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
Date of Report (date of earliest event reported): September 30, 1998
NATIONAL FINANCIAL AUTO FUNDING TRUST
(Exact name of registrant as specified in its charter)
Delaware 33-28829 9999
(State or Other Jurisdiction (Commission (Primary Standard Industrial
Identification Number) File Number) Classification Code Number)
One Park Place
621 N.W. 53rd Street
Boca Raton, FL 33487
(800) 999-7535
(Address and telephone number of Principal Executive Offices)
Item 5. Other Events
Description of the Notes and the Receivables Pool
National Financial Auto Funding Trust (the "Funding Trust") will cause
to be filed with the Securities and Exchange Commission (the "Commission")
pursuant to the Commission's Rule 424 a Prospectus Supplement and the Prospectus
(together, the "Prospectus") filed as part of Registration Statement, File No.
33-28829, in connection with the Funding Trust's issuance of a series of Notes,
entitled National Auto Finance 1997-1 Trust Automobile Receivables-Backed Notes,
Series 1997-1 (the "Notes"), to be issued pursuant to an Indenture, dated as of
June 29, 1997, between (i) National Auto Finance 1997-1 Trust (the "Trust"), a
Delaware business trust formed pursuant to a Trust Agreement dated as of June
29, 1997 between Funding Trust, as depositor, and Wilmington Trust company, as
Owner Trustee, and (ii) Harris Trust and Savings Bank, as Trustee and Trust
Collateral Agent. The Notes designated as the Series 1997-1 Notes will be
Secured by trust property consisting primarily of a segregated pool (the
"Receivables Pool") of non-prime motor vehicle retail installment sale contracts
(the "Receivables"), all of which are secured by new or used automobiles,
light-duty trucks, vans or minivans financed thereby. The Receivables Pool will
consist of Receivables having an aggregate principal balance as of June 29, 1997
(the "Cut-off Date") of approximately $66,156,163.54 and certain additional
Receivables to the extent purchased by the Trust on or prior to October 30, 1997
with funds deposited in a Pre-Funding Account in the amount of approximately
$6,689,091.18.
Computational Materials
First Union Capital Markets Corp., as underwriter of the Notes (the
"Underwriter") has provided certain prospective purchasers of Notes with certain
computational materials (the "Computational Materials") in written form, which
Computational Materials are in the nature of data tables relating to the
structure and terms of the Notes and the hypothetical characteristics and
hypothetical performance of the Notes under certain assumptions and scenarios,
based on collateral information provided by National Auto Finance Company, Inc.
A. Monthly Report Information:
Aggregate distribution information for the current
distribution date September 21, 1998.
See Exhibit 1.
B. No delinquency in payment under the Certificate Guaranty
Insurance Policy has occurred.
C. Have any deficiencies occurred? NO.
Date:
Amount:
D. Were any amounts paid or are any amounts payable under
the Certificate Guaranty Insurance Policy? NO
Amount:
E. Are there any developments with respect to the Certificate
Insurance Guaranty Policy? NONE.
F. Item 1: Legal Proceedings: NONE
G. Item 2: Changes in Securities: NONE
H Item 4: Submission of Matters to a Vote of
Certificatholders: NONE
I. Item 5: Other Information - Form 10-Q, Part II - Items
1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Servicer Certificate dated September 21, 1998.
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Pre-
Pre- Funding Revol-
Collect FundingReserve Spread ving Cert Trans- Master
Acct Acct Acct Acct Acct Acct feror Servicer
1 0 0 0 3,507,344 0 0 0 0
2 0 0 15,852 0 0 0 0
3 1,931,079 0 0 0 0 0 0 0
4 0 0 0 0 0 0 0 0
5 14,833 0 0 0 0 0 0 0
6 0 0 0 0 0 0 0 0
7 -7,242 0 0 0 0 0 7,242 0
8 0 0 0 0 0 0 0 0
9 -14,833 0 0 -15,852 0 0 30,685 0
10-1,661,835 0 0 0 0 1,661,835 0 0
11 0 0 0 0 0 0 0 0
12 -262,002 0 0 0 0 262,002 0 0
13 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0
17 0 0 0 77,568 0 0 0 0
18 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0
21 0 0 0 0 0 0 0 0
22 0 0 0 0 0 0 0 0
23 0 0 0 0 0 0 0 0
24 0 0 0 0 0 0 0 0
25 0 0 0 0 0 0 0 0
26 0 0 0 0 0 0 0 0
27 0 0 0 0 0 0 0 0
28 0 0 0 0 0 0 0 0
29 0 0 0 0 0 0 0 0
30 0 0 0 3,584,912 0 1,923,837 37,926 0
31 0 0 0 0 0 1,923,837 0 0
1Beginning Account Balances
2Interest Income
Collection Account
3Lockbox Collections during the Collections Period
4Add: Retransfer Amt received in respect of any Retransferred Contracts
5Add: Any income and gain from investments of funds in Collection Acct
6Add: Amts received from Transferor, Master Servicer or any Subservicer
7Less: Late Pmt fees collected w/ respect to the Contracts on Deposit
8Less: Supplemental Servicing Fee
9Less: Any income & gain on investments of deposits in Collection Acct
10Less: Scheduled, Prepay and Liquidated Contract Principal
11Less: Amounts deposited with respect to Retransferred Contracts
Certificate Account
12Add: Withdrawals from Collection Account
13Add: Amounts received from the Transferor
14Add: Amounts received from the Master Servicer or Subservicer
15Add: Withdrawals from Revolving Account
16Add: Withdrawals from the Pre-Funding Reserve Account
17Less: Withdrawals from the Spread Account
18Add: Cross Collateralization from 95-1 Trust
19Add: Cross Collateralization from 98-1 Trust
20Add: Proceeds of any Contracts or Property
21Add: Any income and gain on investments of funds in Certificate Acct
22Add: Amounts received from Certificate Insurer
23Add: Withdrawals from Revolving Account or Pre-Funding Account
24Less: Expenses of an Opinion of Counsel
25Less: Expenses of Master Servicer or Transferor
26Less: Pmts to Master servicer of Insurance and Liquidation Proceeds
27Less: Pmts to Transferor w/ respect to Retransferred Contracts or property
Pre-Funding Reserve Account
28Less: Amount in excess of Required Deposit
29Less: Amounts Distributed
30Ending Account Balances
31Available Amount to Certificate Holders
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Cert
Account Payment
Available Amount 1,923,837 0
Payments on Payment Date
(i) Servicing Fee (81,337) 81,337
NAFI Operating Depository Account
First Union National Bank, Charlotte, NC
Acct #2010000259454 - ABA 053000219
(ii) Trustee, Collateral Agent 0 0
Harris Trust and Savings Bank
and Custodian fees (5,150) 5,150
Harris Trust and Savings Bank
(iiia)Class A Interest (235,002) 235,002
(iiib)Class A Principal (1,512,270) 1,512,270
(iv) Certificate Insurer (12,512) 12,512
Financial Security Assurance
Morgan Guaranty Trust
Acct #000-33-345 ABA 021-000-238
(v) Collateral Agent (Spread Account) (77,568) 77,568
Harris Trust and Savings Bank
(va) [Reserved] 0 0
(vi) Cross collateralization: Due to 95-1 0 0
Harris Trust and Savings Bank
1995-1 Certificate Account
(vii) Transfer to 98-1 Trust Certificate Acct 0 0
Harris Trust and Savings Bank
1998-1 Certificate Account
(viii)Unreimbursed expenses to the Standby Serv 0 0
(ix) Unreimbursed expenses to the Transferor 0 0
(x) Class B Certificate Holders 0 0
National Auto Finance Company, Inc.
First Union National Bank
Acct #2010000259454 - ABA 053000219
Pursuant to section 3.17 of the Pooling and Service Agreement dated as of
July 17,1997 among National Financial Auto Funding Trust, National Auto
Finance Company, Inc. and Harris Trust and Savings Bank, the undersigned, as
the Master Servicer, is providing the attached Monthly Statement for the
Collection Period 31-Aug-98
NATIONAL AUTO FINANCE COMPANY, INC.
as Master Servicer
Kevin G. Adams 21-Dec-98
Sr. Vice President
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
1 Month 2 Months
(A) Portfolio Performance Tests: Current: Previous Previous
(yes/no) (yes/no) (yes/no)
Trigger Event (Yes/No) yes yes yes
Monthly
Delinquencies Delinquency
Delinquencies ACPB Ratio
2 Months Prior: 5,513,854 50,857,372 10.842%
1 Month Prior: 6,370,895 48,801,932 13.055%
Current: 5,348,668 47,140,097 11.346%
11.748%
Maximum Delinquency Ratio 8.25%
Monthly Annual
Gross Defaulted Contracts Default Default
Defaults ACPB Rate Rate
2 Months Prior: 636,543 51,692,926 1.231% 14.777%
1 Month Prior: 556,184 49,829,652 1.116% 13.394%
Current: 854,360 47,971,014 1.781% 21.372%
1.376% 16.514%
Maximum Annualized Default Ratio
(i) Month 1 through 24 18.00%
(iii) Month 25 through the remainder of the transaction 14.00%
Monthly Annual
Losses Loss Loss
Losses ACPB Rate Rate
2 Months Prior: 334,087 51,692,926 0.646% 7.755%
1 Month Prior: 632,836 49,829,652 1.270% 15.240%
Current: 387,201 47,971,014 0.807% 9.686%
0.908% 10.894%
Maximum Annualized Net Loss Rate
(i) Month 1 through 24 8.00%
(iii) Month 25 through the remainder of the transaction 6.00%
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
1 Month 2 Months
(B) Insurance Agreement Event of Defaults Previous Previous
Current: (yes/no) (yes/no)
Event of Default (Yes/No) yes yes no
(1) Bankruptcy or insolvency of the Company, or the Seller;
(2) A default or a breach of a representation, warranty, or
covenant by the Company or the Seller under any of the
transaction documents which has not been cured
within the applicable grace period;
(3) Any claim for payment under the Certificate Policy;
(4) Delinquency Ratio is 11% or higher averaged
over the 3 previous Monthly Periods:
Monthly
Delinquencies Delinquency
Delinquencies ACPB Ratio
2 Months Prior: 5,513,854 50,857,372 10.842%
1 Month Prior: 6,370,895 48,801,932 13.055%
Current: 5,348,668 47,140,097 11.346%
11.748%
Maximum Delinquency Ratio 11.00%
(5) The Default Rate average over the 3 previous Monthly
Periods exceeds 25% for month 1 through 24,
and 17% for the remainder of the transaction;
Monthly Annual
Defaults Default Default
Defaults ACPB Rate Rate
2 Months Prior: 636,543 51,692,926 1.231% 14.777%
1 Month Prior: 556,184 49,829,652 1.116% 13.394%
Current: 854,360 47,971,014 1.781% 21.372%
1.376% 16.514%
Maximum Annualized Default Ratio
(i) Month 1 through 24 25.00%
(iii) Month 25 through the remainder of the transaction 17.00%
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
(B) Insurance Agreement Event of defaults (Cont.)
(6) The Net Loss Rate averaged over the 3 previous Monthly
Periods exceeds 11% for month 1 through 24,
and 8% for the remainder of the transaction;
Monthly Annual
Losses Loss Loss
Losses ACPB Rate Rate
2 Months Prior: 334,087 51,692,926 0.646% 7.755%
1 Month Prior: 632,836 49,829,652 1.270% 15.240%
Current: 387,201 47,971,014 0.807% 9.686%
0.908% 10.894%
Maximum Annualized Net Loss Rate
(i) Month 1 through 24 11.00%
(iii) Month 25 through the remainder of the transaction 8.00%
(7) The Servicer Termination Events listed below:
(i) Failure to deposit funds as required under the no
Pooling and Servicing Agreement
(ii) Failure to deliver the Servicer's Certificate no
(iii) Breach of Servicer covenants no
(iv) Bankruptcy or insolvency of the Servicer no
(v) Material breach of representations and warranties no
(vi) Certificate Insurer has not delivered a no
Servicer Extension Notice
(vii) Insurance Agreement Event of Default on no
this or other transactions
(viii) Claim under the policy no
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Class A Interest Schedule
Opening Class A Principal Balance 44,409,758
Class A Interest Rate 6.35%
30/360*Class A Interest Rate 0.53%
Current Class A Interest Distribution 235,002
Prior Class A Interest Arrearage 0
Class A Interest Due 235,002
Current Class A Interest Arrearage 0
Class A Principal Schedule
Opening Class A Principal Balance 44,409,758
Scheduled Principal 718,005
Prepayments 428,247
Liquidated Contracts 515,584
Less: Principal write-up adjustment 0
1,661,835
Retransfers 0
1,661,835
Class A Share - 91% 1,512,270
Remaining Prefunding Account Balance 0
Principal due to Class A 1,512,270
Prepayment from Revolving Account 0
Prepayment From Pre-Funding Account 0
Prior Class A Arrearage 0
Class A Principal Due 1,512,270
Class A Principal Distribution 1,512,270
Current Class A Arrearage 0
Ending Class A Principal Balance after current Distribution 42,897,488
Servicing Fee Schedule
Beginning Collateral Balance 48,801,932
Annual Servicing Rate 2.00%
Prior Servicing Fee Arrearage 0
Current Servicer Fee 81,337
Servicer Fee Due 81,337
Servicer Fee Paid 81,337
Current Servicing Fee Arrearage 0
National Auto Finance 1997-1 Trust
National Auto Finance Company, Inc.
Monthly Servicer Certificate
Trustee Fee Schedule
Annual Trustee Fee 0
Corporate Trust Fee 0
Annual Administration Fee 5,150
Trustee Fee Due 5,150
Current Trustee Fee Arrearage 0
Certificate Insurer Schedule
Ending Class A Balance 42,897,488
Insurance Premium 0.350%
Insurance Premium Supplement 0.50%
Certificate Insurer Fee 12,512
Pre-Funding Account
Opening Balance 0
Monthly Originations X 91% 0
Withdrawal From Pre-Funding Account 0
Prepayment associated w/ end of Pre-Funding Period 0
Closing Balance 0
Revolving Account Schedule
Opening Balance 0
Amount Transferred from Collection Account 0
First Interim Balance 0
Withdrawal From Revolving Account 0
Second Interim Balance 0
Amount Transferred to Certificate Account 0
Prepayment Associated w/ Release from Revolving Acct 0
Ending Balance
Spread Account
Initial Collateral Balance 66,891,200
Opening Spread Account Balance 3,507,344
Less Interest Earned (15,852)
Opening Spread Account Balance 3,507,344
Required Balance Spread Account 3,584,912
Required Deposit to Spread Account 77,568
Less: FSA Fee Arrearage 0
Less: Class A Principal Arrearage 0
Ending Spread Account Balance 3,584,912
Cap 0
Floor 42,897,488
The Floor Amount at any time will be equal to
the greater of (i) the outstanding Class A
Certificate Balance, and (ii) $100,000
If an insurance Agreement Event of Default has
occurred, there shall be no Spread Account Cap.
Insurance Agreement Events of Default
are not curable.
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Class A Certificate Factor
Current Class A Balance 42,897,488
Initial Class A Balance 66,891,200
Certificate Factor: 0.641302414
Aggregate Contract Principal Balance 47,140,097
Class A Balance 42,897,488
Less: Prefunding Account 0
Receivable backed Certificates 42,897,488
A Investor Percentage 91.00%
August 31, 1998
Weighted Average Coupon 19.12%
Weighted Average Maturity 39.84
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Beginning of Transaction 07/21/97
Payment Date 09/21/98
Month of Transaction 14
Period Ended 08/31/98
Collection Account
Beginning Balance 0.00
Collections during the Collections Period 1,931,078.91
Retransfer Amt received in respect of any Retransferred Contracts 0.00
Any income & gain from investments of funds in the Collection Acct 14,832.83
Amts received from Transferor, Master Servicer or Subservicer 0.00
Late Payment Fees collected w/ respect to the Contracts on Deposit 7,241.52
Supplemental Servicing Fee 0.00
Amounts deposited with respect to Retransferred Accounts 0.00
Scheduled Principal 718,004.63
Prepayments 428,246.58
Recoveries 128,382.41
Certificate Account
Amounts received from the Transferor 0.00
Amounts received from the Master Servicer or Subservicer 0.00
Withdrawals from the Pre-Funding Reserve Account 0.00
Withdrawals from the Spread Account 0.00
Proceeds of any Contracts or Property 0.00
Any income & gain on investments of funds in the Certificate Acct 0.00
Amounts received from Certificate Insurer (Claims to FSA) 0.00
Expenses of an Opinion of Counsel 0.00
Expenses of Master Servicer or Transferor 0.00
Pmts to Master servicer of Insurance and Liquidation Proceeds 0.00
Pmts to Transferor w/respect to Retransferred Contracts or property 0.00
Pre-Funding Reserve Account
Beginning Balance 0.00
Amount in excess of Required Deposit 0.00
Interest Income 0.00
Certificate Insurer
Is there a claim on the policy in the current month, No
or has there ever been a claim?
Revolving Account
Beginning Balance 0.00
Transfers 0.00
Over 3.0 Million Principal
Remaining balance due to Investors 0.00
Interest Income 0.00
Pre-Funding Account
Beginning Balance 0.00
Interest Income 0.00
Spread Account
Beginning Balance 3,507,344.37
Interest Income 15,851.89
National Auto Finance 1997-1 Trust
Monthly Servicer Certificate
21-Sep-98
Number of loans currently owned by Trust 4,580
Initial Collateral Balance 66,891,200
New Originations Transferred to Trust 0
Initial Certificate Account Balance 0
Previous Servicing Fee Arrearage 0
Previous Trustee, Collateral Agent, 0
Lockbox and Custodian fees - Arrearage
Previous Class A Interest Arrearage 0
Unreimbursed expenses to the Trustee 0
Unreimbursed expenses to the Master Servicer 0
Unreimbursed expenses to the Standby Servicer 0
Unreimbursed expenses to the Transferor 0
Opening Class A Principal Balance 66,891,200
Prior Class A Principal Arrearage 0
1 Month 2 Months 3 Months
Current Prior Prior Prior
30+ Days Past Due 3,334,395 4,508,461 3,934,811 3,576,723
60+ Days Past Due 1,501,642 1,255,673 838,242 609,336
90+ Days Past Due 512,631 606,762 740,801 807,419
Delinquent (30+ days past due) 5,348,668 6,370,895 5,513,854 4,993,478
Current Month Repos 360,119 146,921 263,813 497,760
New over 90 Days 494,241 409,263 372,730 221,903
Defaults 854,360 556,184 636,543 719,663
Liquidated Contracts
Repos > 90 Days 324,508 130,498 121,621 79,813
Closed Repo's 191,076 257,896 321,647 570,185
Past Due > 120 Days 0 57,101 48,934 0
Chapter 13 Bankruptcy 0 334,063 0 0
Net Liquidated Accounts 515,584 779,558 492,202 649,998
Recoveries - net of expenses 128,382 146,722 158,115 374,101
Net Losses 387,201 632,836 334,087 275,897
ACPB 47,140,097 48,801,932 50,857,372 52,528,479
Principal Paid
08/21/97 1,032,777
09/21/97 1,133,973
10/21/97 1,202,786
11/21/97 1,480,428
12/21/97 1,705,033
01/21/98 1,902,337
02/21/98 1,956,688
03/21/98 2,070,659
04/21/98 2,382,139
05/21/98 2,109,578
06/21/98 2,113,886
07/21/98 1,520,708
08/21/98 1,870,450
22,481,442
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 thereunto duly authorized.
FINANCIAL ASSET SECURITIES CORPORATION
/s/ Keith B. Stein
Name: Keith B. Stein
Secretary
Dated: September 30, 1998
