**Exhibit99.1**

 

***Harley-Davidson Motorcycle Trust 2004-3***

***Annual ServicerStatement***

***As of December 31,2004***

 
| **Distribution  Date** | ** ** | **A-1 Notes  Monthly  Principal*** | ** **        | **A-1 Notes  Monthly  Interest-2.31%** | ** ** | **A-2 Notes  Monthly  Principal*** | ** ** | **A-2 Notes  Monthly  Interest-3.20%** | ** ** | **B Notes  Monthly  Principal*** | ** ** | **B Notes  Monthly  Interest-2.86%** | ** ** | **Ending  Principal  Balance** | ** **       | **Servicer  Fees  1.00%** | ** ** | **Trustee  Fees  0.0020%** | ** ** | **Shortfalls** | ** ** |
|------------------------|------------|------------------------------------|-------------------|----------------------------------------|------------|------------------------------------|------------|----------------------------------------|------------|----------------------------------|------------|--------------------------------------|------------|--------------------------------|------------------|---------------------------|------------|----------------------------|------------|----------------|------------|
|                   |       |                               |              |                                   |       |                               |       |                                   |       |                             |       |                                 |       |                           |             |                      |       |                       |       |           |       |
| *January-04*           |       | $                                  | —            |                                   | $          | —                             |       | $                                      | —     |                             | $          | —                               |       | $                              | —           |                      | $          | —                     |       | $              | —     |   | $ | — |   | $ | — |   | $ | — |   |
| *February-04*          |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *March-04*             |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *April-04*             |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *May-04*               |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *June-04*              |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *July-04*              |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       |           |       |
| *August-04*            |       | —                             |              | —                                 |       | —                             |       | —                                 |       | —                           |       | —                               |       | —                         |             | —                    |       | —                     |       | —         |       |
| *September-04*         |       | 9,209,923.98                       |              | 429,660.00                             |       | —                             |       | 349,800.00                             |       | 536,027.32                       |       | 49,156.25                            |       | 615,254,048.70                 |             | 354,896.06                |       | 1,041.67                   |       | —         |       |
| *October-04*           |       | 12,922,506.05                      |              | 698,370.90                             |       | —                             |       | 583,000.00                             |       | 752,103.53                       |       | 80,649.55                            |       | 601,579,439.12                 |             | 346,774.44                |       | 1,025.42                   |       | —         |       |
| *November-04*          |       | 16,964,588.76                      |              | 673,495.07                             |       | —                             |       | 583,000.00                             |       | 987,357.02                       |       | 78,857.04                            |       | 583,627,493.34                 |             | 501,316.20                |       | 1,002.63                   |       | —         |       |
| *December-04*          |       | 15,156,573.91                      |              | 640,838.24                             |       | —                             |       | 583,000.00                             |       | 882,128.64                       |       | 76,503.84                            |       | 567,588,790.79                 |             | 486,356.24                |       | 972.71                     |       | —         |       |
|                   |       |                               |              |                                   |       |                               |       |                                   |       |                             |       |                                 |       |                           |             |                      |       |                       |       |           |       |
| **  Totals** | ** ** | **$**                              | **54,253,592.70** | ** **                             | **$**      | **2,442,364.21**                   | ** ** | **$**                                  | **—** | ** **                       | **$**      | **2,098,800.00**                     | ** ** | **$**                          | **3,157,616.51** | ** **                | **$**      | **285,166.68**             | ** ** | ** **     | ** ** | **$** | **1,689,342.94** | ** ** | **$** | **4,042.43** | ** ** | **$** | **—** | ** ** |
|                        |            |                                    |                   |                                        |            |                                    |            |                                        |            |                                  |            |                                      |            |                                |                  |                           |            |                            |            |                |            |  |  |  |  |  |  |  |  |  |  |

 

----

* Principal payments are allocated 94.5% tothe Class A notes and 5.5% to the Class B notes.

 

----