UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

|X| QUARTERLY PURSUANT TO UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the quarterly period ended June 30, 2008

or

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
EXCHANGE ACT OF 1934

For the transition period from ___________ to _____________

Commission file number: 1-8356

DVL, INC.

(Exact name of registrant as specified in its charter)

 Delaware 13-2892858
--------------------------------------------------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
 Incorporation or Organization)

70 East 55th Street, New York, New York 10022
--------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)

 (212) 350-9900
--------------------------------------------------------------------------------
 (Registrant's telephone number, including area code)


(Former name, former address and former fiscal year,
if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. |X| Yes |_| No

Indicate by check mark whether the registrant is a large accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer" "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer |_| Accelerated filer |_|

Non-accelerated filer |_| Smaller reporting company |X|

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). |_| Yes |X| No

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date.

 Class Outstanding at August 14, 2008
---------------------------- ------------------------------
Common Stock, $.01 par value 45,292,845


DVL, INC. AND SUBSIDIARIES

INDEX

Part I. Financial Information:

 Item 1 - Financial Statements: Pages
 -----
 Consolidated Balance Sheets -
 June 30, 2008 (unaudited) and December 31, 2007 1 - 2

 Consolidated Statements of Operations -
 Three Months Ended June 30, 2008 (unaudited) and
 2007 (unaudited) 3

 Consolidated Statements of Operations -
 Six Months Ended June 30, 2008 (unaudited) and
 2007 (unaudited) 4 - 5

 Consolidated Statement of Shareholder's Equity -
 Six Months Ended June 30, 2008 (unaudited) 6

 Consolidated Statements of Cash Flows -
 Six Months Ended June 30, 2008 (unaudited) and
 2007 (unaudited) 7 - 8

 Notes to Consolidated Financial Statements (unaudited) 9 - 16

 Item 2 - Management's Discussion and Analysis of
 Financial Condition and Results of Operations 17 - 28

 Item 3 - Quantitative and Qualitative Disclosures About
 Market Risk 28

 Item 4 - Controls and Procedures 28

Part II. Other Information:

 Item 1. Legal Proceedings 29

 Item 1A. Risk Factors 29

 Item 2. Unregistered Sales of Equity Securities and Use
 of Proceeds 29

 Item 3. Defaults Upon Senior Securities 29

 Item 4. Submission of Matters to a Vote of Security Holders 29

 Item 5. Other Information 29

 Item 6. Exhibits 29 - 35

 Signature 30


Part I - Financial Information

Item 1. Financial Statements

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)

 June 30, December 31,
 2008 2007
 ----------- ------------
 (unaudited)
ASSETS

Residual interests in securitized portfolios $ 45,518 $ 47,705
 --------- ---------

Mortgage loans receivable from affiliated partnerships (net
of unearned interest of $12,622 for 2008 and $16,845 for 2007)
 18,951 20,187

 Allowance for loan losses 3,719 3,448
 --------- ---------

 Net mortgage loans receivable 15,232 16,739
 --------- ---------

Cash (including restricted cash of $23 and $108 for 2008 1,682 1,028
 and 2007 respectively)

Investments
 Real estate at cost (net of accumulated depreciation and
 amortization of $1,244 for 2008 and $1,150 for 2007) 7,338 7,329

 Affiliated limited partnerships (net of allowance for
 losses of $448, for 2008 and 2007) 771 781

Net deferred tax asset 2,565 2,743

Other assets 2,037 1,828

Other assets of discontinued operations 1,596 1,474
 --------- ---------

Total assets $ 76,739 $ 79,627
 ========= =========

(continued)

See notes to consolidated financial statements.

1

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands except share data)

(continued)

 June 30, December 31,
 2008 2007
 ----------- ------------
 (unaudited)
LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

 Notes payable - residual interests $ 35,136 $ 38,425
 Underlying mortgages payable 4,582 5,682
 Debt - other 11,198 10,570
 Debt - affiliates 1,437 2,154
 Redeemed notes payable-litigation settlement 775 775
 Deferred income 381 20
 Security deposits, accounts payable and accrued
 liabilities 3 139
 Liabilities of discontinued operations -- 176
 -------- --------
Total liabilities 53,512 57,941
 -------- --------

Commitments and contingencies

Shareholders' equity:
 Preferred stock $10.00 par value, authorized, issued
 and outstanding 100 shares for 2008 and 2007 1 1
 Preferred stock, $.01 par value, authorized 5,000,000
 shares for 2008 and 2007, issued and outstanding -0-
 Common stock, $.01 par value, authorized - 90,000,000
 shares issued and outstanding 45,292,845 for 2008 and
 45,284,845 for 2007 453 453
 Additional paid-in capital 97,060 97,060
 Deficit (74,287) (75,828)
 -------- --------

 Total shareholders' equity 23,227 21,686
 -------- --------

 Total liabilities and shareholders' equity $ 76,739 $ 79,627
 ======== ========

See notes to consolidated financial statements.

2

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands)

(unaudited)

 Three Months Ended
 June 30,
 ------------------
 2008 2007
 ---- ----
Income from affiliates:

 Interest on mortgage loans $ 566 $ 657
 Gain on satisfaction of mortgage loans 365 44
 Partnership management fees 63 67
 Management fees 98 66
 Transaction and other fees from partnerships 39 23
 Distributions from partnerships 42 --

Income from others:

 Interest income - residual interests 1,476 1,411
 Net rental income (including depreciation and
 amortization of $45 for 2008 and $48 for 2007) 106 197
 Other income and interest 22 30
 ------- -------

 2,777 2,495
 ------- -------

Operating expenses:
 General and administrative 451 371
 Asset servicing fee - NPO Management LLC 195 188
 Legal and professional fees 66 76
 Provision for loan losses 150 100

Interest expense:

 Underlying mortgages 88 141
 Notes payable - residual interests 717 775
 Affiliates 45 60
 Others 300 254
 ------- -------

 2,012 1,965
 ------- -------

Income from continuing operations before income tax (expense)
 benefit 765 530

Income tax (expense) benefit (179) 13
 ------- -------

Income from continuing operations 586 543

Loss from discontinued operations - net of tax of $-0- in
 both periods (18) (15)
 ------- -------

Net income $ 568 $ 528
 ======= =======

(continued)

See notes to consolidated financial statements.

3

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands)

(unaudited)

 Six Months Ended
 June 30,
 --------
 2008 2007
 ------- -------
Income from affiliates:

 Interest on mortgage loans $ 1,241 $ 1,374
 Gain on satisfaction of mortgage loans 999 476
 Partnership management fees 124 133
 Management fees 196 124
 Transaction and other fees from partnerships 88 45
 Distributions from partnerships 54 40

Income from others:

 Interest income - residual interests 2,964 2,789
 Net rental income (including depreciation and
 amortization of $93 for 2008 and $97 for 2007) 267 370
 Other income and interest 38 39
 ------- -------

 5,971 5,390
 ------- -------

Operating expenses:
 General and administrative 921 807
 Asset Servicing Fee - NPO Management LLC 383 372
 Legal and professional fees 172 151
 Provision for loan losses 300 350

Interest expense:

 Underlying mortgages 187 301
 Notes payable - residual interests 1,472 1,535
 Affiliates 97 102
 Others 568 495
 ------- -------

 4,100 4,113
 ------- -------

Income from continuing operations before income tax
 benefit 1,871 1,277

Income tax (expense) benefit (243) 32
 ------- -------

Income from continuing operations 1,628 1,309

Loss from discontinued operations - net of tax of $-0-
 in both periods (87) (152)
 ------- -------

Net income $ 1,541 $ 1,157
 ======= =======

 (continued)

See notes to consolidated financial statements.

4

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except share and per share data)

(unaudited)

(continued)

 Three Months Ended Six Months Ended
 June 30, June 30,
 -------- --------
 2008 2007 2008 2007
 -------------- -------------- -------------- --------------
Basic earnings per share:

 Income from continuing operations $ .01 $ .02 $ .04 $ .04
 Loss from discontinued operations .00 .00 .00 .00
 -------------- -------------- -------------- --------------
 Net Income $ .01 $ .02 $ .04 $ .04
 ============== ============== ============== ==============

Diluted earnings per share:

 Income from continuing operations $ .01 $ .01 $ .04 $ .03
 Loss from discontinued operations .00 .00 .00 .00
 -------------- -------------- -------------- --------------
 Net Income $ .01 $ .01 $ .04 $ .03
 ============== ============== ============== ==============

Weighted average shares outstanding - basic 45,292,845 32,909,353 45,289,442 35,209,191
Effect of dilutive securities 121,097 16,489,120 104,885 18,742,604
 -------------- -------------- -------------- --------------

Weighted average shares outstanding - diluted 45,413,942 49,398,473 45,394,327 53,951,795
 ============== ============== ============== ==============

See notes to consolidated financial statements.

5

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(in thousands except share data)

(unaudited)

 Preferred Stock Common Stock Additional
 ----------------- --------------------- Paid - In
 Shares Amount Shares Amount Capital Deficit Total
 ------ ------ ------ ------ ------- ------- -----
Balance - January 1, 2008 100 $ 1 45,284,845 $ 453 $ 97,060 $ (75,828) $ 21,686

Exercise of stock options -- -- 8,000 -- -- -- --

Net income -- -- -- -- -- 1,541 1,541
 --- ---------- ---------- ---------- ---------- ---------- ----------

Balance - June 30, 2008 100 $ 1 45,292,845 $ 453 $ 97,060 $ (74,287) $ 23,227
 === ========== ========== ========== ========== ========== ==========

See notes to consolidated financial statements.

6

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

(unaudited)

 Six Months Ended
 June 30,
 --------

 2008 2007
 ---- ----
Cash flows from operating activities:

 Continuing operations:
 Income from continuing operations $ 1,628 $ 1,309
 Adjustments to reconcile income to net cash used in
 operating activities from continuing operations
 Interest income deducted from (accreted on) residual
 Interests 1,034 (576)
 Accrued interest (subtracted from) added to indebtedness (20) 96
 Depreciation 93 93
 Provision for loan losses 271 350
 Write-off of loans receivable 4,159 44
 Amortization of unearned interest on loan receivables (4,223) (1,277)
 Net decrease (increase) in deferred tax asset 178 (82)
 Net (increase) decrease in other assets (209) 45
 Net decrease in accounts payable, security
 deposits and accrued liabilities (136) (80)
 Net increase in deferred income 361 249
 ------- -------
 Net cash (used in) provided by continuing operations 3,136 171
 ------- -------

Discontinued operations:
 Loss from discontinued operations - net of tax (87) (152)
 Net decrease in assets and liabilities of discontinued
 operations (298) (346)
 ------- -------
 Cash used in discontinued operations (385) (498)
 ------- -------
 Net cash used in operating activities 2,751 (327)
 ------- -------

(continued)

See notes to consolidated financial statements

7

DVL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

(unaudited)

(continued)

 Six Months Ended
 June 30,
 --------

 2008 2007
 ---- ----
Cash flows from investing activities:

 Collections on loans receivable $ 1,300 $ 2,390
 Real estate acquisitions and capital improvements (102) --
 Net decrease in affiliated limited partnership
 interest and other investments 10 95
 ------- -------

 Net cash provided by investing activities 1,208 2,485
 ------- -------

Cash flows from financing activities:

 Proceeds from new borrowings 4,050 650
 Principal payments on debt (4,119) (482)
 Repurchase of outstanding common stock -- (649)
 Payments on underlying mortgages payable (1,100) (1,451)
 Payments on notes payable - residual interest (2,136) (288)
 Payments related to debt redemptions -- (2)
 ------- -------

 Net cash used in financing activities (3,305) (2,222)
 ------- -------

Net increase (decrease) in cash 654 (64)
Cash, beginning of period 1,028 891
 ------- -------

Cash, end of period $ 1,682 $ 827
 ======= =======

Supplemental disclosure of cash flow information:

 Cash paid during the period for interest $ 2,153 $ 2,395
 ======= =======

 Cash paid for income taxes $ 123 $ 50
 ======= =======

Supplemental disclosure of non-cash investing and
 financing activities:

 Residual interests in securitized portfolios -
 increase/(decrease) $(1,153) $ 1,392
 ======= =======

 Notes payable - residual interests -
 Increase/(decrease) $(1,153) $ 1,392
 ======= =======

See notes to consolidated financial statements.

8

DVL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Dollars in thousands unless otherwise noted


(except share and per share amounts)

1. Basis of Presentation

In the opinion of DVL, Inc. ("DVL" or the "Company"), the accompanying consolidated financial statements contain all adjustments (consisting of only normal accruals) necessary in order to present a fair presentation of the consolidated financial position of DVL and the consolidated results of its operations for the periods set forth herein. The results of the Company's operations for the three and six months ended June 30, 2008 should not be regarded as indicative of the results that may be expected from its operations for the full year. For further information, refer to the consolidated financial statements and the accompanying notes included in DVL's Annual Report on Form 10-KSB for the year ended December 31, 2007.

2. Reclassifications

Certain amounts from 2007 have been reclassified to conform to the presentation for the six months ended June 30, 2008.

3. Residual Interests in Securitized Portfolios

In accordance with the purchase agreements entered into with respect to the residual interests from the acquisition dates through June 30, 2008, the residual interest in securitized portfolios and the notes payable were increased by approximately $6,316 as a result of purchase price adjustments. Adjustments to the receivables based on the performance of the underlying periodic payment receivables, both increases and decreases, could be material in the future. Permanent impairments are recorded immediately through results of operations. Favorable changes (increases) in future cash flows are recognized through results of operations as interest over the remaining life of the retained interest.

The Company's wholly owned subsidiary, S2 Holdings, Inc. ("S2"), owns 99.99% Class B member interests in Receivables II-A, LLC, a limited liability company ("Receivables II-A") and Receivables II-B, LLC, a limited liability company ("Receivables II-B) which own five securitized receivable pools. Receivables II A, LLC and Receivables II B, LLC are consolidated into S2 for financial statement reporting purposes.

The Company considered Financial Accounting Standards Board Interpretation No. 46R "Consolidation of Variable Interest Entities" when consolidating S2's ownership of its member interests. The Company determined that S2's member interests do not meet the definition of variable interest entities.

9

4. Real Estate

The Company, currently owns eight buildings totaling 347,000 square feet on eight and one half acres located in an industrial park in Kearny, NJ leased to various unrelated tenants. This site represents a portion of the Passaic River Development area designated for redevelopment by the town of Kearny, New Jersey (the "Property"). The Company continues to lease such property to multiple tenants and receives a positive cash flow from the property until such time as it can redevelop the Property as described below.

In connection with the redevelopment of the Property, on December 11, 2007, DVL, and it's wholly owned subsidiary, DVL Kearny Holdings, LLC ("DVL Holdings"), entered into a Redeveloper Agreement (the "Redeveloper Agreement") with the Town of Kearny, a body corporate and politic of the state of New Jersey, County of Hudson (the "Town of Kearny"). Pursuant to the Redeveloper Agreement, the Town of Kearny has agreed to designate DVL and DVL Holdings (collectively, the "Redeveloper") as the redeveloper of the Property, a substantial portion of which is currently owned by the Redeveloper. The Redeveloper Agreement supersedes the Conditional Agreement entered into on October 24, 2006. Pursuant to the Redeveloper Agreement, the Redeveloper is obligated to redevelop the Property, at its expense, in accordance with the plans and specifications described therein, subject to review and approval of the Planning Board of the Town of Kearny. The initial plans and specifications provide for the development of up to approximately 150,000 square feet of retail space.

The term of the Redeveloper Agreement along with the Redeveloper's rights thereunder, automatically expire on December 31, 2009 unless extended in writing by the Town of Kearny. If the Redeveloper is in default of any terms or conditions of the Redeveloper Agreement and does not cure within the appropriate time as set forth in the agreement (to the extent that a cure period is provided for such default), the Town of Kearny is afforded a number of rights including the right to terminate the Redeveloper Agreement.

The payment obligations and the completion of all work to be performed by the Redeveloper under the Redeveloper Agreement are jointly and severally guaranteed by Alan Casnoff, the President of the Company, and Lawrence J. Cohen, a stockholder and affiliate of the Company. Messrs. Casnoff and Cohen are principals of P&A Associates and Pemmil Management, LLC ("Pemmil"), respectively, which have entered into a Developer Services Agreement with the Company with respect to the development of the Property, as described below. The Company has agreed to indemnify Messrs. Cohen and Casnoff from any liability related to the Redeveloper Agreement.

In connection with the Redeveloper Agreement, the Company previously entered into a Developer Services Agreement (the "Developer Services Agreement") with P&A Associates and Pemmil (collectively the "Developer"). Under the Developer Services Agreement, the Company retained the Developer to provide developer services with respect to the development, construction and leasing of the Property. The Developer's obligations under the Developer Services Agreement terminates upon the substantial completion of construction and occupancy by the tenants of at least 95% of the retail space to be developed on the Property.

Pursuant to the Developer Services Agreement, the Developer will be paid a development fee of 4% of all project costs associated with the development of the Property (excluding financing costs) as specified in the Developer Services Agreement. Additionally, the Developer will be paid 20% of the net cash flow generated by the project as a result of operations, refinancing and/or sale after Owner receives from operations a 15% return on its net cash investment and in the event of a refinancing or sale, the return of its net cash investment plus a 15% return on such investment.

10

If the Developer is in default of any terms or conditions of the Developer Services Agreement and does not cure within the appropriate time as set forth in the agreement (to the extent that a cure period is provided for such default), the Company is afforded a number of rights including the right to terminate the Developer Services Agreement.

In the current economic environment there is no assurance that the Company will be able to find tenants on acceptable economic terms or be able to finance the construction of the project. The current construction lender has advised the Company that they want to be repaid. The Company is currently pursuing alternative financing sources.

Discontinued Operations

(1) In October 2004, DVL entered into an Agreement with Bogota Associates and Industrial Associates, the owners of the land underlying the Bogota New Jersey leasehold, pursuant to which the leasehold was cancelled in consideration of the aforementioned partnerships agreeing to repay to DVL certain out-of-pocket expenses including real estate taxes and environmental remediation costs as well as $50 upon completion of a sale of the property to a third party. In addition DVL owns a 8.25% limited partner interest in each of these partnerships. DVL will also receive a percentage of the net sales proceeds. As of June 2008, the sale has not yet been consummated and the third party continues to lease space. The total expenses to be reimbursed to DVL are approximately $849 as of June 30, 2008 not including the $50 fee or any amounts to be received as a limited partner. Activity related to the real estate lease interest is included in discontinued operations.

(2) The Company owns a vacant 31,000 square foot former Grand Union Supermarket and approximately six acres of land underlying the building located in Fort Edward, NY. The entire property, which was acquired through foreclosure on a mortgage, was recorded at $416, which was the net carrying value of the mortgage at the date of foreclosure and was less than the fair value at that date.

As of June 30, 2008 the Company has capitalized approximately $1,000 of environmental remediation costs in connection with the cleaning of the site. The Company anticipates that it will eventually recover a substantial portion of the capitalized remediation costs on the property through the net proceeds received from any potential future sale and reimbursement from certain companies that it believes dumped chemicals on the site. Litigation on this issue is proceeding through the judicial system. However, the Company's ability to recover such costs depends on many factors, including the outcome of litigation and there can be no assurance that the Company will recover all of the costs of such remediation within the foreseeable future or at all. Such inability to recover all of such remediation costs could have an adverse effect on the Company's financial condition. The Company currently accounts for the property as an "other asset from discontinued operations" in its consolidated financial statements at a carrying value of $747.

11

5. Transactions with Affiliates

Monies Received

The Company has provided management, accounting, and administrative services to certain entities which are affiliated with NPO Management, LLC ("NPO") which are entities engaged in real estate lending and management transactions and are affiliated with certain stockholders and insiders of the Company. The fee income from the management service contract is as follows:

 Fee Income Fee Income Fee Income Fee Income
 For The Three For The Three For The Six For The Six
 Months Ended Months Ended Months Ended Months Ended
Affiliate 06/30/08 06/30/07 06/30/08 06/30/07
--------- -------- -------- -------- --------
 NPO $ 98 $ 66 $ 196 $ 124

Monies Paid

A. The Company recorded fees to NPO of $383 and $372 for the Six Months Ended June 30, 2008 and 2007, respectively, under an Asset Servicing Agreement (the "Asset Servicing Agreement") between the Company and NPO, pursuant to which NPO provides the Company with asset management, advisory and administrative services relating to the assets of the Company and its Affiliated Limited Partnerships. During 2008 and 2007 the Company provided office space required under the Asset Servicing Agreement to NPO consisting of approximately 500 square feet of the Company's New York location.

B. Millennium Financial Services, an affiliate of NPO, received fees from the Company representing compensation and reimbursement of expenses for collection services as follows:

Fees Recorded Fees Recorded Fees Recorded Fees Recorded
For The Three For The Three For The Six For The Six
Months Ended Months Ended Months Ended Months Ended
 06/30/08 06/30/07 06/30/08 06/30/07
 -------- -------- -------- --------
 $ 27 $ 27 $ 54 $ 54

C. Interest expense on amounts due to affiliates was as follows:

 Three Months Three Months Six Months Six Months
 Ended Ended Ended Ended
 06/30/08 06/30/07 06/30/08 06/30/07
 -------- -------- -------- --------
Pemmil Funding $ 45 $ 60 $ 97 $ 102

6. Contingent Liabilities

During the Six Months Ended June 30, 2008 and 2007 the Company expensed approximately $40 and $80, respectively, during each period, for amounts due to the Limited Partnership Settlement Fund, of which $23 and $157 was accrued at June 30, 2008 and 2007, respectively. These costs have been netted against the interest on mortgage loans.

12

7. Shareholder's Equity

On March 19, 2007, the Company entered into a Stock Repurchase Agreement (the "Stock Repurchase Agreement") dated March 16, 2007 with Blackacre Bridge Capital, L.L.C., a New York limited liability company ("Blackacre Bridge") and Blackacre Capital Group, L.P., a Delaware limited partnership ("Blackacre Capital" and collectively with Blackacre Bridge, the "Sellers"). Pursuant to the Stock Repurchase Agreement, in a private transaction, the Company repurchased 4,753,114 shares of its common stock from Blackacre Bridge and 653,000 shares of its common stock from Blackacre Capital (collectively referred to herein as the "Shares"). The Company purchased the Shares for a cash purchase price of $0.12 per Share for an aggregate cash purchase price of $649. The Shares represented all of the shares of the Company's common stock owned by the Sellers and their respective affiliates, including Stephen Feinberg. All such parties, including Sellers, beneficially owned in excess of 10% of the Company's outstanding common stock prior to the repurchase of all such Shares by the Company.

On March 16, 2007, the Company entered into Amendment No. 1 to the Pemmil Loan Agreement, dated March 15, 2007 with Pemmil, pursuant to which Pemmil loaned the Company $650 on March 16, 2007 to fund the Company's purchase of the Shares under the Stock Repurchase Agreement.

In September 1996, in connection with a loan by NPM Capital, LLC ("NPM") to DVL (the "Company"), the Company issued to and for the benefit of, each of the members of NPM, warrants (the "Warrants") to purchase such number of shares of the Company's Common Stock, which when added to the 1,000,000 shares of Common Stock issued to such parties contemporaneously with the issuance of the warrants, amount to up to 49% of the outstanding Common Stock of the Company on a fully diluted basis. The Warrants became exercisable after September 27, 1999 and expired at 5:00 p.m. New York time on December 31, 2007 (the "Expiration Time"). As of December 31, 2007, all of such warrants represented the right to purchase a total of 29,706,045 shares of Common Stock at the purchase price of $0.0695 per share.

On December 31, 2007, prior to the Expiration Time, eight holders of the Warrants (certain of whom currently are significant stockholders or affiliates of the Company) exercised Warrants to purchase a total of 21,467,169 shares of Common Stock, of which Warrants to purchase 2,000,000 shares were exercised for cash and the remainder of which were exercised on a cashless basis (by forfeiture of a portion of the Warrants) pursuant to the terms of the Warrants. As a result of such exercise of the Warrants, a total of 12,325,492 shares of Common Stock were issued to such eight individuals and the Company received a total of $139,000 as a result of the exercise of a portion of the Warrants for cash. All of the unexercised Warrants (including the Warrants forfeited as a result of the cashless exercises) expired and terminated as of the Expiration Time and no Warrants remain outstanding.

RESTRICTION ON CERTAIN TRANSFERS OF COMMON STOCK: Each share of the stock of the Company includes a restriction prohibiting sale, transfer, disposition or acquisition of any stock until March 31, 2009 without the prior consent of the Board of Directors of the Company by any person or entity that owns or would own 5% or more of the issued and outstanding stock of the Company if such sale, purchase or transfer would, in the opinion of the Board, jeopardize the Company's preservation of its federal income tax attributes under Section 382 of the Internal Revenue Code.

13

8. Earnings per share (unaudited)

The following table presents the computation of basic and diluted per share data for the Three and Six Months Ended June 30, 2008 and 2007.

 Three Months Ended June 30,
 ---------------------------

 2008 2007
 ----------------------------------------- ---------------------------------------
 Weighted Average Weighted Average
 Number of Per Share Number of Per Share
 Amount Shares Amount Amount Shares Amount
 ------ ------ ------ ------ ------ ------
Basic EPS,
Net income available to common stockholders $ 568 45,292,845 $ .01 $ 528 32,909,353 $ .02
 =========== ========
Effect of dilutive stock options and warrants -- 121,097 -- 16,489,120
 -------- ---------- --------- ----------

5,413,942
Net income available to common stockholders $ 568 45,413,942 $ .01 $ 528 49,398,473 $ .01
 ======== ========== =========== ========= ========== ========

 Six Months Ended June 30,
 -------------------------

 2008 2007
 ----------------------------------------- ---------------------------------------
 Weighted Average Weighted Average
 Number of Per Share Number of Per Share
 Amount Shares Amount Amount Shares Amount
 ------ ------ ------ ------ ------ ------
Basic EPS,
Net income available to common stockholders $ 1,541 45,289,442 $ .04 $ 1,157 35,209,191 $ .04
 =========== ========
Effect of dilutive stock options and warrants -- 104,885 -- 18,742,604
 -------- ---------- --------- -----------

Diluted EPS,
Net income available to common stockholders $ 1,541 45,394,327 $ .04 $ 1,157 53,951,795 $ .03
 ======== ========== =========== ========== ========== ========

14

9. Segment Information

The Company has two reportable segments; real estate and residual interests. The real estate business is comprised of real estate assets, mortgage loans on real estate, real estate management and investments in affiliated limited partnerships which own real estate. The residual interests business is comprised of investments in residual interests in securitized receivables portfolios. The corporate/other net (loss) income of $(216) and $13 in 2008 and 2007 respectively, include $(178) of deferred income tax expense and $82 of deferred income tax benefit, respectively.

 Six Months Ended
 June 30,
 --------
 2008 2007
 ---- ----
Revenues
 Residual interests $ 2,964 $ 2,789
 Real estate 2,969 2,522
 Corporate/other 38 79
 -------- --------

Total consolidated revenues $ 5,971 $ 5,390
 ======== ========

Net income (loss)
 Residual interests $ 1,485 $ 1,247
 Real estate 359 49
 Corporate/other (216) 13
 -------- --------

Total income from continuing operations $ 1,628 $ 1,309
 ======== ========

Assets
 Residual interests $ 45,518 $ 47,286
 Real estate 28,656 30,734
 Corporate/other 2,565 2,625
 -------- --------

Total consolidated assets $ 76,739 $ 80,645
 ======== ========

15

10. Discontinued Operations

The Company classifies certain real estate holdings as held for sale. The Company's property located in Fort Edward, New York is included as real estate assets held for sale. The Fort Edward asset and related liability includes an accrual for environmental remediation. The operation of such assets for all periods presented have been recorded as discontinued operations in accordance with the provisions of Statement of Financial Accounting Standards ("SFAS") No.
144 "Accounting for the Impairment or Disposal of Long Lived Assets."

Discontinued operations for the Six Months Ended June 30, 2008 and 2007 are summarized as follows:

 June 30,
 2008 2007
 ---- ----
Loss from discontinued operations $ 87 $ 152
 ====== ======

Other assets and other liabilities of discontinued operations at June 30, 2008 and 2007 are summarized as follows:

 June 30,
 2008 2007
 ---- ----
Other assets $ 1,596 $ 1,685
 ======= =======
Other liabilities $ -- $ 517
 ======= =======

16

Item 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(in thousands)

This Quarterly Report on Form 10-Q for the quarter ended June 30, 2008 contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Those statements include statements regarding the intent, belief or current expectations of DVL, Inc., a Delaware corporation ("DVL" or the "Company") and its management team. DVL's stockholders and prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements. Such risks and uncertainties include, among other things, general economic conditions and other risks and uncertainties that are discussed herein and in the Company's Annual Report on Form 10-KSB for the fiscal year ended December 31, 2007.

None of the recently issued accounting standards had any effect on the Company's consolidated financial statements.

The Company, currently owns eight buildings totaling 347,000 square feet on eight and one half acres located in an industrial park in Kearny, NJ leased to various unrelated tenants. This site represents a portion of the Passaic River Development area designated for redevelopment by the town of Kearny, New Jersey (the "Property"). The Company continues to lease such property to multiple tenants and receives a positive cash flow from the property until such time as it can redevelop the Property as described below.

In connection with the redevelopment of the Property (as defined above), on December 11, 2007, DVL, and it's wholly owned subsidiary, DVL Kearny Holdings, LLC ("DVL Holdings"), entered into a Redeveloper Agreement (the "Redeveloper Agreement") with the Town of Kearny, a body corporate and politic of the state of New Jersey, County of Hudson (the "Town of Kearny"). Pursuant to the Redeveloper Agreement, the Town of Kearny has agreed to designate DVL and DVL Holdings (collectively, the "Redeveloper") as the redeveloper of the Property, a substantial portion of which is currently owned by the Redeveloper. The Redeveloper Agreement supersedes the Conditional Agreement entered into on October 24, 2006. Pursuant to the Redeveloper Agreement, the Redeveloper is obligated to redevelop the Property, at its expense, in accordance with the plans and specifications described therein, subject to review and approval of the Planning Board of the Town of Kearny. The initial plans and specifications provide for the development of up to approximately 150,000 square feet of retail space.

The term of the Redeveloper Agreement along with the Redeveloper's rights thereunder, automatically expire on December 31, 2009 unless extended in writing by the Town of Kearny. If the Redeveloper is in default of any terms or conditions of the Redeveloper Agreement and does not cure within the appropriate time as set forth in the agreement (to the extent that a cure period is provided for such default), the Town of Kearny is afforded a number of rights including the right to terminate the Redeveloper Agreement.

The payment obligations and the completion of all work to be performed by the Redeveloper under the Redeveloper Agreement are jointly and severally guaranteed by Alan Casnoff, the President of the Company, and Lawrence J. Cohen, a stockholder and affiliate of the Company. Messrs. Casnoff and Cohen are principals of P&A Associates ("P&A") and Pemmil Management, LLC ("Pemmil"), respectively, which have entered into a Developer Services Agreement with the Company with respect to the development of the Property, as described below. The Company has agreed to indemnify Messrs. Cohen and Casnoff from any liability related to the Redeveloper Agreement.

17

Discontinued Operations

(1) In October 2004, DVL entered into an Agreement with Bogota Associates and Industrial Associates, the owners of the land underlying the Bogota New Jersey leasehold, pursuant to which the leasehold was cancelled in consideration of the aforementioned partnerships agreeing to repay to DVL certain out-of-pocket expenses including real estate taxes and environmental remediation costs as well as $50 upon completion of a sale of the property to a third party. In addition DVL owns a 8.25% limited partner interest in each of these partnerships. DVL will also receive a percentage of the net sales proceeds. As of June 2008, the sale has not yet been consummated and the third party continues to lease space. The total expenses to be reimbursed to DVL are approximately $849 as of June 30, 2008 not including the $50 fee or any amounts to be received as a limited partner. Activity related to the real estate lease interest is included in discontinued operations.

(2) The Company owns a vacant 31,000 square foot former Grand Union Supermarket and approximately six acres of land underlying the building located in Fort Edward, NY. The entire property, which was acquired through foreclosure on a mortgage, was recorded at $416, which was the net carrying value of the mortgage at the date of foreclosure and was less than the fair value at that date.

As of June 30, 2008 the Company has capitalized approximately $1,000 of environmental remediation costs in connection with such remediation. The Company anticipates that it will eventually recover a substantial portion of the capitalized remediation costs on the property through the net proceeds received from any potential future sale and reimbursement from certain companies that it believes dumped chemicals on the site. Litigation on this issue is proceeding through the judicial system. However, the Company's ability to recover such costs depends on many factors, including the outcome of litigation and there can be no assurance that the Company will recover all of the costs of such remediation within the foreseeable future or at all. Such inability to recover all of such remediation costs could have an adverse effect on the Company's financial condition. The Company currently accounts for the property as an "other asset from discontinued operations" in its consolidated financial statements at a carrying value of $747.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

There have been no material changes to the Critical Accounting Policies and Estimates described in our Annual Report on Form 10-KSB for the year ended December 31, 2007 filed with the SEC on March 31, 2008.

18

RESULTS OF OPERATIONS

Three Months Ended June 30, 2008 Compared to Three Months Ended June 30, 2007

DVL had income from continuing operations of $586 and $543 for the Three Months Ended June 30, 2008 and 2007, respectively.

Interest income on mortgage loans decreased to $566 as a result of the payoff of loan balances. Interest expense on underlying mortgages decreased to $88 reflecting the application of a greater portion of each monthly payment to the outstanding principal balances, payoff of loan balances and anticipated loan maturities.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest income on mortgage loans $ 566 $ 657
Interest expense on underlying mortgages $ 88 $ 141

The gain on satisfaction of mortgage loans results when the net proceeds on the satisfaction of mortgage loans are greater than their carrying value.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Gain on satisfaction of mortgage loans $ 365 $ 44

Management fees increased as a result of an increase in the agreed upon reimbursement of allocated expenses.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Management fees $ 98 $ 66

Transaction and other fees were earned by the Company in connection with sales of partnership properties. The amount of fees vary depending on the size and number of transactions.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Transaction and other fees from partner-
 ships $ 39 $ 23

Interest income on residual interests increased and interest expense on the related notes payable decreased as a result of purchase price adjustments pursuant to the purchase agreements entered into by the Company with respect to Receivables II-A and Receivables II-B.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest income on residual interests $ 1,476 $ 1,411
Interest expense on related notes
 payable $ 717 $ 775

19

Net rental income decreased primarily as a result of the write-off of amounts due from tenants, deemed to be uncollectible and decreased gross rental income resulting from decreased occupancy in anticipation of the Kearny redevelopment project.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Net rental income from others $ 106 $ 197
Gross rental income from others $ 316 $ 332

General and administrative expenses increased in 2008 from 2007 primarily as a result of increased fixed rent per the Company's First Amendment to its office lease agreement.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
General and administrative $ 451 $ 371

The asset servicing fee paid to NPO increased pursuant to the terms of the Asset Servicing Agreement which calls for an adjustment to reflect changes in the consumer price index.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Asset servicing fee $ 195 $ 188

Legal and professional fees decreased in 2008 from 2007 primarily as a result of 2007 expenses related to the repurchase of outstanding common stock.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Legal and professional fees $ 66 $ 76

The Company recorded a provision for loan losses on its mortgage portfolio of $150 during the Three Months Ended June 30, 2008.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Provision for loan losses $ 150 $ 100

Interest expense to affiliates decreased in 2008 compared to 2007 as a result of a decreased amount of debt owed to affiliates.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest expense - affiliates $ 45 $ 60

Interest expense relating to other debts increased as a result of increases in the amortization of financing expenses on new borrowings as compared to the prior period.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest expense - others $ 300 $ 254

20

The Company accrued expenses of $33 and $25 for alternative minimum taxes during each of the three months ended June 30, 2008 and 2007. The Company recognized $(146) of deferred income tax expense during the three months ended June 30, 2008 and $38 of deferred tax benefits during the three months ended June 30, 2007, as a result of changes in the valuation allowance on deferred tax assets. This resulted in income tax (expense) benefit as follows:

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Income tax (expense) benefit $ (179) $ 13

Discontinued operations consist of the operations of business segments the Company considers as held for sale or has disposed of.

 Three Months Ended Three Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Loss from discontinued operations $ (18) $ (15)

21

Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2007

DVL had income from continuing operations of $1,628, and $1,309 for the six months ended June 30, 2008 and 2007, respectively.

Interest income on mortgage loans decreased and interest expense on underlying mortgages decreased reflecting the payoff of loan balances and the application of a greater portion of each monthly payment to the outstanding principal balances.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest income on mortgage loans $ 1,241 $ 1,374
Interest expense on related notes payable $ 187 $ 301

The gain on satisfaction of mortgage loans results when the net proceeds on the satisfaction of a mortgage is greater than its carrying value.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Gain on satisfaction of mortgage loans $ 999 $ 476

Interest income on residual interests increased and interest expense on the related notes payable decreased as a result of purchase price adjustments pursuant to the Purchase Agreements entered into by the Company with respect to Receivables II-A and Receivables II-B.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest income on residual interest $ 2,964 $ 2,789
Interest expense on related notes payable $ 1,472 $ 1,535

Management fees increased as a result of an increase in the agreed upon reimbursement of allocated expenses.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Management fees $ 196 $ 124

Transaction and other fees were earned by the Company in connection with sales of partnership properties. The amount of fees vary depending on the size and number of transactions.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Transaction and other fees from partner-
 ships $ 88 $ 45

Net rental income decreased primarily as a result of decreased gross rental income and the write-off of amounts due from tenants deemed to be uncollectible. Gross rental income reflects decreased occupancy in anticipation of the Kearny redevelopment project.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Net rental income from others $ 267 $ 370
Gross rental income from others $ 656 $ 683

22

General and administrative expenses increased in 2008 from 2007 primarily as a result of increased fixed rent per the Company's First Amendment to its office lease agreement and increased employee costs.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
General and administrative $ 921 $ 807

The asset servicing fee due from the Company to NPO increased pursuant to the terms of the Asset Servicing Agreement which calls for an adjustment to reflect changes in the consumer price index.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Asset servicing fees $ 383 $ 372

Legal and professional fees increased in 2008 from 2007 primarily as a result of expenses to retain Sarbanes-Oxley professionals.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Legal and professional fees $ 172 $ 151

The Company recorded a provision for loan losses on its mortgage portfolio of $300 during the six months ended June 30, 2008.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Provision for loan losses $ 300 $ 350

Interest expense to affiliates decreased in 2008 compared to 2007 as a result of a decreased amount of debt owed to affiliates.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest expense - affiliates $ 97 $ 102

Interest expense related to other debts increased reflecting decreased loan principal offset by increases in the amortization of financing expenses on new borrowing.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Interest expense - other $ 568 $ 495

23

The Company accrued expenses of $65 and $50 for alternative minimum taxes in each of the six months ending June 30, 2008 and 2007. The Company recognized $(178) of deferred income tax expense in 2008 and $82 of deferred income tax benefits in 2007, as a result of changes in the valuation allowance on deferred tax assets. This resulted in income tax benefit as follows:

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Income tax (expense) benefit $ (243) $ 32

Discontinued operations consist of the operations of business segments the Company considers held for sale or has disposed of.

 Six Months Ended Six Months Ended
 June 30, 2008 June 30, 2007
 ------------- -------------
Loss from discontinued operations $ (87) $ (152)

24

Liquidity and Capital Resources

The Company's cash flow from operations is generated principally from rental income from its ownership of real estate, distributions in connection with residual interests in securitized portfolios, interest on its mortgage portfolio, management fees and transaction and other fees received as a result of the sale and/or refinancing of partnership properties and mortgages.

The Company's cash balance was $1,682 at June 30, 2008, compared to $1,028 at December 31, 2007.

The Company believes that its anticipated cash flow provided by operations and other sources is sufficient to meet its current operating cash requirements for the next twelve months. The Company has in the past and expects in the future to continue to augment its cash flow from operations with additional cash generated from either the sale or refinancing of its assets and/or borrowings.

The cash flow from the Company's member interests in Receivables II-A and Receivables II-B should continue to provide significant liquidity to the Company.

The purchase agreements with respect to the acquisition of such member interests contain annual minimum and maximum levels of cash flow that will be retained by the Company after the payment of interest and principal on the notes payable, which are as follows:

 Years Minimum Maximum
 ----- ------- -------

2008 to 2009 $ 743 $ 880

2010 to final payment on the notes* $ 1,050 $ 1,150

* Final payment on the notes payable expected in 2015 related to the Receivables II-A transaction and 2017 for the Receivables II-B transaction.

The Company believes it will continue to receive significant cash flow after final payment of the notes payable.

25

Acquisitions and Financings

Loans payable which are scheduled to become due through 2013 are as follows:

 Outstanding
 Original Balance Including
 Loan Accrued Interest at Due
 Purpose Creditor Amount June 30, 2008 Date
 ------- -------- ------ ------------- ----
Repurchase of Notes
Issued by the Company Pemmil (1) $ 2,500 $ 1,437 12/27/08

Purchase of Mortgages Unaffiliated Bank (2) $ 1,400 $ 1,206 01/31/09

Refinancing of Repurchase of
Notes Issued by the Company Unaffiliated Bank (3) $ 1,500 $ 1,459 06/01/09

Construction Financing Unaffiliated Bank (4) $ 4,225 $ 4,495 03/01/10

General Corporate Purposes Unaffiliated Bank (5) $ 250 $ 238 02/01/13

Refinancing of Notes Issued by
the Company Unaffiliated Bank (6) $ 3,800 $ 3,800 07/01/11

(1) Pemmil Funding, LLC ("Pemmil") previously made a loan to the Company in the original principal amount of $2,500 pursuant to the terms of that certain Loan and Security Agreement, dated December 27, 2005 (the "Pemmil Loan Agreement") between Pemmil and the Company evidenced by the Original Term Note (which has subsequently been amended and restated pursuant to the Amendment No.1). The outstanding obligations under the Pemmil Loan Agreement and Original Term note through and including March 15, 2007 were $1,190 in principal and $116 in accrued and unpaid interest. In March 2007, to fund a repurchase of shares of the Company's Common Stock from Blackacre Bridge Capital LLC and Blackacre Capital Group L.P., Pemmil made an additional loan advance to the Company in the principal amount of $650 pursuant to Amendment No. 1 to Loan and Security Agreement, entered into by the Company on March 16, 2007 ("Amendment No. 1"). Under Amendment No. 1, all accrued and unpaid interest outstanding at March 15, 2007 was added to the principal amount outstanding under the Pemmil Loan Agreement and Pemmil loaned to the Company an additional $650 principal amount which increased the total principal amount outstanding under the Pemmil Loan Agreement to $1,956. Such principal amount was evidenced by an Amended and Restate Term Note made by the Company to Pemmil which was executed simultaneously with Amendment No. 1. In general, except as modified and amended by Amendment No. 1 as described above, the terms and provisions of the Pemmil Loan Agreement were unchanged and remain in full force and effect. The Pemmil Loan Agreement provides that the principal and unpaid interest are due December 27, 2008 and provides for interest at a rate of 12% per annum, compounded monthly. Interest is payable monthly on the loan, but the Company may elect not to make any such interest payment when due, and such amount of unpaid monthly interest shall be added to principal. The Company is required to prepay the loan (plus any accrued and unpaid interest) to the extent that the Company consummates certain capital transactions (as defined in the Pemmil Loan Agreement) that result in net proceeds (as defined in the Pemmil Loan Agreement) to the Company. Pemmil may, in its sole discretion, accelerate the Loan after the occurrence and during the continuance of an event of default (as defined in the Pemmil Loan Agreement). The obligations under the Pemmil Loan Agreement are secured by a subordinated pledge of the Company's equity interest in S2 Holding, Inc., the Company's whollyowned subsidiary. The Company may prepay all or a portion of the loan at any time prior to maturity without penalty or premium. During the six months ended June 30, 2008, the Company paid $814 including $386 of interest accrued to Pemmil. The inability of the Company to refinance or definitively extend such loan on or prior to its maturity date would have a material adverse effect on the Company's financial condition.

26

(2) Interest rate is prime plus .5% per annum payable monthly. Monthly payments are interest only. Annual principal payments of $50 are required. The inability of the Company to refinance or definitively extend such loan on or prior to its maturity date would have a material adverse effect on the Company's financial condition.

(3) Interest rate is fixed at 7.75% per annum payable monthly. Monthly payments are interest only. An annual principal payment of $50 is required. The majority of the loan proceeds were used to paydown an existing loan which accrued interest at a higher rate.

(4) The Company and DVL Holdings entered into a Construction Loan Agreement in August 2007 (the "Construction Loan Agreement") with CapMark Bank ("Capmark"), Urban Development Fund II, LLC ("Urban Fund") and Paramount Community Development Fund "Paramount" and collectively with CapMark and Urban Fund, the "Lenders"). Pursuant to the Construction Loan Agreement, the Lenders agreed to extend loans to DVL Holdings in the aggregate principal amount of up to $30.2 million (the "Loans") to finance construction, acquisition and other costs associated with the redevelopment of the Property. The Loans are secured by a mortgage on certain of the Company's property located in Kearny, New Jersey and by an assignment of leases on such property. The Lenders have advised the Company that they want to be repaid. The Company is currently pursuing alternative financing sources.

The Loans mature in phases and the Predevelopment Loan Phase (as defined in the Construction Loan Agreement) will mature on March 1, 2010. Additional borrowings may now be made from time to time in accordance with the terms of the Construction Loan Agreement based on satisfaction of certain conditions including acquisition of a certain parcel of land contiguous with the Property and the completion of certain phases of the construction of the Property. The outstanding Principal amount of all loans is payable on March 1, 2010 unless extended per the Construction Loan Agreement. The Loan accrues interest at 2.50% over the 30 day Libor rate that is payable monthly. Principal plus accrued and unpaid interest are due and payable on March 1, 2010.

(5) On January 30, 2008, the Company entered into a loan agreement with an unaffiliated third party lender for $250. The loan bears interest at a rate of 7.5% per annum. Principal and interest payments of $5 are due monthly through the scheduled maturity date of February 1, 2013.

(6) On June 6, 2008, Delbrook Holding LLC ("Delbrook"), a Delaware limited liability Company and 100% owned subsidiary of DVL, Inc. (together with its subsidiaries, the "Company") borrowed an aggregate of $3,800,000 pursuant to a Mortgage Note (the "Note") with Capital One, N.A., a national banking association (the "Bank") in the principal amount of $3,800,000.00. The Note is secured by a mortgage on certain of the Company's property located in Kearny, New Jersey and by an assignment of leases on such property. The principal amount outstanding under the Note, bears interest, which is payable monthly, at an annual rate equal to the one month LIBOR Rate plus 2.1%. Delbrook has entered into an interest rate swap agreement with the Bank which provides for a fixed rate of interest for the term of the Note. In the event that the LIBOR Rate is not available, the Note bears interest at an annual rate equal to the prime rate of the Bank.

The outstanding principal of the Note is payable in monthly installments of $5,430 beginning on August 1, 2008 and continuing on the first day of each month thereafter. The final monthly installment of the Note is due and payable at the option of the Bank upon any defaults after the expiration of all applicable notice and cure periods as specified therein.

27

IMPACT OF INFLATION AND CHANGES IN INTEREST RATES

The Company's portfolio of mortgage loans made to affiliated limited partnerships consists primarily of loans made at fixed rates of interest. Therefore, increases or decreases in market interest rates are generally not expected to have an effect on the Company's earnings. Other than as a factor in determining market interest rates, inflation has not had a significant effect on the Company's net income.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are a smaller reporting Company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this term.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures. Our senior management is responsible for establishing and maintaining disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act), designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensue that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer's management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

In designing and evaluating the disclosure controls and procedures, the Company's management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurances of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of the end of the period covered by this report the Company carried out an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act). Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of June 30, 2007, our disclosure controls and procedures are effective.

No change occurred in the Company's internal controls concerning financial reporting during the Company's second quarter that has materially affected, or is reasonably likely to materially affected, or is reasonably likely to materially affect, the Company's internal controls over financial reporting.

28

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

None

Item 1A. Risk Factors

We are a smaller reporting Company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this Item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3. Defaults Upon Senior Securities

None

Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5. Other Information

None

Item 6. Exhibits

10.1 Mortgage Note for the principal amount of $3,800,000 in Favor of Delbrook Holding, LLC

31.1 Principal Executive Officer's Certificate, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Principal Financial Officer's Certificate, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification of Chief Executive Officer and Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 908 of Sarbanes-Oxley Act of 2002.

29

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 thereunto duly authorized.

DVL, Inc.

 By: /s/ Henry Swain
 -----------------------------
 Henry Swain, Executive Vice
 President and Chief Financial
 Officer

August 14, 2008

30
DVL (PK) (USOTC:DVLN)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024 Plus de graphiques de la Bourse DVL (PK)
DVL (PK) (USOTC:DVLN)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024 Plus de graphiques de la Bourse DVL (PK)