shortfall    01/01/03  12/31/03                              -               -               -             -           -
39Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
40Total                 01/01/03  12/31/03                              -       7,302,675       6,791,856       268,358     242,461

Servicing Fee
41Certificate Balance for
  Servicing
  Fee determination               12/31/03                                    750,000,000     716,250,000    22,500,000  11,250,000
42Servicing Fee Rate                                                              2.00%           2.00%         2.00%        2.00%
43Servicing Fee         01/01/03  12/31/03                                     11,250,000      10,743,750       337,500     168,750
44Remaining Servicing Fee         12/31/03                                     11,250,000      10,743,750       337,500     168,750

Excess Servicing
45Nonprincipal Collectio01/01/03  12/31/03     191,474,245         46,172
46Servicer Advance Less
  Reimbursement of Servicer
  Advance               01/01/03  12/31/03      15,120,594
47Floating Allocation
  Percentage
48Investor Nonprincipal
  Collections           01/01/03  12/31/03                         46,172      45,182,212      38,791,455     1,218,580     609,290
49Investor portion of
  Servicer Advance
  Less Reimbursement    01/01/03  12/31/03                              -       3,559,363       3,399,191       106,781      53,391
50Plus:  Investment Proc01/01/03  12/31/03                              -         186,099               -             -           -
51Less:
52Monthly Interest      01/01/03  12/31/03                              -       7,302,675       6,791,856       268,358     242,461
53Prior periodly Interes01/01/03  12/31/03                              -               -               -             -           -
54Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
55Reserve Fund Deposit  01/01/03  12/31/03                              -               -               -             -           -
56Default Amount        01/01/03  12/31/03                              -       2,238,588       2,137,851        67,158      33,579
57Charge-Offs           01/01/03  12/31/03                              -               -               -             -           -
58Servicing Fee         01/01/03  12/31/03                              -      11,250,000      10,743,750       337,500     168,750
59Carry-over Amount     01/01/03  12/31/03                              -               -               -             -           -
60                                                                      -               -               -             -           -
           Additional In01/01/03  12/31/03                              -               -               -             -           -
61Yield Supplement Dep. 01/01/03  12/31/03                              -               -               -             -           -
62Balance:  Excess Servi01/01/03  12/31/03                      46,172.00      28,136,411

Collection Account
63Beginning Balance               12/31/02                                              -
64Deposits              01/01/03  12/31/03                                     10,862,066
65Disbursements         01/01/03  12/31/03                                     10,862,066
66Ending Balance                  12/31/03                                              -

Interest Funding Account
67Beginning Balance               12/31/02                                              -
68Deposits              01/01/03  12/31/03                                      7,303,028
69Disbursements         01/01/03  12/31/03                                      7,303,028
70Ending Balance                  12/31/03                                            -

Principal Funding Account
71Beginning Balance               12/31/02                                              -
72Deposits              01/01/03  12/31/03                                              -
73Disbursements         01/01/03  12/31/03                                              -
74Ending Balance                  12/31/03                                              -

80Total Amount Distribut01/01/03  12/31/03  7,302,675

</TABLE>

<TABLE>

EX-6

CDF Financing, L.L.C.
Distribution Financial Services Floorplan Master Trust
Aggregate Collection Data for the Year Ended December 31, 2003
Report Date             December 31, 2003
Collection Period       For the 12 periods ended December 31, 2003
<CAPTION>

                                                                 Dealer
                                                                  Over-          Series          Series        Series       Series
                                                 Total        Concentration      2003-2          2003-2        2003-2       2003-2
                          Date                   Trust           Series           Total         Class A        Class B      Class C
<S>                       <C>               <C>            <C>            <C>            <C>            <C>            <C>
Pool Balance
1 Beginning of period
  Receivables                     12/31/02   3,238,691,813
2 Plus: Account Addition01/01/03  12/31/03     685,005,741
3 Beginning of period
  Principal
  Receivables                     12/31/02   3,923,697,554
4 Discount Factor                                0.50%
  Beginning of Period Pool
5 Balance                         01/01/03   3,923,697,554
6 Beginning of period Dealer
  Overconcentrations              01/01/03               -
  Beginning of period
7 Unconcentrated
  Pool Balance                    01/01/03   3,923,697,554

8 End of period Principal
  Receivables                     12/31/03   3,281,005,498
9 Discount Factor                                0.50%
10End of Period Pool Balance      12/31/03   3,264,600,471
11End of period Dealer
  Overconcentrations              12/31/03      24,132,018
12End of period
  Unconcentrated Pool
  Balance                         12/31/03   3,240,468,453
13Overconcentrated %              12/31/03       0.74%
14Unconcentrated %                12/31/03       99.26%

Certificates
15Beginning of
  period/closing date
  Invested Amount                 01/01/03                              -    1,000,000,000   955,000,000    30,000,000   15,000,000
16Allocation Percentage           01/01/03
17End of period Invested
  Amount                          12/31/03                     24,132,018    1,000,000,000   955,000,000    30,000,000   15,000,000
18Principal Payments    01/01/03  12/31/03
  Outstanding Principal
19Balance               01/01/03  12/31/03                     24,132,018    1,000,000,000   	955,000,000    30,000,000  15,000,000
20Pool Factor

Excess Funding Account
21End of period balance           12/31/03               -
22Determination Date
  Deposit                         12/31/03               -
  Distribution Date
23Disbursement                    12/31/03               -
  Excess Funding Account
24Balance                         12/31/03               -

Reserve Fund
25Required Amount                 12/31/03                                     35,000,000
26Beginning Balance               01/01/03                                              -
27Deposits              01/01/03  12/31/03                                     35,213,610
28Disbursements         01/01/03  12/31/03                                        213,610
29Ending Balance                  12/31/03                                     35,000,000

Collections
30Principal Allocation
  Percentage                      12/31/03
31Floating Allocation
  Percentage                      12/31/03

32Principal Collections 01/01/03  12/31/03  11,328,320,748      6,057,971
33Nonprincipal Collectio01/01/03  12/31/03     191,474,245         46,172
34Total Collections     01/01/03  12/31/03  11,519,794,993      6,104,143

Defaults
35Defaulted Amount      01/01/03  12/31/03       9,915,832
36Investor Default Amoun01/01/03  12/31/03                              -       2,978,464       2,720,521        87,436      42,665

Interest
37Monthly Interest      01/01/03  12/31/03                              -       9,997,001       9,274,662       376,143     346,196
38Interest Shortfall    01/01/03  12/31/03                              -               -               -             -           -
39Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
40Total                 01/01/03  12/31/03                                      9,997,001       9,274,662       376,143     346,196

Servicing Fee
41Certificate Balance for
  Servicing
  Fee determination               12/31/03                                   1,000,000,000   955,000,000    30,000,000   15,000,000
42Servicing Fee Rate                                                              2.00%           2.00%         2.00%        2.00%
43Servicing Fee         01/01/03  12/31/03                                     15,000,000      14,325,000       450,000     225,000
44Remaining Servicing Fee         12/31/03                                     15,000,000      14,325,000       450,000     225,000

Excess Servicing
45Nonprincipal Collectio01/01/03  12/31/03     191,474,245         46,172
46Servicer Advance Less
  Reimbursement of Servicer
  Advance               01/01/03  12/31/03      15,120,594
47Floating Allocation
  Percentage
48Investor Nonprincipal
  Collections           01/01/03  12/31/03                         46,172      60,242,949      57,532,016     1,807,289     903,644
49Investor portion of
  Servicer Advance
  Less Reimbursement    01/01/03  12/31/03                              -       4,745,814       4,532,253       142,373      71,188
50Plus:  Investment Proc01/01/03  12/31/03                              -         248,136               -             -           -
51Less:
52Monthly Interest      01/01/03  12/31/03                              -       9,997,001       9,274,662       376,143     346,196
53Prior periodly Interes01/01/03  12/31/03                              -               -               -             -           -
54Additional Interest   01/01/03  12/31/03                              -               -               -             -           -
55Reserve Fund Deposit  01/01/03  12/31/03                              -               -               -             -           -
56Default Amount        01/01/03  12/31/03                              -       2,984,786       2,850,470        89,544      44,772
57Charge-Offs           01/01/03  12/31/03                              -               -               -             -           -
58Servicing Fee         01/01/03  12/31/03                              -      15,000,000      14,325,000       450,000     225,000
59Carry-over Amount     01/01/03  12/31/03                              -               -               -             -           -
60                                                                      -               -               -             -           -
           Additional In01/01/03  12/31/03                              -               -               -             -           -
61Yield Supplement Dep. 01/01/03  12/31/03                              -               -               -             -           -
62Balance:  Excess Servi01/01/03  12/31/03                      46,172.00      37,255,109
                                                                            37,255,112.00
Collection Account
63Beginning Balance               12/31/02                                              -
64Deposits              01/01/03  12/31/03                                     14,742,843
65Disbursements         01/01/03  12/31/03                                     14,742,843
66Ending Balance                  12/31/03                                              -

Interest Funding Account
67Beginning Balance               12/31/02                                              -
68Deposits              01/01/03  12/31/03                                      9,997,475
69Disbursements         01/01/03  12/31/03                                      9,997,475
70Ending Balance                  12/31/03                                            -

Principal Funding Account
71Beginning Balance               12/31/02                                              -
72Deposits              01/01/03  12/31/03                                              -
73Disbursements         01/01/03  12/31/03                                              -
74Ending Balance                  12/31/03                                              -

80Total Amount Distribut01/01/03  12/31/03  9,997,001

</TABLE>