SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A (AMENDMENT)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
June 15, 1999
(Date of earliest event reported)
DEUTSCHE FLOORPLAN RECEIVABLES, L.P.
(Exact name of registrant as specified in its amended charter)
Delaware 333-10943 88-0355652
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) identification No.)
655 Maryville Centre Drive
St. Louis, Missouri 63141
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (314) 523-3000
Item 5. Other Events.
Copies of the monthly Certificateholders' Statements are being filed as
Exhibits 1 and 2 to this Current Report on Form 8-K/A.
Item 7.(c). Exhibits.
Exhibit Description
Ex-1 Series 1994-1 and 1996-1 Compliance/Statistical
Reporting for period ending 05/31/99.
Ex-2 Distribution Date Statement for Collection Period
ending 05/31/99.
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: September 24, 1999
By: /s/ Richard H. Schumacher
Name: Richard H. Schumacher
Title: President and Treasurer
DFS FLOORPLAN RECEIVABLES L.P.
SERIES 1996-1
AMENDED
COMPLIANCE/STATISTICAL REPORTING
PERIOD ENDING 05/31/99
<TABLE>
1. CALCULATION OF POOL BALANCE
<S> <C>
TOTAL "OFFICE" RECEIVABLES 4,661,120,236.45
LESS INELIGIBLE ACCOUNTS
BANKRUPT/CHARGED OFF A/C'S 0.00
NEW ACCOUNT ADDITIONS FP (1,049,151,042.36)
NEW ACCOUNT ADDITIONS A/R (188,761,925.09)
TOTAL "TRUST" RECEIVABLES 3,423,207,269.00
LESS INELIGIBLE RECEIVABLES
SAU/NSF 0-30 IN EXCESS
OF .75% OF TRUST REC. 0.00
TOTAL POOL RECEIVABLES 3,423,207,269.00
TOTAL TRUST RECEIVABLES-DELINQUENCY
NSF 0-30 40,728.47
SAU 0-30 22,811,443.36
TOTAL 22,852,171.83
.75% OF TRUST REC. 25,674,054.52
AMOUNT IN EXCESS 0.00
NSF 30+ 7,651.94
SAU 30+ 3,599,268.11
2. CONCEN. COMPLIANCE
POOL BALANCE 3,409,514,439.92
<CAPTION>
CONCENTRATION ACTUAL EXCESS
LIMITS AMOUNT AMOUNT
<S> <C> <C> <C> <C>
A/R RECEIVABLES 20% 681,902,887.98 141,592,347.25 0.00
ASSET BASED RECEIVABLES 15% 511,427,165.99 427,817,326.57 0.00
DLR. CONCEN. 1996-1 TOP 15 3% 102,285,433.20 64,538,063.49 0.00
DLR. CONCEN. 1996-1 OTHERS 2% 68,190,288.80 27,208,656.07 0.00
MFG. CONCEN. 15% 511,427,165.99 200,138,410.02 0.00
PRODUCT LINE CONCEN.
CE 25% 852,378,609.98 13,111,446.12 0.00
MIS 40% 1,363,805,775.97 520,032,048.81 0.00
MTR 25% 852,378,609.98 242,178,017.50 0.00
MAR 25% 852,378,609.98 461,416,297.51 0.00
MH 25% 852,378,609.98 367,535,448.84 0.00
RV 25% 852,378,609.98 482,635,943.91 0.00
MUS 25% 852,378,609.98 113,624,286.90 0.00
IND/AG 25% 852,378,609.98 429,772,509.76 0.00
A/R 25% 852,378,609.98 569,409,673.82 0.00
SNO 25% 852,378,609.98 79,613,746.47 0.00
OTHER 25% 852,378,609.98 143,877,849.36 0.00
UNSECURED RECEIVABLES OVER CONCEN.
(without duplication)
UNSECURED CONCEN. 88,931,075.30
LESS: UNSECURED DEALER CONCEN. (32,381,718.48)
NET UNSECURED DEALER CONCEN. 3% 102,285,433.20 56,549,356.82 0.00
UNSECURED DEALER CONCEN. 0.50% 17,047,572.20 32,381,718.48 15,334,146.28
TOTAL OVER CONCENTRATION 15,334,146.28
DELAYED FUNDING RECEIVABLES 236,595,856.31
<CAPTION>
THREE
CHARGE OFFS TO RECEIVABLES MAR APR MAY MO. AVE.
(ANNUALIZED)
<S> <C> <C> <C> <C>
0.50% 3.25% 0.29% 1.35%
PAYMENT RATE 40.38% 37.26% 35.39% 37.68%
NET RECEIVABLE RATE
INTEREST 7.51%
DISCOUNT 1.70%
TOTAL 9.21%
LESS SERVICING -2.00%
REMAINING 7.21%
</TABLE>
DISTRIBUTION DATE STATEMENT AMENDED
REPORT DATE 05/31/99
COLLECTION PERIOD 5/1/1999 - 5/31/1999
DISTRIBUTION DATE 06/14/99
<TABLE>
<CAPTION>
TOTAL TRUST SERIES 1994-1 SERIES 1996-1(A) SERIES 1996-1(B)SERIES 1996-1(C)
<S> <C> <C> <C> <C> <C>
INVESTED AMOUNT 1,058,203,000.00 0.00 1,000,000,000.00 31,747,000.00 26,456,000.00
ALLOCATION PERCENTAGE 0.00% 94.50% 3.00% 2.50%
EXCESS FUNDING ACCOUNT BALANCE 0.00 0.00 0.00 0.00 0.00
OUTSTANDING PRIN. BALANCE OF CERTIFICATES 1,058,203,000.00 0.00 1,000,000,000.00 31,747,000.00 26,456,000.00
SUBORDINATION 0.0000% 0.00% 0.00% 0.00%
SUBORDINATED AMOUNT 0.00 0.00 0.00 0.00 0.00
INCREMENTAL SUBORDINATED AMOUNT 0.00 0.00 0.00 0.00 0.00
REQUIRED SUBORDINATED DRAW AMOUNT 0.00 0.00 0.00 0.00 0.00
AVAILABLE SUBORDINATED AMOUNT 4,569,524.31 0.00 4,318,192.55 137,089.66 114,242.10
BEGINNING OF MO. PRIN. RECEIVABLES 3,565,317,904.22
DISCOUNT RATE 0.40%
BEGINNING OF MO. POOL BALANCE 3,551,056,632.60
POOL FACTOR 100.00% 0.00% 100.00% 100.00% 100.00%
PRIN. ALLOCATION PERCENTAGE 29.80% 0.00% 28.16% 0.89% 0.75%
FLOATING ALLOCATION PERCENTAGE 29.80% 0.00% 28.16% 0.89% 0.75%
SELLER'S PERCENTAGE 70.20% 0.00% 71.84% 99.11% 99.25%
EXCESS SELLER'S PERCENTAGE 70.07% 0.00% 71.72% 99.10% 99.25%
PRIN. COLLECTIONS 1,261,761,230.20
NON-PRIN. COLLECTIONS 26,035,421.01
TOTAL COLLECTIONS 1,287,796,651.21
COLLECTION ACCOUNT BALANCE 5/1/1999 0.00 0.00 0.00 0.00 0.00
DEPOSITS 05/14/99
INV. NON-PRIN. COLLECTIONS 4,804,218.81 0.00 4,520,000.00 148,999.25 135,219.56
OTHER-INVESTMENT EARNINGS 107,335.55 0.00 107,335.55 0.00 0.00
DISBURSEMENTS 05/15/99
INTEREST AMOUNT 0.00 $0.00 $0.00 $0.00
SERVICING FEE 0.00 0.00 0.00 0.00 0.00
EXCESS AMOUNT (107,335.55) 0.00 (107,335.55) 0.00 0.00
COLLECTION ACCOUNT BALANCE 5/31/99 4,804,218.81 0.00 4,520,000.00 148,999.25 135,219.56
INVESTOR INTEREST TO BE FUNDED 05/14/99 4,353,823.30 0.00 4,096,250.00 135,030.58 122,542.72
DISBURSEMENTS 06/15/99
INTEREST AMOUNT 0.00 0.00 0.00 0.00 0.00
SERVICING FEE 0.00 0.00 0.00 0.00 0.00
EXCESS AMOUNT 0.00 0.00 0.00 0.00 0.00
TOTAL DISTRIBUTIONS 0.00 0.00 0.00 0.00 0.00
CONTROLLED DISBURSEMENT AMOUNT N/A
RESERVE FUND BALANCE 21,164,060.00 0.00 20,000,000.00 634,940.00 529,120.00
PRINCIPAL FUNDING ACCOUNT 0.00 0.00 0.00 0.00 0.00
INTEREST FUNDING ACCOUNT 0.00 0.00 0.00 0.00 0.00
SERVICING FEE 1,763,671.67 0.00 1,666,666.67 52,911.67 44,093.33
DEFAULTED RECEIVABLES 854,558.28
INVESTOR DEFAULT AMOUNT 254,655.51
DRAW AMOUNT - PREC. COLLECTION PERIOD 0.00
INVESTOR CHARGE OFFS 0.00
AMOUNT OF REIMBURSEMENT 0.00
END OF MO. PRIN. RECEIVABLES 3,423,207,269.00
DISCOUNT RATE 0.40%
END OF MO. POOL BALANCE 3,409,514,439.92
INVESTORS COUPON RATE 5.20000% 5.11516% 5.31016% 5.78016%
</TABLE>
