|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: GLOBAL TELEPHONE COMMUNICATION INC /NV/, 10SB12G/A, 2000-01-21 |
Next: FIRST HORIZON ASSET SECURITIES INC, S-3/A, 2000-01-21 |
<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
-----------
FORM 8-K
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES ACT OF 1934
Date of Report (Date of earliest event reported): DECEMBER 31, 1999
DVI RECEIVABLES CORP. VIII
(Exact name of registrant as specified in its charter)
<TABLE>
<S> <C> <C>
DELAWARE 333-74901 25-1824148
(State or other jurisdiction of (Commission File Number) (I.R.S. Employer
incorporation or organization) Identification Number)
500 HYDE PARK
DOYLESTOWN, PENNSYLVANIA 18901
(Address of principal executive offices) (Zip Code)
</TABLE>
Registrant's telephone number, including area code: (215) 345-6600
(Former name or former address, if changed since last report.)
1
<PAGE> 2
Item 7. Financial Statements and Exhibits
Exhibit 99.1 DVI Receivables VIII 1999-1 Servicer Report for month
ending December 31, 1999, payment date January 13, 2000
Exhibit 99.2 DVI Receivables X 1999-2 Servicer Report for month ending
December 31, 1999, payment date January 13, 2000
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.
DVI Receivables Corp. VIII
-----------------------------
(Registrant)
Dated: January 21, 2000 By: /s/ Steven R. Garfinkel
-----------------------
Steven R. Garfinkel
Executive Vice President and
Chief Financial Officer
2
<PAGE> 1
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C>
I. RECONCILIATION OF COLLECTION ACCOUNT:
End of Period Collection Account Balance as of Prior Payment Date: 693,066.49
Available Funds:
Contract Payments due and received in this period 4,452,427.68
Contract Payments due in prior period(s) and received in this period 460,803.08
Contract Payments received in this period for next period 365,832.09
Sales, Use and Property Tax payments received 63,488.99
Prepayment Amounts related to early termination in this period 7,955.72
Servicer Advance 567,159.82
Proceeds received from recoveries on previously Defaulted Contracts 0.00
Transfer from Reserve Account 11,656.31
Interest earned on Collection Account 20,942.24
Interest earned on Affiliated Account 734.35
Proceeds from repurchase of Contracts per Contribution and
Servicing Agreement Section 5.03 0.00
Amounts paid per Contribution and Servicing Agreement Section 7.01
(Substituted contract < Predecessor contract) 26,131.81
Amounts paid under insurance policies 0.00
Maintenance, Late Charges and any other amounts 61,664.26
-------------
Total Available Funds 6,731,862.84
Less: Amounts to be Retained in Collection Account 802,416.28
==============
AMOUNT TO BE DISTRIBUTED 5,929,446.56
==============
DISTRIBUTION OF FUNDS:
1. To Trustee - Fees 0.00
2. To Servicer, any unreimbursed Nonrecoverable Advances or
Servicer Advances 460,803.08
3. To Noteholders (For Servicer Report immediately following the
Final Additional Closing Date)
a) Class A1 Principal and Interest 3,542,539.38
a) Class A2 Principal (distributed after A1 Note matures)
and Interest 195,000.00
a) Class A3 Principal (distributed after A2 Note mature)
and Interest 325,520.00
a) Class A4 Principal (distributed after A3 Note matures)
and Interest 219,862.50
a) Class A5 Principal (distributed after A4 Note mature)
and Interest 234,054.83
b) Class B Principal and Interest 77,771.69
c) Class C Principal and Interest 157,253.63
d) Class D Principal and Interest 106,989.21
e) Class E Principal and Interest 145,333.41
4. To Reserve Account for Requirement per Indenture Agreement
Section 3.08 0.00
5. To Issuer - Residual Principal and Interest and Reserve
Account Distribution
a) Residual Interest (Provided no Restricting or Amortization
Event in effect) 100,729.26
b) Residual Principal (Provided no Restricting or Amortization
Event in effect) 118,435.75
c) Reserve Account Distribution (Provided no Restricting or
Amortization Event in effect) 11,656.31
6. To Servicer, Tax, Maintenance, Late Charges and Bank Interest Earned
and Any Other Amounts 146,829.84
7. To Servicer, Servicing Fee and other Servicing Compensations 86,667.67
-------------
TOTAL FUNDS DISTRIBUTED 5,929,446.56
==============
End of Period Collection Account Balance {Includes Payments in Advance & Restricting
Event Funds (if any)} 802,416.28
==============
II. RESERVE ACCOUNT
Beginning Balance $2,511,821.93
- Add Investment Earnings 11,656.31
- Add Transfer from Certificate Account (To Satisfy Reserve Account Requirement) 0.00
- Less Distribution to Certificate Account 11,656.31
-------------
End of period balance $2,511,821.93
=============
Reserve Account Requirement (Lesser of: (i) Initial Reserve Account Required Amount, or
(ii) Sum of Class A, Class B, Class C, Class D, and Class E Note Balances. $2,511,821.93
==============
</TABLE>
<PAGE> 2
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
III. CLASS A NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class A Notes
Pool A 163,921,417.34
Pool B 39,440,383.64
--------------
203,361,800.98
Class A Overdue Interest, if any 0.00
Class A Monthly Interest - Pool A 850,227.37
Class A Monthly Interest - Pool B 204,569.33
Class A Overdue Principal, if any 0.00
Class A Monthly Principal - Pool A 2,656,437.52
Class A Monthly Principal - Pool B 805,742.49
--------------
3,462,180.01
Ending Principal Balance of the Class A Notes
Pool A 161,264,979.82
Pool B 38,634,641.15
-------------- --------------
199,899,620.97
==============
</TABLE>
<TABLE>
- ---------------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $221,020,000 Original Face $221,020,000 Balance Factor
$ 4.772404 $ 15.664555 90.444132%
- ----------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
IV. CLASS A NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class A Notes
Class A1 17,341,800.98
Class A2 40,000,000.00
Class A3 62,400,000.00
Class A4 41,000,000.00
Class A5 42,620,000.00
--------------
Class A Monthly Interest 203,361,800.98
Class A1 (Actual Number Days/360) 80,359.37
Class A2 195,000.00
Class A3 325,520.00
Class A4 219,862.50
Class A5 234,054.83
--------------
Class A Monthly Principal
Class A1 3,462,180.01
Class A2 0.00
Class A3 0.00
Class A4 0.00
Class A5 0.00
--------------
3,462,180.01
Ending Principal Balance of the Class A2 Notes
Class A1 13,879,620.97
Class A2 40,000,000.00
Class A3 62,400,000.00
Class A4 41,000,000.00
Class A5 42,620,000.00
-------------- --------------
199,899,620.97
==============
</TABLE>
<TABLE>
<CAPTION>
Class A1
- ----------------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $35,000,000 Original Face $35,000,000 Balance Factor
$ 2.29598 $ 98.91943 39.656060%
- -----------------------------------------------------------------------------------------------
</TABLE>
<PAGE> 3
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
V. CLASS B NOTE PRINCIPAL BALANCE
<TABLE>
<S> <C> <C>
Beginning Principal Balance of the Class B Notes
Pool A 2,794,581.13
Pool B 672,392.62
------------
3,466,973.75
Class B Overdue Interest, if any 0.00
Class B Monthly Interest - Pool A 15,114.03
Class B Monthly Interest - Pool B 3,636.52
Class B Overdue Principal, if any 0.00
Class B Monthly Principal - Pool A 45,285.33
Class B Monthly Principal - Pool B 13,735.81
------------
59,021.14
Ending Principal Balance of the Class B Notes
Pool A 2,749,295.80
Pool B 658,656.81
------------ -------------
3,407,952.61
============
</TABLE>
<TABLE>
- -------------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $3,768,000 Original Face $3,768,000 Balance Factor
$ 4.976261 $ 15.663785 90.444602%
- -------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
VI. CLASS C NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class C Notes
Pool A 5,589,963.03
Pool B 1,344,984.51
------------
6,934,947.54
Class C Overdue Interest, if any 0.00
Class C Monthly Interest - Pool A 31,606.58
Class C Monthly Interest - Pool B 7,604.77
Class C Overdue Principal, if any 0.00
Class C Monthly Principal - Pool A 90,570.66
Class C Monthly Principal - Pool B 27,471.62
------------
118,042.28
Ending Principal Balance of the Class C Notes
Pool A 5,499,392.37
Pool B 1,317,512.89
------------ ------------
6,816,905.26
============
</TABLE>
<TABLE>
- ------------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $7,537,000 Original Face $7,537,000 Balance Factor
$ 5.202514 $ 15.661706 90.445871%
- -------------------------------------------------------------------------------------------
</TABLE>
<PAGE> 4
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
VII. CLASS D NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class D Notes
Pool A 3,726,108.19
Pool B 896,523.49
------------
4,622,631.68
Class D Overdue Interest, if any 0.00
Class D Monthly Interest - Pool A 22,806.89
Class D Monthly Interest - Pool B 5,487.47
Class D Overdue Principal, if any 0.00
Class D Monthly Principal - Pool A 60,380.44
Class D Monthly Principal - Pool B 18,314.41
------------
78,694.85
Ending Principal Balance of the Class D Notes
Pool A 3,665,727.75
Pool B 878,209.08
------------ ------------
4,543,936.83
============
</TABLE>
<TABLE>
- -----------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $5,024,000 Original Face $5,024,000 Balance Factor
$ 5.631839 $ 15.663784 90.444603%
- -----------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
VIII. CLASS E NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class E Notes
Pool A 4,659,236.74
Pool B 1,121,052.88
------------
5,780,289.62
Class E Overdue Interest, if any 0.00
Class E Monthly Interest - Pool A 37,856.30
Class E Monthly Interest - Pool B 9,108.55
Class E Overdue Principal, if any 0.00
Class E Monthly Principal - Pool A 75,475.55
Class E Monthly Principal - Pool B 22,893.01
------------
98,368.56
Ending Principal Balance of the Class E Notes
Pool A 4,583,761.19
Pool B 1,098,159.87
------------ ------------
5,681,921.06
============
</TABLE>
<TABLE>
- ----------------------------------------------------------------------------------------
<S> <C> <C>
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $6,282,000 Original Face $6,282,000 Balance Factor
$ 7.476098 $ 15.658797 90.447645%
- ----------------------------------------------------------------------------------------
</TABLE>
<PAGE> 5
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
IX. ISSUERS RESIDUAL PRINCIPAL BALANCE
Beginning Residual Principal Balance
Pool A 5,599,843.93
Pool B 1,347,290.00
------------
6,947,133.93
Residual Interest - Pool A 81,194.03
Residual Interest - Pool B 19,535.23
Residual Principal - Pool A 90,872.56
Residual Principal - Pool B 27,563.19
------------
118,435.75
Ending Residual Principal Balance
Pool A 5,508,971.37
Pool B 1,319,726.81
------------ ------------
6,828,698.18
============
X. PAYMENT TO SERVICER
- Collection period Servicer Fee 86,667.67
- Servicer Advances reimbursement 460,803.08
- Tax, Maintenance, Late Charges, Bank Interest and other amounts 146,829.84
------------
Total amounts due to Servicer 694,300.59
============
</TABLE>
<PAGE> 6
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XI. Aggregate Discounted Contract Balance
<TABLE>
<CAPTION>
Pool A
<S> <C> <C>
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
beginning of the related Collection Period 186,291,150.39
Aggregate Discounted Contract Balance of Additional Contracts acquired during
Collection Period 0.00
Decline in Aggregate Discounted Contract Balance 3,019,022.07
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
--------------
ending of the related Collection Period 183,272,128.32
==============
Components of Decline in Aggregate Discounted Contract Balance:
- Principal portion of Contract Payments and Servicer Advances 3,009,460.23
- Principal portion of Prepayment Amounts 9,561.84
- Principal portion of Contracts repurchased under Indenture Agreement
Section 4.02 0.00
- Aggregate Discounted Contract Balance of Contracts that have become
Defaulted Contracts during the Collection Period 0.00
- Aggregate Discounted Contract Balance of Substitute Contracts added during
Collection Period 0.00
- Aggregate Discounted Contract Balance of Predecessor Contracts withdrawn
during Collection Period 0.00
------------
Total Decline in Aggregate Discounted Contract Balance 3,019,022.07
============
Pool B
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
beginning of the related Collection Period 44,822,627.16
Aggregate Discounted Contract Balance of Additional Contracts acquired during
Collection Period 0.00
Decline in Aggregate Discounted Contract Balance 915,720.52
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
--------------
ending of the related Collection Period 43,906,906.64
==============
Components of Decline in Aggregate Discounted Contract Balance:
- Principal portion of Contract Payments and Servicer Advances 915,720.52
- Principal portion of Prepayment Amounts 0.00
- Principal portion of Contracts repurchased under Indenture Agreement
Section 4.02 0.00
- Aggregate Discounted Contract Balance of Contracts that have become
Defaulted Contracts during the Collection Period 0.00
- Aggregate Discounted Contract Balance of Substitute Contracts added during
Collection Period 0.00
- Aggregate Discounted Contract Balance of Predecessor Contracts withdrawn
during Collection Period 0.00
----------
Total Decline in Aggregate Discounted Contract Balance 915,720.52
==========
--------------
Aggregate Discounted Contract Balance at the end of the related Collection Period 227,179,034.96
==============
</TABLE>
<PAGE> 7
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XIII. Cumulative Detail of Substituted Contracts - Prepayments
<TABLE>
<CAPTION>
Pool A Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
------- ----------- ------------- ------- -------------
<S> <C> <C> <C> <C>
2199-001 Regional Radiology LLC $1,112,975.58 1881-001 $2,435,321.88
1231-041 Radnet Management, Inc $ 953,502.31
1560-013 Drew Medical Inc $ 342,866.78
Cash $ 25,977.21
------------- -------------
Totals: $2,435,321.88 $2,435,321.88
</TABLE>
<TABLE>
<S> <C>
a) DISCOUNTED CONTRACT BALANCES OF ALL PREPAID CONTRACTS $ 2,435,321.88
b) ADCB OF POOL A AT CLOSING DATE $201,135,070.09
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 1.21%
</TABLE>
<TABLE>
<CAPTION>
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
<S> <C> <C>
a) Total discounted Contract Balance of Predecessor Receivables $2,435,321.88
b) Total discounted Contract Balance of Substitute Receivables $2,409,344.67
c) If (a) > (b), amount to be deposited in Collection Account per Contribution
& Servicing Agreement Section 7.02 $ 25,977.21
Change in any of the above detail during the related Collection Period YES X NO
</TABLE>
<TABLE>
<CAPTION>
Pool B Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
------- ----------- ------------- ------- -------------
<S> <C> <C> <C> <C> <C>
NONE
------------- -------------
Totals: $0.00 $0.00
</TABLE>
<TABLE>
<S> <C>
a) DISCOUNTED CONTRACT BALANCES OF ALL PREPAID CONTRACTS $ 0.00
b) ADCB OF POOL B AT CLOSING DATE $50,047,123.17
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL UNLESS RATING AGENCY APPROVES) 0.00%
</TABLE>
* ANY CONTRACT DELINQUENT > 60 DAYS OR HAS DEFAULTED (>180 DAYS),
THE SERVICER HAS FAILED TO ADVANCE, OR A BANKRUPTCY PETITION HAS
BEEN FILED
<TABLE>
<CAPTION>
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
<S> <C> <C>
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per Contribution
& Servicing Agreement Section 7.02 $0.00
Change in any of the above detail during the related Collection Period YES NO X
</TABLE>
<PAGE> 8
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XIV. Cumulative Detail of Substituted Contracts - Non-Performing (Pool A) &
General Rights (Pool B)
<TABLE>
<CAPTION>
Pool A - Non-Performing Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
------- ----------- ------------- ------- -------------
<S> <C> <C> <C> <C> <C>
None
------------- -------------
Totals: $0.00 $0.00
</TABLE>
<TABLE>
<S> <C>
a) DISCOUNTED CONTRACT BALANCES OF ALL NON-PERFORMING CONTRACTS 0.00
b) ADCB OF POOL A AT CLOSING DATE $251,182,193.26
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 0.00%
</TABLE>
<TABLE>
<CAPTION>
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
<S> <C> <C>
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per Contribution
& Servicing Agreement Section 7.02 $0.00
Change in any of the above detail during the related Collection Period YES NO X
</TABLE>
<TABLE>
<CAPTION>
Pool B - General Contract Substitution Rights Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
------- ----------- ------------- ------- -------------
<S> <C> <C> <C> <C>
None
------------- -------------
Totals: $0.00 $0.00
</TABLE>
<TABLE>
<S> <C>
a) DISCOUNTED CONTRACT BALANCES OF ALL CONTRACTS SUBSTITUTED $0.00
b) ADCB OF POOL B AT CLOSING DATE $50,047,123.17
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 0.00%
</TABLE>
* ANY CONTRACT DELINQUENT > 60 DAYS OR HAS DEFAULTED (>
180 DAYS), THE SERVICER HAS DECLINED TO ADVANCE OR A BANKRUPTCY
PETITION HAS BEEN FILED.
<TABLE>
<CAPTION>
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
<S> <C> <C>
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per Contribution
& Servicing Agreement Section 7.02 $0.00
Change in any of the above detail during the related Collection Period YES NO X
</TABLE>
<PAGE> 9
DVI RECEIVABLES VIII 1999-1
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XV. Pool Performance Measurements
1. Aggregate Discounted Contract Balance
<TABLE>
<S> <C> <C> <C>
Contracts Delinquent > 90 days Total Outstanding Contracts
This Month 5,174,379.50 This Month 227,179,034.96
1 Month Prior 7,573,510.23 1 Month Prior 231,113,777.55
2 Months Prior 5,716,866.36 2 Months Prior 235,174,078.86
Total 18,464,756.09 Total 693,466,891.37
a) 3 Month Average 6,154,918.70 b) 3 Month Average 231,155,630.46
c) a/b 2.66%
</TABLE>
<TABLE>
<S> <C> <C>
2. Does a Delinquency Condition Exist (1c > 6% )?
Yes No X
----------------- ----------------
3. Restricting Event Check
A. A Delinquency Condition exists for current period? Yes No X
----------------- ----------------
B. An Indenture Event of Default has occurred and is then
continuing? Yes No X
----------------- ----------------
4. Has a Servicer Event of Default occurred? Yes No X
----------------- ----------------
5. Amortization Event Check
A. Is 1c > 8% ? Yes No X
----------------- ----------------
B. Bankruptcy, insolvency, reorganization; default/violation of any
covenant or obligation not remedied within 90 days? Yes No X
----------------- ----------------
C. As of any Determination date, the sum of all defaulted contracts
since the Closing date exceeds 6% of the ADCB on the Closing Date? Yes No X
----------------- ----------------
6. Aggregate Discounted Contract Balance at Closing Date Balance $ 251,182,193.26
----------------
</TABLE>
DELINQUENT LEASE SUMMARY
<TABLE>
<CAPTION>
Days Past Due Current Pool Balance # Leases
------------- -------------------- --------
<S> <C> <C> <C>
31 - 60 8,164,510.14 64
61 - 90 1,736,291.83 27
91 - 180 5,174,379.50 16
</TABLE>
Approved By:
Lisa J. Cruikshank
Vice President
<PAGE> 1
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C>
I. RECONCILIATION OF COLLECTION ACCOUNT:
End of Period Collection Account Balance as of Prior Payment Date: 392,225.43
Available Funds:
Contract Payments due and received in this period 4,123,955.60
Contract Payments due in prior period(s) and received in this period 618,909.32
Contract Payments received in this period for next period 422,283.53
Sales, Use and Property Tax, Maintenance, Late Charges 140,984.43
Prepayment Amounts related to early termination in this period 8,343.12
Servicer Advance 420,251.16
Proceeds received from recoveries on previously Defaulted Contracts 0.00
Transfer from Reserve Account 12,550.90
Interest earned on Collection Account 22,964.48
Interest earned on Affiliated Account 1,201.75
Proceeds from repurchase of Contracts per Contribution and Servicing Agreement
Section 5.03 0.00
Amounts paid per Contribution and Servicing Agreement Section 7.01
(Substituted contract < Predecessor contract) 0.00
Amounts paid under insurance policies 0.00
Any other amounts 0.00
---------------
Total Available Funds 6,163,669.72
Less: Amounts to be Retained in Collection Account 722,076.73
---------------
AMOUNT TO BE DISTRIBUTED 5,441,592.99
===============
DISTRIBUTION OF FUNDS:
1. To Trustee - Fees 0.00
2. To Servicer, any unreimbursed Nonrecoverable Advances or
Servicer Advances 618,909.32
3. To Noteholders (For Servicer Report immediately following the
Final Additional Closing Date)
a) Class A1 Principal and Interest 2,720,824.26
a) Class A2 Principal (distributed after A1 Note matures) and Interest 229,891.90
a) Class A3 Principal (distributed after A2 Note mature) and Interest 370,516.12
a) Class A4 Principal (distributed after A3 Note matures) and Interest 595,956.85
b) Class B Principal and Interest 68,074.79
c) Class C Principal and Interest 137,315.31
d) Class D Principal and Interest 94,887.74
e) Class E Principal and Interest 132,713.72
4. To Reserve Account for Requirement per Indenture Agreement Section 3.08 0.00
5. To Issuer - Residual Principal and Interest and Reserve Account Distribution
a) Residual Interest (Provided no Restricting or Amortization Event in effect) 108,525.59
b) Residual Principal (Provided no Restricting or Amortization Event in effect) 88,619.10
c) Reserve Account Distribution (Provided no Restricting or
Amortization Event in effect) 12,550.90
6. To Servicer, Tax, Maintenance, Late Charges and Bank Interest Earned and
Any Other Amounts 165,150.66
7. To Servicer, Servicing Fee and other Servicing Compensations 97,656.73
---------------
TOTAL FUNDS DISTRIBUTED 5,441,592.99
===============
---------------
End of Period Collection Account Balance {Includes Payments in Advance & Restricting Event Funds
(if any)} 722,076.73
===============
II. RESERVE ACCOUNT
Beginning Balance $2,702,437.25
- Add Investment Earnings 12,550.90
- Add Transfer from Certificate Account (To Satisfy Reserve Account Requirement) 0.00
- Less Distribution to Certificate Account 12,550.90
---------------
End of period balance $2,702,437.25
===============
Reserve Account Requirement (Lesser of: (i) Initial Reserve Account Required Amount, or
(ii) Sum of Class A, Class B, Class C, Class D, and Class E Note Balances. $2,702,437.25
===============
</TABLE>
<PAGE> 2
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
III. CLASS A NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class A Notes
Pool A 178,789,266.40
Pool B 50,378,050.15
---------------
229,167,316.55
Class A Overdue Interest, if any 0.00
Class A Monthly Interest - Pool A 1,028,025.34
Class A Monthly Interest - Pool B 289,670.14
Class A Overdue Principal, if any 0.00
Class A Monthly Principal - Pool A 1,775,589.82
Class A Monthly Principal - Pool B 823,903.83
---------------
2,599,493.65
Ending Principal Balance of the Class A Notes
Pool A 177,013,676.58
Pool B 49,554,146.32
---------------
---------------
226,567,822.90
===============
</TABLE>
<TABLE>
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $237,814,000 Original Face $237,814,000 Balance Factor
$ 5.540866 $ 10.930785 95.271020%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
IV. CLASS A NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class A Notes
Class A1 22,836,316.55
Class A2 42,182,000.00
Class A3 65,098,000.00
Class A4 99,051,000.00
--------------
Class A Monthly Interest 229,167,316.55
Class A1 (Actual Number Days/360) 121,330.61
Class A2 229,891.90
Class A3 370,516.12
Class A4 595,956.85
--------------
Class A Monthly Principal
Class A1 2,599,493.65
Class A2 0.00
Class A3 0.00
Class A4 0.00
--------------
2,599,493.65
Ending Principal Balance of the Class A2 Notes
Class A1 20,236,822.90
Class A2 42,182,000.00
Class A3 65,098,000.00
Class A4 99,051,000.00
--------------
---------------
226,567,822.90
===============
</TABLE>
<TABLE>
<CAPTION>
Class A1
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $31,483,000 Original Face $31,483,000 Balance Factor
$ 3.853845 $ 82.568169 64.278572%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE> 3
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
V. CLASS B NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class B Notes
Pool A 3,047,819.44
Pool B 858,793.91
-------------
3,906,613.35
Class B Overdue Interest, if any 0.00
Class B Monthly Interest - Pool A 18,540.90
Class B Monthly Interest - Pool B 5,224.33
Class B Overdue Principal, if any 0.00
Class B Monthly Principal - Pool A 30,265.74
Class B Monthly Principal - Pool B 14,043.82
-------------
44,309.56
Ending Principal Balance of the Class B Notes
Pool A 3,017,553.70
Pool B 844,750.09
-------------
-------------
3,862,303.79
=============
</TABLE>
<TABLE>
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $4,054,000 Original Face $4,054,000 Balance Factor
$ 5.862168 $ 10.929837 95.271430%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
VI. CLASS C NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class C Notes
Pool A 6,094,857.88
Pool B 1,717,368.82
-------------
7,812,226.70
Class C Overdue Interest, if any 0.00
Class C Monthly Interest - Pool A 37,991.28
Class C Monthly Interest - Pool B 10,704.93
Class C Overdue Principal, if any 0.00
Class C Monthly Principal - Pool A 60,531.47
Class C Monthly Principal - Pool B 28,087.63
-------------
88,619.10
Ending Principal Balance of the Class C Notes
Pool A 6,034,326.41
Pool B 1,689,281.19
-------------
------------
7,723,607.60
============
</TABLE>
<TABLE>
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $8,107,000 Original Face $8,107,000 Balance Factor
$ 6.006687 $ 10.931183 95.270847%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE> 4
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
VII. CLASS D NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class D Notes
Pool A 4,063,498.92
Pool B 1,144,985.55
-------------
5,208,484.47
Class D Overdue Interest, if any 0.00
Class D Monthly Interest - Pool A 27,936.56
Class D Monthly Interest - Pool B 7,871.78
Class D Overdue Principal, if any 0.00
Class D Monthly Principal - Pool A 40,354.31
Class D Monthly Principal - Pool B 18,725.09
-------------
59,079.40
Ending Principal Balance of the Class D Notes
Pool A 4,023,144.61
Pool B 1,126,260.46
-------------
--------------
5,149,405.07
==============
</TABLE>
<TABLE>
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $5,405,000 Original Face $5,405,000 Balance Factor
$ 6.625040 $ 10.930509 95.271139%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
VIII. CLASS E NOTE PRINCIPAL BALANCE
Beginning Principal Balance of the Class E Notes
Pool A 5,079,178.39
Pool B 1,431,177.19
-------------
6,510,355.58
Class E Overdue Interest, if any 0.00
Class E Monthly Interest - Pool A 45,924.24
Class E Monthly Interest - Pool B 12,940.23
Class E Overdue Principal, if any 0.00
Class E Monthly Principal - Pool A 50,442.89
Class E Monthly Principal - Pool B 23,406.36
-------------
73,849.25
Ending Principal Balance of the Class E Notes
Pool A 5,028,735.50
Pool B 1,407,770.83
-------------
-------------
6,436,506.33
=============
</TABLE>
<TABLE>
<S> <C> <C>
-------------------------------------------------------------------------------------------------------------------------
Interest Paid Per $1,000 Principal Paid Per $1,000 Ending Principal
Original Face $6,756,000 Original Face $6,756,000 Balance Factor
$ 8.712917 $ 10.930913 95.270964%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE> 5
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
<TABLE>
<S> <C> <C>
IX. ISSUERS RESIDUAL PRINCIPAL BALANCE
Beginning Residual Principal Balance
Pool A 6,095,423.88
Pool B 1,717,527.52
-------------
7,812,951.40
Residual Interest - Pool A 84,576.53
Residual Interest - Pool B 23,949.06
Residual Principal - Pool A 60,531.47
Residual Principal - Pool B 28,087.63
-------------
88,619.10
Ending Residual Principal Balance
Pool A 6,034,892.41
Pool B 1,689,439.89
-------------
-------------
7,724,332.30
=============
X. PAYMENT TO SERVICER
- Collection period Servicer Fee 97,656.73
- Servicer Advances reimbursement 618,909.32
- Tax, Maintenance, Late Charges, Bank Interest and other amounts 165,150.66
-------------
Total amounts due to Servicer 881,716.71
=============
</TABLE>
<PAGE> 6
XI. AGGREGATE DISCOUNTED CONTRACT BALANCE
<TABLE>
<S> <C> <C>
POOL A
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
beginning of the related Collection Period 203,170,044.90
Aggregate Discounted Contract Balance of Additional Contracts acquired during
Collection Period 0.00
Decline in Aggregate Discounted Contract Balance 2,017,715.71
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
ending of the related Collection Period ---------------
201,152,329.19
===============
Components of Decline in Aggregate Discounted Contract Balance:
- Principal portion of Contract Payments and Servicer Advances 1,990,380.24
- Principal portion of Prepayment Amounts 27,335.47
- Principal portion of Contracts repurchased under Indenture Agreement Section 4.02 0.00
- Aggregate Discounted Contract Balance of Contracts that have become Defaulted
Contracts during the Collection Period 0.00
- Aggregate Discounted Contract Balance of Substitute Contracts added during
Collection Period 0.00
- Aggregate Discounted Contract Balance of Predecessor Contracts withdrawn
during Collection Period 0.00
--------------
Total Decline in Aggregate Discounted Contract Balance 0.00
==============
POOL B
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
beginning of the related Collection Period 57,247,903.15
Aggregate Discounted Contract Balance of Additional Contracts acquired during
Collection Period 0.00
Decline in Aggregate Discounted Contract Balance 936,254.35
Aggregate Discounted Contract Balance, as defined in Indenture Agreement, at the
ending of the related Collection Period ---------------
56,311,648.80
===============
Components of Decline in Aggregate Discounted Contract Balance:
- Principal portion of Contract Payments and Servicer Advances 936,254.35
- Principal portion of Prepayment Amounts 0.00
- Principal portion of Contracts repurchased under Indenture Agreement Section 4.02 0.00
- Aggregate Discounted Contract Balance of Contracts that have become Defaulted
Contracts during the Collection Period 0.00
- Aggregate Discounted Contract Balance of Substitute Contracts added during
Collection Period 0.00
- Aggregate Discounted Contract Balance of Predecessor Contracts withdrawn
during Collection Period 0.00
--------------
Total Decline in Aggregate Discounted Contract Balance 0.00
==============
---------------
AGGREGATE DISCOUNTED CONTRACT BALANCE AT THE END OF THE RELATED COLLECTION PERIOD 257,463,977.99
===============
</TABLE>
<PAGE> 7
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XII. CUMULATIVE DETAIL OF DEFAULTED CONTRACTS*
<TABLE>
<CAPTION>
POOL A
Discounted Residual
Lease # Lessee Name Present Value Value
------------------------------- ------------------------ --------------------
<S> <C> <C> <C>
None $0.00
------------------------ --------------------
Totals: $0.00 $0.00
<CAPTION>
POOL B
Discounted Residual
Lease # Lessee Name Present Value Value
------------------------------- ------------------------ --------------------
<S> <C> <C> <C>
None $0.00
------------------------ --------------------
Totals: $0.00 $0.00
a) DISCOUNTED CONTRACT BALANCES OF ALL DEFAULTED CONTRACTS 0
b) ADCB AT CLOSING DATE 0
c) (CANNOT EXCEED 6% OVER THE LIFE OF THE POOL) 0%
</TABLE>
* ANY CONTRACT PAYMENT (OR PORTION THEREOF) DELINQUENT > 180 DAYS,
THE SERVICER HAS DECLINED TO ADVANCE,
OR THE OBLIGOR HAS REJECTED THE CONTRACT/LEASE IN BANKRUPTCY PROCEEDING.
<PAGE> 8
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XIII. CUMULATIVE DETAIL OF SUBSTITUTED CONTRACTS - PREPAYMENTS
<TABLE>
<CAPTION>
POOL A Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
--------------------------------------------------------- ------------- --------- -------------
<S> <C> <C> <C> <C>
NONE
----------- ------------
Totals: $0.00 $0.00
a) DISCOUNTED CONTRACT BALANCES OF ALL PREPAID CONTRACTS $0.00
b) ADCB OF POOL A AT CLOSING DATE $0.00
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 0.00%
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per
Contribution & Servicing Agreement Section 7.02 $0.00
CHANGE IN ANY OF THE ABOVE DETAIL DURING THE RELATED COLLECTION PERIOD YES NO X
--------- ------
</TABLE>
<TABLE>
<CAPTION>
POOL B Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
--------------------------------------------------------- ------------- --------- -------------
<S> <C> <C> <C> <C>
NONE
----------- -------------
Totals: $0.00 $0.00
a) DISCOUNTED CONTRACT BALANCES OF ALL PREPAID CONTRACTS $0.00
b) ADCB OF POOL B AT CLOSING DATE $0.00
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL UNLESS
RATING AGENCY APPROVES) 0.00%
* ANY CONTRACT DELINQUENT > 60 DAYS OR HAS DEFAULTED (>180 DAYS),
THE SERVICER HAS FAILED TO ADVANCE, OR A BANKRUPTCY PETITION
HAS BEEN FILED
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per
Contribution & Servicing Agreement Section 7.02 $0.00
CHANGE IN ANY OF THE ABOVE DETAIL DURING THE RELATED COLLECTION PERIOD YES NO X
------ -----
</TABLE>
<PAGE> 9
DVI RECEIVABLES X 1999-2
SERVICER REPORT
FOR THE PAYMENT DATE JANUARY 13, 2000
XIV. CUMULATIVE DETAIL OF SUBSTITUTED CONTRACTS - NON-PERFORMING (POOL A) &
GENERAL RIGHTS (POOL B)
<TABLE>
<CAPTION>
POOL A - NON-PERFORMING Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
--------------------------------------------------------- ------------- --------- -------------
<S> <C> <C> <C> <C>
None
----- -----------
Totals: $0.00 $0.00
a) DISCOUNTED CONTRACT BALANCES OF ALL NON-PERFORMING CONTRACTS 0.00
b) ADCB OF POOL A AT CLOSING DATE $0.00
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 0.00%
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per
Contribution & Servicing Agreement Section 7.02 $0.00
CHANGE IN ANY OF THE ABOVE DETAIL DURING THE RELATED COLLECTION PERIOD YES NO X
</TABLE>
<TABLE>
<CAPTION>
POOL B - GENERAL CONTRACT SUBSTITUTION RIGHTS Predecessor
Discounted Predecessor Discounted
Lease # Lessee Name Present Value Lease # Present Value
--------------------------------------------------------- ------------- --------- -------------
<S> <C> <C> <C> <C>
None
----- -----------
Totals: $0.00 $0.00
a) DISCOUNTED CONTRACT BALANCES OF ALL CONTRACTS SUBSTITUTED $0.00
b) ADCB OF POOL B AT CLOSING DATE $0.00
c) (CANNOT EXCEED 10% OVER THE LIFE OF THE POOL) 0.00%
* ANY CONTRACT DELINQUENT > 60 DAYS OR HAS DEFAULTED (> 180 DAYS),
THE SERVICER HAS DECLINED TO ADVANCE OR A BANKRUPTCY PETITION HAS
BEEN FILED.
DATA FOR CURRENT REPORTING PERIOD SUBSTITUTIONS
a) Total discounted Contract Balance of Predecessor Receivables $0.00
b) Total discounted Contract Balance of Substitute Receivables $0.00
c) If (a) > (b), amount to be deposited in Collection Account per Contribution
& Servicing Agreement Section 7.02 $0.00
CHANGE IN ANY OF THE ABOVE DETAIL DURING THE RELATED COLLECTION PERIOD YES NO X
</TABLE>
<PAGE> 10
XV. POOL PERFORMANCE MEASUREMENTS
1. AGGREGATE DISCOUNTED CONTRACT BALANCE
<TABLE>
CONTRACTS DELINQUENT > 90 DAYS TOTAL OUTSTANDING CONTRACTS
<S> <C> <C> <C>
This Month 339,342.95 This Month 257,463,977.99
1 Month Prior 39,633.46 1 Month Prior 260,417,948.05
2 Months Prior 0.00 2 Months Prior 266,890,468.06
Total 378,976.41 Total 784,772,394.10
a) 3 MONTH AVERAGE 126,325.47 b) 3 MONTH AVERAGE 261,590,798.03
c) a/b 0.05%
</TABLE>
<TABLE>
2. Does a Delinquency Condition Exist (1c > 6% )?
<S> <C> <C>
Yes No X
---- -----
3. Restricting Event Check
A. A Delinquency Condition exists for current period? Yes No X
---- -----
B. An Indenture Event of Default has occurred and is then continuing? Yes No X
---- -----
4. Has a Servicer Event of Default occurred? Yes No X
---- -----
5. Amortization Event Check
A. Is 1c > 8% ? Yes No X
---- -----
B. Bankruptcy, insolvency, reorganization; default/violation
of any covenant or obligation not remedied within 90 days? Yes No X
---- -----
C. As of any Determination date, the sum of all defaulted
contracts since the Closing date exceeds 6% of the ADCB
on the Closing Date? Yes No X
---- -----
6. Aggregate Discounted Contract Balance at Closing Date Balance $ -
----
</TABLE>
DELINQUENT LEASE SUMMARY
<TABLE>
<CAPTION>
Days Past Due Current Pool Balance # Leases
------------- -------------------- --------
<S> <C> <C> <C>
31 - 60 10,964,684.63 93
61 - 90 865,294.28 27
91 - 180 339,342.95 11
</TABLE>
Approved By:
Lisa J. Cruikshank
Vice President
|
|