<PAGE>
<PAGE>
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: January 8, 1998
Antigua Funding Corporation
(Capita Equipment Receivables Trust 1997-1)
A New York Commission File I.R.S. Employer
Corporation No. 333-34793 No. 13-7135550
c/o AT&T Capital Corporation
44 Whippany Road, Morristown, NJ 07962
(Tel.) 973-397-3000
Page 1 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Item 5. Other Events
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
</TABLE>
<TABLE>
<S> <C>
I. Information Regarding the Contracts
1. Contract Pool Principal Balance
a. Beginning of Collection Period $ 1,114,720,448.03
b. End of Collection Period $ 1,080,989,836.37
c. Reduction for Collection Period $ 33,730,611.67
2. Delinquent Scheduled Payments
a. Beginning of Collection Period $ 10,358,053.89
b. End of Collection Period $ 9,071,616.95
3. Liquidated Contracts
a. Number of Liquidated Contracts 59
with respect to Collection Period --
b. Required Payoff Amounts of Liquidated Contracts $ 610,938.20
c. Total Reserve for Liquidation Expenses $ --
d. Total Liquidation Proceeds Received (1) $ 4,284.48
e. Liquidation Proceeds Allocated to Owner Trust $ 4,284.48
f. Liquidation Proceeds Allocated to Depositor $ --
g. Current Realized Losses $ 606,653.72
4. Prepaid Contacts
a. Number of Prepaid Contracts with respect 456
to Collection Period ---
b. Required Payoff Amounts of Prepaid Contracts $ 7,144,394.83
5. Purchased Contracts (by TCC)
a. Number of Contracts Purchased by TCC with 0
respect to Collection Period --
b. Required Payoff Amounts of Purchased Contracts $ --
</TABLE>
6. Delinquency Status of Contracts (End of Collection Period)
<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------------------------------------------
% of Aggregate
Number of % of Aggregate Required Required Payoff
Contracts Contracts Payoff Amounts Amounts
- - ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Current 70,515 94.57% 1,042,103,787.62 95.60%
b. 31-60 days 2,655 3.56% 34,556,138.78 3.17%
c. 61-90 days 932 1.25% 9,389,352.72 0.86%
d. 91-120 days 447 0.60% 3,954,308.18 0.36%
e. 120+ days 15 0.02% 57,866.02 0.01%
f. Total 74,564 100.00% 1,090,061,453.32 100.00%
</TABLE>
Page 2 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
</TABLE>
7. Historical Delinquency Experience with Respect to Contracts
<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------------------------------------------
% of % of % of % of
Aggregate Aggregate Aggregate Aggregate
Required Payoff Required Payoff Required Payoff Required Payoff
Amounts Amounts Amounts Amounts
Collection
Periods 31-60 Days Past Due 61-90 Days Past Due 91-120 Days Past Due 120+ Days Past Due
- - ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
12/31//97 3.17% 0.86% 0.36% 0.01%
11/30/97 2.89% 0.49% 0.00% 0.00%
</TABLE>
8. Historical Loss Experience With Respect to Contracts
<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------
Collection 3 Collection 6 Collection Periods Cumulative Since
Period Periods Ending Ending Cut-off Date
December-97 December-97 December-97
- - ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Number of Liquidated Contracts 59 71 71 71
b. Number of Liquidated 0.021% 0.025% 0.025% 0.025%
Contracts as a Percentage
of Initial Contracts
c. Required Payoff Amounts of 610,938.20 655,035.53 655,035.53 655,035.53
Liquidated Contracts
d. Liquidation Proceeds Allocated 4,284.48 13,750.22 13,750.22 13,750.22
to Owner Trust
e. Aggregate Current Realized 606,653.72 641,285.31 641,285.31 641,285.31
Losses
f. Aggregate Current Realized 0.053% 0.056% 0.056% 0.056%
Losses as a Percentage of
Cut-off Date Contract Pool
Principal Balance
</TABLE>
Page 3 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
</TABLE>
Information Regarding the Securities
1. Summary of Balance Information
<TABLE>
<CAPTION>
- - --------------------------------------------------------------------------------------------------------------------------------
Principal Balance as of Class Factor as of Principal Balance as of Class Factor as of
Class Coupon January 15, 1998 January 15, 1998 December 15, 1997 December 15, 1997
Rate Payment Date Payment Date Payment Date Payment Date
- - --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
a. Class A-1 Notes 5.79% $217,487,045.07 0.79812 $249,300,646 0.915
b. Class A-2 Notes 6.03% $252,000,000.00 1.00000 $252,000,000 1.000
c. Class A-3 Notes 6.12% $153,000,000.00 1.00000 $153,000,000 1.000
d. Class A-4 Notes 6.19% $261,210,000.00 1.00000 $261,210,000 1.000
e. Class A-5 Notes 6.11% $98,846,491.18 0.94140 $102,405,022 0.975
f. Class B Notes 6.45% $68,820,000.00 1.00000 $68,820,000 1.000
g. Class C Notes
(Quarterly Paying) 6.48% $34,410,000.00 1.00000 $34,410,000 1.000
h. Total N.A. $1,085,773,536.25 0.38778 $1,121,145,668 0.400
</TABLE>
Note: Aggregate Required Payoff Amount of all contracts at the end of the
collection period is $1,090,061,453.32 and the CCA Balance is $83,153,171
<TABLE>
<S> <C>
2. Monthly Principal Amount
a. Principal Balance of Notes $ 1,212,145,667.82
(End of Prior Collection Period)
b. Contract Pool Principal Balance (End of Collection Period) $ 1,080,989,836.37
c. Monthly Principal Amount $ 40,155,831.46
3. Gross Collections
a. Scheduled Payments Received $ 35,014,951.46
b. Liquidation Proceeds Allocated to Owner Trust $ 4,284.48
c. Required Payoff Amounts of Prepaid Contracts $ 7,144,394.83
d. Required Payoff Amounts of Purchased Contracts $ -
e. Proceeds of Clean-up Call $ -
f. Investment Earnings on Collection, Note Distribution and Class C Funding
Accounts $ 92,240.11
g. Extension Fees Allocated to Owner Trust $ 3,488.53
h. Total Gross Collections (sum of (a) through (g)) $ 42,259,359.41
4. Determination of Available Funds
a. Total Gross Collections $ 42,259,359.41
b. Withdrawal from Cash Collateral Account $ -
c. Total Available Funds $ 42,259,359.41
5. Class A-5 Swap
a. Payment Details
1- Class A-5 Assumed Fixed Rate 6.2500%
2- Class A-5 Assumed Fixed Rate Day Count(30/360) 0.08333
3- Class A-5 Interest Rate (Libor + .125%) 6.1055%
4- Class A-5 Interest Rate Day Count(Actual/360) 0.08611
5- Class A-5 Principal Amount $ 102,405,021.63
b. Net Payment Calculation
1- Class A-5 Assumed Fixed Payment $ 533,359.49
2- Class A-5 Interest Payment $ 538,393.18
3- Net Class A-5 Swap Payment (From)/To the Trust $ 5,033.69
</TABLE>
Page 4 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
</TABLE>
6. Application of Available Funds
<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------
Item Amount Remaining Available Funds
- - ------------------------------------------------------------------------------------------------------
<S> <C> <C>
a. Total Available Funds 42,259,359.41
b. Servicing Fee 1,161,167.13 41,098,192.28
c. Interest on Notes:
i) Class A-1 Notes 1,242,971.47 39,855,220.81
ii) Class A-2 Notes 1,266,300.00 38,588,920.81
iii) Class A-3 Notes 780,300.00 37,808,620.81
iv) Class A-4 Notes 1,347,408.25 36,461,212.56
v) Class A-5 Swap Net Settlement (5,033.69) 36,466,246.26
vi) Class A-5 Notes 538,393.18 35,927,853.08
vii) Class B Notes 369,907.50 35,557,945.58
viii) Class C Funding Account 185,814.00 35,372,131.58
d. Principal on Notes:
i) Class A-1 Notes 31,813,601.13 3,558,530.45
ii) Class A-2 Notes 0.00 3,558,530.45
iii) Class A-3 Notes 0.00 3,558,530.45
iv) Class A-4 Notes 0.00 3,558,530.45
v) Class A-5 Notes 3,558,530.45 0.00
vi) Class B Notes 0.00 0.00
vii) Class C Funding Account 0.00 0.00
e. Deposit to Cash 0.00 0.00
Collateral Account
f. Amount to be applied in 0.00 0.00
accordance with CCA
Loan Agreement
g. Balance, if any, to Equity Certificates 0.00 0.00
</TABLE>
7. Accrued Monthly Principal and Interest Deposited into the Class C Funding
Account
<TABLE>
<S> <C> <C>
Payment Date November 13, 1997 December 1, 1997
Beginning Balance 0.00 185,814.00
Principal Deposited 0.00 (0.00)
Interest Deposited 185,814.00 185,814.00
------------------ ---------- ----------
Total Amount Available for Distribution 185,814.00 371,628.00
Amount Distributed 0.00 0.00
------------------ ---- ----
Ending Balance 185,814.00 371,628.00
</TABLE>
8. Quarterly Application of Available funds in the Class C Funding Account
<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------
Item Amount Remaining Available Funds
- - ------------------------------------------------------------------------------------------------
<S> <C> <C>
a. Total Available Funds 371,628.00
b. Interest to Class C Note Holders 0 371,628.00
c. Principal to Class C Note Holders 0 371,628.00
</TABLE>
Page 5 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
III. Information Regarding the Cash Collateral Account
1. Balance Reconciliation
</TABLE>
<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------
January 15, 1998
Item Payment Date
- - ---------------------------------------------------------------------------------------------
<S> <C>
a. Available Cash Collateral Amount (Beginning) 83,153,171.00
b. Deposits to Cash Collateral Account (II.5(f)) 0.00
c. Withdrawals from Cash Collateral Account 0.00
d. Releases of Cash Collateral Account Surplus 0.00
(Excess, if any of (a) plus (b) minus (c) over (f))
e. Available Cash Collateral Amount (End) 83,153,171.00
(Sum of (a) plus (b) minus (c) minus (d))
f. Requisite Cash Collateral Amount 83,153,171.00
g. Cash Collateral Account Shortfall
(Excess, if any, of (f) over (e)) 0.00
2. Calculation of Requisite Cash Collateral Amount
a. For Payment Dates from, and including, the
December 1997 Payment Date to,
and including, the December 1998 Payment Date
1) Initial Cash Collateral Amount 83,153,171.00
b. For Payment Dates from, and including, the
November 1998 Payment Date until
the Final Payment Date, the sum of
1) 8.5% of the Contract Pool Principal Balance 0.00
2) The Aggregate Principal Balance of the Notes 0.00
and the Equity Certificate Balance less the
Contract Pool Principal Balance
3) Total ((1) plus (2)) 0.00
c. Floor equal to the lesser of
1) 2% of Cut-Off Date Contract Pool Principal 22,938,806.00
Balance ($22,938,806); and
2) the Aggregate Principal Balance of the Notes 1,085,773,536.25
d. Requisite Cash Collateral Amount 83,153,171.00
3. Calculation of Cash Collateral Account Withdrawals
a. Interest Shortfalls 0.00
b. Principal Deficiency Amount 0.00
c. Principal Payable at Stated Maturity Date of 0.00
Class of Notes or Equity Certificates
d. Total Cash Collateral Account Withdrawals 0.00
</TABLE>
Page 6 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
IV. Information Regarding Distributions on Securities
</TABLE>
<TABLE>
<CAPTION>
- - -------------------------------------------------------------------------------------------------------------------------
Distribution Class A-1 Class A-2 Class A-3 Class A-4
Amounts Notes Notes Notes Notes
- - -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. Interest Due $ 1,242,971.47 $ 1,266,300.00 $ 780,300.00 $ 1,347,408.25
2. Interest Paid $ 1,242,971.47 $ 1,266,300.00 $ 780,300.00 $ 1,347,408.25
3. Interest Shortfall $ - $ - $ - $ -
((1) minus (2))
4. Principal Due $ 31,813,601.13 $ - $ - $ -
5. Principal Paid $ 31,813,601.13 $ - $ - $ -
6. Total Distribution Amount $ 33,056,572.60 $ 1,266,300.00 $ 780,300.00 $ 1,347,408.25
((2) plus (4))
</TABLE>
<TABLE>
<CAPTION>
- - -------------------------------------------------------------------------------------------------------------------------------
Distribution Class A-5 Class B Class C
Amounts Notes Notes Notes Totals
- - -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1. Interest Due $ 538,393.18 $ 369,907.50 $ - $ 5,545,280.40
2. Interest Paid $ 538,393.18 $ 369,907.50 $ - $ 5,545,280.40
3. Interest Shortfall $ - $ - $ - $ -
((1) minus (2))
4. Principal Due $ 3,558,530.45 $ - $ - $ 35,372,131.58
5. Principal Paid $ 3,558,530.45 $ - $ - $ 35,372,131.58
6. Total Distribution Amount $ 4,096,923.63 $ 369,907.50 $ - $ 40,917,411.98
((2) plus (4))
</TABLE>
Page 7 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
</TABLE>
V. Information Regarding Other Pool Characteristics
<TABLE>
<CAPTION>
- - --------------------------------------------------------------------------------------------
As of End of As of End of
Item December-97 November-97
Collection Period Collection Period
- - --------------------------------------------------------------------------------------------
<S> <C> <C>
1. Original Contract Characteristics
a. Original Number of Contracts 75,651 N.A.
b. Cut-Off Date Contract Pool $1,146,940,285 N.A.
Principal Balance
c. Original Weighted Average 46.6 N.A.
Remaining Term (in months)
d. Weighted Average Original Term 53.7 N.A.
(in months)
2. Current Contract Characteristics
a. Number of Contracts 74,564 75,651
b. Average Contract Principal Balance $14,497 $15,161
c. Weighted Average Remaining Term 45.4 46.6
</TABLE>
Page 8 of 10
<PAGE>
<PAGE>
<TABLE>
<S> <C> <C> <C>
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
Determination Date: January 8, 1998 Payment Date: January 15, 1998
Collection Period: December 31, 1997
VI.Capita Equipment Receivables Trust 1997-1 Prepayment Schedule
- - -----------------------------------------------------------------
Since Issue
Period CPR
- - -----------------------------------------------------------------
0 December-97 -0.436%
1 January-98 5.709%
II. Purchased, Liquidated and Paid Contracts
A computer listing of all purchased, liquidated and paid contracts has been
provided to the Indenture Trustee.
Page 9 of 10
<PAGE>
<PAGE>
Servicer's Certificate
The undersigned, on behalf of AT&T Capital Corporation, in its
capacity as servicer (the "Servicer") under the Transfer and Servicing
Agreement. dated as of December 3, 1997 (the "Transfer and Servicing
Agreement"), among Capita Equipment Receivables Trust 1997-1, Antigua
Funding Corporation, Bankers Trust Company, as trustee under the
Indenture, and AT&T Capital Corporation, in its individual capacity
and as Servicer, DO HEREBY CERTIFY that I am a Responsible Officer of
the Servicer and, pursuant to Section 3.9 of the Transfer and
Servicing Agreement, I DO HEREBY FURTHER CERTIFY the following report
with respect to the Payment Date occurring on January 15, 1997.
This Certificate shall; constitute the Servicer's Certificate as
required by Section 3.9 of the Transfer 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
Transfer and Servicing Agreement.
AT&T Capital Corporation
Glenn A. Votek
______________
Glenn A Votek
Vice President and Treasurer
Page 10 of 10
</TABLE>
