8-K 1 a35644.txt CIT EQUIPMENT COLLATERAL 2002-VT1 Securities and Exchange Commission Washington, DC 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of report: 18-Jun-03 CIT Equipment Collateral 2002-VT1 A Delaware Commission File I.R.S. Employer Corporation No. 0001172747 No. 51-0407692 c/o Capita Corporation 1 CIT Drive, Livingston, New Jersey 07039 Telephone number: (973)740-5000 Page 2 of 8 Item 5. Other CIT Equipment Collateral 2002-VT1 Monthly Servicing Report

~~---------------------------------------------------------------------------------------------------------~~Determination ~~Distribution~~Date: ~~Class~~06/18/03 ~~A-1~~Collection ~~Class~~Period: ~~A-2~~05/31/03 ~~Class~~Payment ~~A-3~~Date: ~~Class~~06/20/03 ~~A-4~~I. ~~Amounts~~AVAILABLE ~~Notes~~FUNDS ~~Notes~~A. ~~Notes~~Available ~~Notes~~Pledged ~~---------------------------------------------------------------------------------------------------------~~Revenues 1a. ~~Interest~~Scheduled ~~Due~~Payments ~~0.00~~Received ~~410~~$31,~~078.11 1~~155,~~071,308~~214.3378 ~~414,657~~b.08 2.Liquidation ~~Interest~~Proceeds ~~Paid~~Allocated ~~0.00~~to ~~410,078.11~~Owner ~~1,071,308.33~~Trust ~~414~~807,~~657~~383.0894 3c. ~~Interest~~Required ~~Shortfall~~Payoff ~~0.00~~Amounts ~~0.00~~of 0Prepaid Contracts 3,716,043.0031 0d.00 ~~((1)~~Required ~~minus~~Payoff ~~(2))~~Amounts 4.of ~~Principal~~Purchased ~~Paid~~Contracts 0.00 ~~34,637,664~~e.99 ~~0.00~~Proceeds ~~0.00~~of 5.Clean-up ~~Total~~Call ~~Distribution Amount~~ 0.00 ~~34,637,664~~f.99 ~~414,657.08~~Investment ~~0.00~~Earnings ~~((2)~~on ~~plus~~Collection ~~(4))~~Account ~~---------------------------------------------------------------------------------------------------------~~and Note Distribution ~~Class~~Account B0.00 ~~Class C Class D~~ Total ~~Offered~~Available ~~Amounts~~Pledged ~~Notes~~Revenues ~~Notes~~= ~~Notes~~$35,678,642.03 ~~Notes --------------------------------------------------------------------------------------------------------- 1~~B. ~~Interest~~Determination ~~Due~~of ~~58,387.29~~Available ~~35,617.98~~Funds ~~82,787~~a.75 ~~2,072,836.54~~Total 2.Available ~~Interest~~Pledged ~~Paid~~Revenues ~~58,387.29~~ $35,~~617~~678,642.9803 ~~82,787~~b.75 Servicer Advances 2,~~072~~876,~~836~~849.5428 3c. ~~Interest~~Recoveries ~~Shortfall~~of ~~0.00~~prior ~~0.00~~Servicer ~~0.00~~Advances ~~0.00~~ (~~(1) minus (2))~~ 4~~. Principal Paid 1~~,~~026~~257,~~992~~594.7663) ~~560,177~~d.87 ~~1,120,355.74~~Withdrawal ~~37,345,191.36~~from 5.Cash ~~Total~~Collateral ~~Distribution~~Account ~~Amount~~ 1,~~085~~162,~~380~~673.0534 ~~595,795.85~~-------------- ~~1,203,143.49~~Total ~~37,936,641.46~~Available ~~((2)~~Funds ~~plus~~= ~~(4))~~$35,460,570.02

Page 3 of 8 II. DISTRIBUTION AMOUNTS A. COLLECTION ACCOUNT DISTRIBUTIONS 1. Servicing Fee 377,762.69 2. Class A-1 Note Interest Distribution 0.00 Class A-1 Note Principal Distribution 0.00 Aggregate Class A-1 distribution 0.00 3. Class A-2 Note Interest Distribution 326,370.42 Class A-2 Note Principal Distribution 30,703,928.73 Aggregate Class A-2 distribution 31,030,299.15 4. Class A-3 Note Interest Distribution 1,071,308.33 Class A-3 Note Principal Distribution 0.00 Aggregate Class A-3 distribution 1,071,308.33 5. Class A-4 Note Interest Distribution 414,657.08 Class A-4 Note Principal Distribution 0.00 Aggregate Class A-4 distribution 414,657.08 6. Deposit to the Class A Principal Account 0.00 7. Class B Note Interest Distribution 54,989.66 Class B Note Principal Distribution 910,359.07 Aggregate Class B distribution 965,348.73 8. Class C Note Interest Distribution 33,545.33 Class C Note Principal Distribution 496,559.49 Aggregate Class C distribution 530,104.82 9. Class D Note Interest Distribution 77,970.22 Class D Note Principal Distribution 993,118.99 Aggregate Class D distribution 1,071,089.21 10. Deposit to the Cash Collateral Account 0.00 11. Amounts in accordance with the CCA Loan Agreement 0.00 12. Remainder to the holder of the equity certificate 0.00 Collection Account Distributions = 35,460,570.02 =============== B. CASH COLLATERAL ACCOUNT DISTRIBUTIONS 1. Payment due on the Senior Loan 374,400.98 2. Payment due on the Holdback 1,410,174.88 3. Payment to the Depositor 0.00 -------------- Cash Collateral Account Distributions = 1,784,575.86 ============== C. INCORRECT DEPOSITS TO BE RETURNED TO CIT Collection Account Distributions = 0.00 --------------

Page 4 of 8 III. INFORMATION REGARDING DISTRIBUTIONS ON THE SECURITIES

~~A Summary of Balance Information~~ ---------------------------------------------------------------------------------------~~---------------------~~ ~~Applicable~~Distribution ~~Principal Balance~~ Class ~~Factor~~A-1 ~~Principal Balance~~ Class ~~Factor~~A-2 Class ~~Coupon May~~A-033 ~~May-03~~Class ~~Apr~~A-034 ~~Apr-03~~Amounts ~~Rate~~Notes ~~Payment~~Notes ~~Date~~Notes ~~Payment~~Notes ~~Date Payment Date Payment Date~~ ---------------------------------------------------------------------------------------~~---------------------~~ ~~a. Class A-~~1 ~~Notes 1~~.~~9600%~~ ~~0.00~~Interest ~~0.00000~~Due 0.00 0326,370.~~00000~~42 ~~b. Class A-2 Notes 2.9000% 135~~1,~~049~~071,~~829~~308.33 ~~0.48754 169~~414,~~687,494~~657.3108 02.~~61259~~ c.Interest ~~Class~~Paid ~~A-3 Notes 4~~0.~~0300%~~00 ~~319~~326,~~000,000~~370.0042 1~~.00000 319~~,~~000~~071,~~000~~308.0033 1414,657.~~00000~~08 d3. ~~Class~~Interest ~~A-4~~Shortfall ~~Notes 4~~0.~~6700%~~00 ~~106,550,000~~0.00 10.~~00000~~00 ~~106,550,000~~0.00 ((1~~.00000~~) e.minus ~~Class~~(2)) ~~B Notes 3~~4.~~9700%~~ ~~16,621,558.28~~Principal ~~0.56632~~Paid ~~17,648,551.04~~ 0.~~60131~~00 ~~f. Class C Notes 4.4400% 9~~30,~~066~~703,~~304~~928.5273 0.~~56664~~00 ~~9,626,482.39~~ 0.~~60166~~00 ~~g. Class D Notes~~ 5.~~1600%~~ ~~18,132,609.03~~Total ~~0.56493~~Distribution ~~19,252,964.78~~Amount 0.~~59984~~00 ~~h. Total Offered Notes 604~~30,~~420~~703,~~301~~928.1673 ~~641~~414,~~765,492~~657.5208 i0.00 ~~One~~((2) -plus ~~Month Libor Rate 1.32000%~~(4))

--------------------------------------------------------------------------------------- ~~Scheduled~~Distribution ~~Scheduled~~Class ~~Principal~~B ~~Balance~~Class ~~Principal~~C ~~Balance~~ Class ~~May-03~~D ~~Apr-03~~Total ~~Payment~~Offered ~~Date~~Amounts ~~Payment~~Notes ~~Date~~Notes Notes Notes --------------------------------------------------------------------------------------- ~~Class~~1. A-Interest Due 54,989.66 33,545.33 77,970.22 1,978,841.04 ~~Notes~~2. Interest Paid 54,989.66 33,545.33 77,970.22 1,978,841.04 3. Interest Shortfall 0.00 0.00 0.00 0.00 ((1) minus (2)) 4. Principal Paid 910,359.07 496,559.49 993,118.99 33,103,966.29 5. Total Distribution Amount 965,348.73 530,104.82 1,071,089.21 33,685,128.58 ((2) plus (4))

IV. Information Regarding the Securities A. Summary of Balance Information

-------------------------------------------------------------------------------------------------------~~----~~ ~~Target~~Applicable ~~Class~~Principal ~~Target~~Balance Class ~~Class~~Factor Principal ~~Amount~~Balance ~~Floor~~Class ~~Principal~~Factor ~~Amount Floor~~ Class ~~Percentage~~Coupon ~~May~~Jun-03 ~~May~~Jun-03 ~~Apr~~May-03 ~~Apr~~May-03 Rate Payment Date Payment Date Payment Date Payment Date ------------------------------------------------------------------------------------------------------- a. Class A-~~---~~1 Notes 1.9600% 0.00 0.00000 0.00 0.00000 b. Class A-2 92Notes 2.759000% ~~560~~104,~~599~~345,900.59 0.37670 135,049,829.33 ~~595~~0.48754 c. Class A-3 Notes 4.0300% 319,~~237~~000,~~494~~000.3100 1.00000 319,000,000.00 1.00000 d. Class A-4 Notes 4.6700% 106,550,000.00 1.00000 106,550,000.00 1.00000 e. Class B 2Notes 3.759700% 1615,~~621~~711,~~558~~199.2821 0.0053530 1716,~~648~~621,~~551~~558.0428 0.0056632 f. Class C 1Notes 4.504400% 98,~~066~~569,~~304~~745.5202 0.0053561 9,~~626~~066,~~482~~304.3952 0.0056664 g. Class D 3Notes 5.001600% 17,139,490.05 0.53399 18,132,609.03 0.0056493 19h. Total Offered Notes 571,~~252~~316,~~964~~334.7887 0604,420,301.0016 i. One - Month Libor Rate 1.31813%

B. Other Information

V. PRINCIPAL A. MONTHLY PRINCIPAL AMOUNT 1. Principal Balance of Notes and Equity Certificates 641,765,492.52 (End of Prior Collection Period) 2. Contract Pool Principal Balance (End of Collection Period) 604,420,301.16 ----------------- ~~Total monthly principal amount 37,345,191.36 B. PRINCIPAL BREAKDOWN No. of Accounts~~ --------------- ~~1. Scheduled Principal 68,230 34,194,576.96 2. Prepaid Contracts 491 1,536,368.11 3. Defaulted Contracts 238 1,614,246.29 4. Contracts purchased by CIT Financial USA, Inc. 0 0.00~~ ---------------------~~----------------~~ ~~Total~~Scheduled Scheduled Principal ~~Breakdown~~Balance ~~68,959~~Principal ~~37,345,191.36~~Balance ~~VI.~~Class ~~CONTRACT POOL DATA A. CONTRACT POOL CHARACTERISTICS~~ Jun-~~--------------------------------------------------------~~03 ~~Original~~ May-03 ~~Apr-03 Pool~~ Payment Date Payment Date -----------------------------------------------------~~----~~ 1.Class a. Contract Pool Balance 1,068,496,994.00 604,420,301.16 641,765,492.52 b. No of Contracts 73,864 68,959 69,688 c. Pool Factor 2. Weighted Average Remaining Term 38.00 29.0 29.4 3. Weighted Average Original Term 44.1 B. DELINQUENCY INFORMATION A------------------------------------------------------------------- % of % of Aggregate Required Payoff No. of Aggregate Required Contracts Amount Accounts Payoff Amounts ------------------------------------------------------------------- 1. ~~Current~~Notes ~~95.01% 96.15% 65,521 589,773,946.86 31-60 days 2.70% 2.26% 1,861 13,849,838.25 61-90 days 1.03%~~ 0.79% 711 4,830,701.64 91-120 days 0.57% 0.44% 395 2,683,816.09 120+ days 0.68% 0.37% 471 2,253,049.83 Total Delinquency 100.0% 100.0% 68,959 613,391,352.67 2. Delinquent Scheduled Payments: Beginning of Collection Period 8,023,155.86 End of Collection Period 8,971,051.51 --------------- Change in Delinquent Scheduled Payments 947,895.65 C. DEFAULTED CONTRACT INFORMATION 1. Required Payoff Amount on Defaulted Contracts 1,614,246.29 2. Liquidation Proceeds received 746,121.00 ~~-------------- 3. Current Liquidation Loss Amount 868,125.29 4. Cumulative Liquidation Losses to date 9,298,363.70 % of Initial Contracts 3.432% % of Initial Contract Pool Balance~~ 0.~~870%~~00

~~VII. MISCELLANEOUS INFORMATION A. SERVICER ADVANCE BALANCE 1. Opening Servicer Advance Balance 8,023,155.86 2. Current Period Servicer Advance 4,440,316.09 3. Recoveries of prior Servicer Advances~~ -~~3,492,420.44~~ ------------- 4. Ending Servicer Advance Balance 8,971,051.51 B. CASH COLLATERAL ACCOUNT 1. Applicable Rates for the Interest Period: a. Libor Rate for the Interest Period 1.3200% b. Senior Loan Interest Rate 4.8200% c. Holdback Amount Interest Rate 7.3200% 2. Opening Cash Collateral Account 56,154,480.60 3. Deposit from the Collection Account 0.00 4. Withdrawals from the Cash Collateral Account (831,693.15) 5. Investment Earnings 46,104.11 6. Investment Earnings Distributions: a. Senior Loan Interest -~~46,104.11 b. Senior Loan Principal 0.00 c. Holdback Amount Interest 0.00 d. Holdback Amount Principal 0.00~~ ------------ ~~Total Investment Earnings distributions~~ -~~46,104.11~~-------------------------------------------------------------------------------- 7.Target ~~Remaining~~Class ~~available~~Target ~~amount~~Class ~~0.00~~Class 8.Principal ~~Required~~Amount ~~Cash~~Floor ~~Collateral~~Principal ~~Account~~ Amount ~~52,886,776.35~~Floor 9.Class ~~Cash~~Percentage ~~Collateral~~Jun-03 ~~Account~~Jun-03 ~~Surplus/~~May-03 ~~(Shortfall)~~May-03 ~~0.00~~Payment ~~10.~~Date ~~Distribution~~Payment ofDate ~~CCA~~Payment ~~Surplus:~~Date a.Payment ~~Senior~~Date ~~Loan Principal~~ -~~2,436,011.10 b. Holdback Amount Principal 0.00~~ ----------------------------------------------------------------------------------------------------------- ~~Total~~Class ~~Distribution~~A of92.75% ~~Surplus -2~~529,~~436~~895,~~011~~900.1059 11560,599,829.33 ~~Ending~~Class ~~Cash~~B ~~Collateral~~2.75% ~~Account 52~~15,~~886~~711,~~776~~199.3521 120.00 ~~Cash~~16,621,558.28 ~~Collateral Account deficiency~~ 0.00 Class C. ~~OTHER RELATED INFORMATION~~ 1.50% ~~Discount~~8,569,745.02 ~~Rate~~0.00 49,066,304.~~6150%~~52 20.00 ~~Life~~Class toD ~~Date Prepayment (CPR) 6.~~3.00% 317,139,490.05 ~~Life to Date Substitutions: a. Prepayments~~ 0.00 b18,132,609.03 ~~Defaults~~ 0.00

Page 5 of 8 V. PRINCIPAL A. MONTHLY PRINCIPAL AMOUNT 1. Principal Balance of Notes and Equity Certificates 604,420,301.16 (End of Prior Collection Period) 2. Contract Pool Principal Balance (End of Collection Period) 571,316,334.87 -------------- Total monthly principal amount 33,103,966.29

B. PRINCIPAL BREAKDOWN No. of Accounts ---------------~~---------------------------------------------------------------------~~ ~~May-03~~1. ~~Apr-03~~Scheduled ~~Item~~Principal ~~Payment~~67,249 ~~Date~~27,110,370.99 ~~Payment~~2. ~~Date~~Prepaid Contracts 603 4,023,538.02 3. Defaulted Contracts 252 1,970,057.28 4. Contracts purchased by CIT Financial USA, Inc. 0 0.00 ------------------------------------------~~------------------------------------------~~ a.Total ~~Senior~~Principal ~~Loan~~Breakdown ~~323~~68,~~748.83~~104 233,~~759~~103,~~759~~966.~~93 b. Holdback Amount 58,767,335.00 58,767,335.00~~29

VI. CONTRACT POOL DATA A. CONTRACT POOL CHARACTERISTICS

B. DELINQUENCY INFORMATION

C. DEFAULTED CONTRACT INFORMATION 1. Required Payoff Amount on Defaulted Contracts 1,970,057.28 2. Liquidation Proceeds received 807,383.94 ------------- 3. Current Liquidation Loss Amount 1,162,673.34 4. Cumulative Liquidation Losses to date 10,461,037.04 % of Initial Contracts 3.773% % of Initial Contract Pool Balance 0.979%

Page 6 of 8 VII. MISCELLANEOUS INFORMATION A. SERVICER ADVANCE BALANCE 1. Opening Servicer Advance Balance 8,971,051.51 2. Current Period Servicer Advance 2,876,849.28 3. Recoveries of prior Servicer Advances -4,257,594.63 ------------- 4. Ending Servicer Advance Balance 7,590,306.16 B. CASH COLLATERAL ACCOUNT 1. Applicable Rates for the Interest Period: a. Libor Rate for the Interest Period 1.3181% b. Senior Loan Interest Rate 4.8181% c. Holdback Amount Interest Rate 7.3181% 2. Opening Cash Collateral Account 52,886,776.35 3. Deposit from the Collection Account 0.00 4. Withdrawals from the Cash Collateral Account (1,162,673.34) 5. Investment Earnings 50,652.15 6. Investment Earnings Distributions: a. Senior Loan Interest -50,652.15 b. Senior Loan Principal 0.00 c. Holdback Amount Interest 0.00 d. Holdback Amount Principal 0.00 ------------- Total Investment Earnings distributions -50,652.15 7. Remaining Available Amount 0.00 8. Required Cash Collateral Account Amount 49,990,179.30 9. Cash Collateral Account Surplus/ (Shortfall) 0.00 10. Distribution of CCA Surplus: a. Senior Loan Principal -323,748.83 b. Holdback Amount Principal -1,410,174.88 ------------- Total Distribution of Surplus -1,733,923.71 11. Ending Cash Collateral Account 49,990,179.30 12. Cash Collateral Account deficiency 0.00 C. OTHER RELATED INFORMATION 1. Discount Rate 4.6150% 2. Life to Date Prepayment (CPR) 6.58% 3. Life to Date Substitutions: a. Prepayments 0.00 b. Defaults 0.00

Page 7 of 8 NCT Funding Company LLC, Allfirst Bank, as trustee under the Indenture, and Capita Corporation, in its individual capacity and as Servicer, DO HEREBY CERTIFY that I am a Responsible Officer of the Servicer and, pursuant to Section 9.02 of the Pooling and Servicing Agreement, I DO HEREBY FURTHER CERTIFY the following report with respect to the Payment Date occurring on 06/20/03 This Certificate shall constitute the Servicer's Certificate as required by Section 9.02 of the Pooling and Servicing Agreement with respect to the above Payment Date. Any term capitalized but not defined herein shall have the meaning ascribed thereto in the Pooling and Servicing Agreement. Capita Corporation Glenn Votek ----------- Glenn Votek Executive Vice President, and Treasurer Page 8 of 8

Filing Compare · CIT EQUIPMENT COLLATERAL 2002-VT1