|
|
|
|
|
|
|
|
|
|
|
|
|
<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: December 8, 1999
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
2 Gatehall Drive, Parsippany, NJ 07054
Telephone Number (973)606-3500
Page 2 of 10
<PAGE>
Item. 5 Other
Capita Equipment Receivables Trust 1997-1
Monthly Servicing Report
<TABLE>
<CAPTION>
Determination Date: December 8, 1999 Payment Date: December 15, 1999
Collection Period: November 30, 1999
<S> <C>
I. Information Regarding the Contracts
1. Contract Pool Principal Balance
a. Beginning of Collection Period $ 449,462,943
b. End of Collection Period $ 426,695,786
c. Reduction for Collection Period $ 22,767,157
2. Delinquent Scheduled Payments
a. Beginning of Collection Period $ 12,280,381
b. End of Collection Period $ 10,673,003
3. Liquidated Contracts
a. Number of Liquidated Contracts 269
with respect to Collection Period
b. Required Payoff Amounts of Liquidated Contracts $ 1,996,020
c. Total Reserve for Liquidation Expenses $ -
d. Total Liquidation Proceeds Received $ 982,301
e. Liquidation Proceeds Allocated to Owner Trust $ 967,355
f. Liquidation Proceeds Allocated to Depositor $ 14,946
g. Current Realized Losses $ 1,028,666
4. Prepaid Contacts
a. Number of Prepaid Contracts with respect 197
to Collection Period
b. Required Payoff Amounts of Prepaid Contracts $ 1,190,139
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>
Page 3 of 10
<PAGE>
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 42,538 88.14% $ 390,846,645 89.36%
b. 31-60 days 2,577 5.34% $ 24,270,188 5.55%
c. 61-90 days 1,360 2.82% $ 10,756,774 2.46%
d. 91-120 days 742 1.54% $ 5,408,180 1.24%
e. 120+ days 1,044 2.16% $ 6,087,001 1.39%
f. Total 48,261 100.00% $ 437,368,789 100.00%
</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>
11/30/99 5.55% 2.46% 1.24% 1.39%
10/31/99 5.24% 2.77% 1.17% 1.45%
09/30/99 5.19% 2.14% 1.13% 1.38%
08/31/99 4.43% 2.01% 1.19% 1.22%
07/31/99 4.53% 2.14% 1.21% 1.27%
06/30/99 5.01% 2.02% 1.19% 1.31%
05/31/99 5.77% 2.37% 1.10% 1.38%
04/30/99 5.01% 2.11% 0.86% 1.09%
03/31/99 5.41% 2.06% 0.92% 1.15%
02/28/99 5.60% 2.08% 1.15% 1.24%
01/31/99 5.46% 2.19% 0.94% 1.11%
12/31/98 5.26% 1.86% 0.90% 0.93%
11/30/98 5.07% 1.66% 0.78% 0.88%
10/31/98 3.93% 1.32% 0.66% 0.98%
09/30/98 3.98% 1.18% 0.62% 0.94%
08/31/98 3.34% 1.23% 0.53% 0.60%
07/31/98 3.28% 1.12% 0.52% 0.85%
06/30/98 2.76% 1.14% 0.58% 0.81%
05/31/98 3.63% 1.12% 0.61% 0.75%
04/30/98 3.46% 1.03% 0.63% 0.69%
03/31/98 3.30% 1.26% 0.51% 0.63%
02/28/1998 6.09% 1.42% 0.59% 0.52%
01/31/1998 3.34% 0.96% 0.41% 0.26%
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
November-99 November-99 November-99
----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Number of Liquidated Contracts 269 1,063 2,212 6,278
b. Number of Liquidated 0.356% 1.405% 2.924% 8.299%
Contracts as a Percentage
of Initial Contracts
c. Required Payoff Amounts of 1,996,020 6,423,500 14,523,508 56,081,308
Liquidated Contracts
d. Liquidation Proceeds Allocated 967,355 2,207,184 2,886,796 8,646,222
to Owner Trust
e. Aggregate Current Realized 1,028,666 4,216,315 11,636,711 47,435,086
Losses
f. Aggregate Current Realized 0.090% 0.368% 1.015% 4.136%
Losses as a Percentage of
Cut-off Date Contract Pool
Principal Balance
</TABLE>
Page 4 of 10
<PAGE>
II. Information Regarding the Securities
1. Summary of Balance Information
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------
Principal Balance as of Class Factor as of
Class Coupon December 15, 1999 December 15, 1999
Rate Payment Date Payment Date
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
a. Class A-1 Notes 5.790000% $0 0.00000
b. Class A-2 Notes 6.030000% $0 0.00000
c. Class A-3 Notes 6.120000% $39,313,538 0.25695
d. Class A-4 Notes 6.190000% $261,210,000 1.00000
e. Class A-5 Notes 5.552500% $33,615,250 0.32015
f. Class B Notes 6.450000% $68,820,000 1.00000
g. Class C Notes (Quarterly Paying) 6.480000% $34,410,000 1.00000
h. Total N.A. $437,368,789 0.38134
<CAPTION>
----------------------------------------------------------------------------------------------
Principal Balance as of Class Factor as of
Class November 15, 1999 November 15, 1999
Payment Date Payment Date
----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
a. Class A-1 Notes $0 0.00000
b. Class A-2 Notes $0 0.00000
c. Class A-3 Notes $61,235,929 0.40023
d. Class A-4 Notes $261,210,000 1.00000
e. Class A-5 Notes $36,067,393 0.34350
f. Class B Notes $68,820,000 1.00000
g. Class C Notes (Quarterly Paying) $34,410,000 1.00000
h. Total $461,743,322 0.40259
</TABLE>
Note: Aggregate Required Payoff Amount of all contracts at the end of the
collection period is $437,368,788.66 and the CCA Balance is $46,942,144.47.
<TABLE>
<S> <C>
2. Monthly Principal Amount
a. Principal Balance of Notes $ 461,743,322
(End of Prior Collection Period)
b. Contract Pool Principal Balance (End of Collection Period) $ 426,695,786
c. Monthly Principal Amount $ 35,047,536
3. Gross Collections
a. Scheduled Payments Received $ 24,074,256
b. Liquidation Proceeds Allocated to Owner Trust $ 967,355
c. Required Payoff Amounts of Prepaid Contracts $ 1,190,139
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 $ 78,061
g. Extension Fees Allocated to Owner Trust $ -
h. Total Gross Collections (sum of (a) through (g)) $ 26,309,810
4. Determination of Available Funds
a. Total Gross Collections $ 26,309,810
b. Withdrawal from Cash Collateral Account $ 936,198
c. Total Available Funds $ 27,246,008
5. Class A-5 Swap
a. Payment Details
1- Class A-5 Assumed Fixed Rate 6.250000%
2- Class A-5 Assumed Fixed Rate Day Count(30/360) 0.0833333
3- Class A-5 Interest Rate (Libor + .125%) 5.552500%
4- Class A-5 Interest Rate Day Count(Actual/360) 0.0833333
5- Class A-5 Principal Amount $ 36,067,393
b. Net Payment Calculation
1- Class A-5 Assumed Fixed Payment $ 187,851
2- Class A-5 Interest Payment $ 166,887
3- Net Class A-5 Swap Payment From/(To) the Trust $ 20,964
</TABLE>
Page 5 of 10
<PAGE>
6. Application of Available Funds
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
Item Amount Remaining Available Funds
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
a. Total Available Funds 27,246,008
b. Servicing Fee 468,191 26,777,817
c. Interest on Notes:
i) Class A-1 Notes - 26,777,817
ii) Class A-2 Notes - 26,777,817
iii) Class A-3 Notes 312,283 26,465,514
iv) Class A-4 Notes 1,347,408 25,118,106
v) Class A-5 Swap Net Settlement 20,964 25,097,142
vi) Class A-5 Notes 166,885 24,930,255
vii) Class B Notes 369,908 24,560,347
vii) Class C Funding Account 185,814 24,374,533
d. Principal on Notes:
i) Class A-1 Notes - 24,374,533
ii) Class A-2 Notes - 24,374,533
iii) Class A-3 Notes 21,918,330 2,452,143
iv) Class A-4 Notes - 2,452,143
v) Class A-5 Notes 2,451,689 -
vi) Class B Notes - -
vii) Class C Funding Account - -
e. Deposit to Cash - -
Collateral Account
f. Amount to be applied in - -
accordance with CCA
Loan Agreement
g. Balance, if any, to Equity Certificates - -
</TABLE>
7. Accrued Monthly Principal and Interest Deposited into the
Class C Funding Account
<TABLE>
<S> <C>
Collection Period November-99
Beginning Balance 0
Principal Deposited 0
Interest Deposited 185,814
------------------ -------
Total Amount Available for Distribution 185,814
Amount Distributed 0
------------------ -
Ending Balance 185,814
</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 185,814
b. Interest to Class C Note Holders 185,814 0
c. Principal to Class C Note Holders 0 0
</TABLE>
Page 6 of 10
<PAGE>
III. Information Regarding the Cash Collateral Account
1. Balance Reconciliation
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
December 15, 1999
Item Payment Date
-----------------------------------------------------------------------------------------------------------
<S> <C>
a. Available Cash Collateral Amount (Beginning) $ 50,484,729
b. Deposits to Cash Collateral Account (II.5(f)) $ -
c. Withdrawals from Cash Collateral Account $ 936,198
d. Releases of Cash Collateral Account Surplus $ 2,606,386
(Excess, if any of (a) plus (b) minus (c) over (f))
e. Available Cash Collateral Amount (End) $ 46,942,144
(Sum of (a) plus (b) minus (c) minus (d))
f. Requisite Cash Collateral Amount $ 46,942,144
g. Cash Collateral Account Shortfall (Excess, if any, of (f) over (e)) $ -
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
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 $ 36,269,142
2) The Aggregate Principal Balance of the Notes
and the Equity Certificate Balance less the $ 10,673,003
Contract Pool Principal Balance
3) Total ((1) plus (2)) $ 46,942,144
c. Floor equal to the lesser of
1) 2% of Cut-Off Date Contract Pool Principal $ 22,938,806
Balance ($22,938,806); and
2) the Aggregate Principal Balance of the Notes $437,368,789
d. Requisite Cash Collateral Amount $ 46,942,144
3. Calculation of Cash Collateral Account Withdrawals
a. Interest Shortfalls $ -
b. Principal Deficiency Amount $ 936,198
c. Principal Payable at Stated Maturity Date of $ -
Class of Notes or Equity Certificates
d. Total Cash Collateral Account Withdrawals 936,198.44
</TABLE>
Page 7 of 10
<PAGE>
IV. Information Regarding Distributions on Securities
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------
Distribution Class A-1 Class A-2 Class A-3
Amounts Notes Notes Notes
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1. Interest Due $ - $ - $ 312,303
2. Interest Paid $ - $ - $ 312,283
3. Interest Shortfall $ - $ - $ 21
((1) minus (2))
4. Principal Due $ - $ - $ 21,922,391
5. Principal Paid $ - $ - $ 21,918,330
6. Total Distribution Amount $ - $ 0 $ 22,230,612
((2) plus (4))
<CAPTION>
---------------------------------------------------
Distribution Class A-4
Amounts Notes
---------------------------------------------------
<S> <C>
1. Interest Due $ 1,347,408
2. Interest Paid $ 1,347,408
3. Interest Shortfall $ -
((1) minus (2))
4. Principal Due $ -
5. Principal Paid $ -
6. Total Distribution Amount $ 1,347,408
((2) plus (4))
</TABLE>
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------
Distribution Class A-5 Class B Class C
Amounts Notes Notes Notes
---------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1. Interest Due $ 166,887 $ 369,908 $ -
2. Interest Paid $ 166,885 $ 369,908 $ -
3. Interest Shortfall $ 2 $ - $ -
((1) minus (2))
4. Principal Due $ 2,452,143 $ - $ -
5. Principal Paid $ 2,451,689 $ - $ -
6. Total Distribution Amount $ 2,618,573 $ 369,908 $ -
((2) plus (4))
<CAPTION>
-------------------------------------------------------------
Distribution
Amounts Totals
-------------------------------------------------------------
<S> <C>
1. Interest Due $ 2,196,506
2. Interest Paid $ 2,196,483
3. Interest Shortfall $ 23
((1) minus (2))
4. Principal Due $ 24,374,533
5. Principal Paid $ 24,370,018
6. Total Distribution Amount $ 26,566,501
((2) plus (4))
</TABLE>
V. Information Regarding Other Pool Characteristics
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
As of End of As of End of
Item November-99 October-99
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 48,261 50,760
b. Average Contract Principal Balance $8,841 $8,855
c. Weighted Average Remaining Term 28.5 29.1
</TABLE>
Page 8 of 10
<PAGE>
VI. Capita Equipment Receivables Trust 1997-1 Prepayment Schedule
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
Payment Date Since Issue
Period CPR
-------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 December-97 -0.436%
2 January-98 5.709%
3 February-98 6.693%
4 March-98 6.904%
5 April-98 7.280%
6 May-98 7.462%
7 June-98 6.903%
8 July-98 7.298%
9 August-98 7.115%
10 September-98 7.118%
11 October-98 6.694%
12 November-98 6.643%
13 December-98 7.065%
14 January-99 7.152%
15 February-99 7.261%
</TABLE>
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
Payment Date Since Issue
Period CPR
-------------------------------------------------------------------------------------------------------------
<S> <C> <C>
16 March-99 7.336%
17 April-99 7.666%
18 May-99 7.937%
19 June-99 7.515%
20 July-99 7.873%
21 August-99 7.940%
22 September-99 7.956%
23 October-99 7.776%
24 November-99 7.545%
25 December-99 7.700%
</TABLE>
VII. 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>
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
December 15, 1999 .
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 Votek
-----------
Glenn Votek
Executive Vice President, and Treasurer
Page 10 of 10
|
|