SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
June 15, 1996
Date of earliest event reported)
DEUTSCHE FLOORPLAN RECEIVABLES, L.P.
Exact name of registrant as specified in its amended charter
Delaware 33-70814 88-0310100
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
655 Maryville Centre Drive, St. Louis, Missouri 63141-5832
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (314) 523-3000
<PAGE>
Item 5. Other Events.
Copy of Distribution Date Statement for the May 1996 Collection Period
with respect to the Series 1994-1 Certificates issued by Deutsche Floorplan
Receivables Master Trust.
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.
DEUTSCHE FLOORPLAN RECEIVABLES, L.P.
(Registrant)
By: Deutsche Floorplan Receivables, Inc.
General Partner
Date: June 27, 1996
By: /s/ Richard H. Schumacher
Name: Richard H. Schumacher
Title: President and Treasurer
<PAGE>
DFS FLOORPLAN RECEIVABLES L.P.
DISTRIBUTION DATE STATEMENT
REPORT DATE 5/31/96
COLLECTION PERIOD 5/1/96 - 5/31/96
DISTRIBUTION DATE 6/17/96
<TABLE>
<CAPTION>
SERIES 1994-1
<S> <C>
INVESTED AMOUNT $1,000,000,000.00
SERIES 1994-1 ALLOCATION PERCENTAGE 100.00%
EXCESS FUNDING ACCOUNT BALANCE $0.00
OUTSTANDING PRINCIPAL BALANCE OF CERTIFICATES$1,000,000,000.00
SUBORDINATION 9.8901%
SUBORDINATED AMOUNT $98,901,098.90
INCREMENTAL SUBORDINATED AMOUNT $24,984,512.08
REQUIRED SUBORDINATED AMOUNT $123,885,610.98
REQUIRED SUBORDINATED DRAW AMOUNT $0.00
AVAILABLE SUBORDINATED AMOUNT $123,885,610.98
BEGINNING OF MONTH PRINCIPAL RECEIVABLES $2,307,152,857.74
DISCOUNT RATE 0.40%
BEGINNING OF MONTH POOL BALANCE $2,297,924,246.31
POOL FACTOR 1.00000000000
PRINCIPAL ALLOCATION PERCENTAGE 43.52%
FLOATING ALLOCATION PERCENTAGE 43.52%
SELLER'S PERCENTAGE 56.48%
EXCESS SELLER'S PERCENTAGE 51.09%
PRINCIPAL COLLECTIONS $1,149,149,651.48
NON-PRINCIPAL COLLECTIONS $18,694,482.03
TOTAL COLLECTIONS $1,167,844,133.51
COLLECTION ACCOUNT BALANCE 5/1/96 $4,750,000.00
DEPOSITS 4/1 - 4/30
INVESTOR NON-PRINCIPAL COLLECTIONS $5,160,549.17
INVESTOR PRINCIPAL COLLECTIONS $0.00
OTHER-INVESTMENT EARNINGS $29,358.60
DISBURSEMENTS 5/15/96
PRINCIPAL AMOUNT $0.00
INTEREST AMOUNT ($4,750,000.00)
SERVICING FEE
EXCESS AMOUNT ($29,358.60)
COLLECTION ACCOUNT BALANCE 5/31/96 $5,160,549.17
SERVICE FEE $1,666,666.67
PRINCIPAL FUNDING ACCOUNT $0.00
INTEREST FUNDING ACCOUNT $0.00
DISBURSEMENTS 6/17/96
PRINCIPAL AMOUNT $0.00
INTEREST AMOUNT ($5,160,549.17)
SERVICING FEE $0.00
EXCESS AMOUNT $0.00
TOTAL DISTRIBUTIONS ($5,160,549.17)
CONTROLLED DISBURSEMENT AMOUNT N/A
RESERVE FUND BALANCE $2,500,000.00
DEFAULTED RECEIVABLES $1,000,367.19
INVESTOR DEFAULT AMOUNT $435,335.15
DRAW AMOUNT - PRECEDING COLLECTION PERIOD $0.00
INVESTOR CHARGE OFFS $0.00
AMOUNT OF REIMBURSEMENT $0.00
END OF MONTH PRINCIPAL RECEIVABLES $2,207,206,231.82
DISCOUNT RATE 0.40%
END OF MONTH POOL BALANCE $2,198,377,406.89
INVESTORS COUPON RATE 5.62969%
</TABLE>
<PAGE>
DFS FLOORPLAN RECEIVABLES L.P. PAGE 1 OF 3
COMPLIANCE/STATISTICAL REPORTING
PERIOD ENDING 5/31/96
<TABLE>
<CAPTION>
1. CALCULATION OF POOL BALANCE
<S> <C>
TOTAL "OFFICE" RECEIVABLES $3,139,876,986.80
LESS INELIGIBLE ACCOUNTS
BANKRUPT/CHARGED OFF A/C'S $0.00
NEW ACCOUNT ADDITIONS FP ($710,551,396.92)
NEW ACCOUNT ADDITIONS A/R ($222,119,358.06)
TOTAL "TRUST" RECEIVABLES $2,207,206,231.82
LESS INELIGIBLE RECEIVABLES
SAU/NSF 0-30 IN EXCESS
OF .75% OF TRUST REC. $0.00
TOTAL POOL RECEIVABLES $2,207,206,231.82
TOTAL TRUST RECEIVABLES - DELINQUENCY
NSF 0-30 $14,407.00
SAU 0-30 $7,092,885.85
TOTAL $7,107,292.85
.75% OF TRUST REC. $16,554,046.74
AMOUNT IN EXCESS $0.00
NSF 30+ $47,610.91
SAU 30+ $1,252,862.53
5/31/96
DFS FLOORPLAN RECEIVABLES L.P.
COMPLIANCE/STATISTICAL REPORTING
PAGE 2 OF 3
2. CONCENTRATION COMPLIANCE
POOL BALANCE $2,207,206,231.82
</TABLE>
<TABLE>
<CAPTION>
CONCENTRATION ACTUAL EXCESS
LIMITS AMOUNT AMOUNT
<S> <C> <C> <C> <C>
A/R RECEIVABLES 20% $441,441,246.36 $217,064,184.31 $0.00
ASSET BASED RECEIVABLES 15% $331,080,934.77 $37,297,124.14 $0.00
DEALER CONCENTRATION 3% $66,216,186.95 $89,236,061.54 $23,019,874.59
MFG CONCENTRATION 15% $331,080,934.77 $140,221,234.50 $0.00
PRODUCT LINE CONCENTRATION
CE 25% $551,801,557.96 $86,067,945.59 $0.00
MIS 40% $882,882,492.73 $515,362,329.37 $0.00
MTR 25% $551,801,557.96 $23,427,551.97 $0.00
MAR 25% $551,801,557.96 $281,543,974.94 $0.00
MH 25% $551,801,557.96 $403,618,026.53 $0.00
RV 25% $551,801,557.96 $334,431,319.23 $0.00
MUS 25% $551,801,557.96 $67,005,660.63 $0.00
IND/AG 25% $551,801,557.96 $88,024,354.25 $0.00
A/R 25% $551,801,557.96 $254,361,308.45 $0.00
SNO 25% $551,801,557.96 $40,347,632.82 $0.00
OTHER 25% $551,801,557.96 $113,016,128.04 $0.00
UNSECURED RECEIVABLES OVER CONCEN.
(without duplication)
UNSECURED CONCEN. $63,413,777.33
LESS: UNSECRURED DEALER CONCEN. ($40,261,546.21)
NET UNSECURED DEALER CONCEN 3% $66,216,186.95 $23,152,231.12
UNSECURED DEALER CONCEN. .5% $11,036,031.16 $40,261,546.21 $29,225,515.05
TOTAL OVER CONCENTRATION $52,245,389.64
</TABLE>
<PAGE>
5/31/96
DFS FLOORPLAN RECEIVABLES L.P.
COMPLIANCE/STATISTICAL REPORTING PAGE 3 OF 3
PAGE TWO
[CAPTION]
<TABLE>
<S> <C> <C> <C> <C>
DELAYED FUNDING RECEIVABLES $236,061,481.97
CHARGE OFFS TO RECEIVABLES MARCH 96 APRIL 96 MAY 96 3 MO. AVE.
(ANNUALIZED)
0.55% 1.92% 0.55% 1.01%
PAYMENT RATE 44.98% 51.80% 49.81% 48.86%
NET RECEIVABLE RATE
INTEREST 7.71%
DISCOUNT 2.39%
TOTAL 10.10%
LESS SERVICING -2.00%
REMAINING 8.10%
</TABLE>
<PAGE>
