|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1, 8-K, 1997-10-31 |
Next: KEY CONSUMER ACCEPTANCE CORP, 8-K, 1997-10-31 |
<PAGE> 1
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): October 15, 1997
KEY CONSUMER ACCEPTANCE CORPORATION
(Exact name of registrant as specified in its charter)
DELAWARE
(State of Incorporation)
333-12431 52-1995940
(Commission File Number) (IRS Employer Identification No.)
Key Tower
127 Public Square
Cleveland, Ohio 44114-1306
(Address of Principal Executive Offices) (Zip Code)
(216) 689-6300
(Telephone number of Principal Executive Offices)
<PAGE> 2
ITEM - 5: OTHER EVENTS
The Registrant entered into a certain Sale and Servicing Agreement
dated as of June 20, 1997 (the "Agreement") among the Registrant, AFG
Receivables Trust 1997-A, as issuer (the "Issuer"), Key Bank USA, National
Association, as servicer (the "Servicer") and Bankers Trust Company, as
indenture Trustee (the "Indenture Trustee"). Under a Subservicing and Custodial
Agreement dated as of June 20, 1997, AutoFinance Group, Inc. agreed to act as
subservicer and subcustodian for Key Bank USA, National Association. Pursuant to
an Indenture dated June 27, 1997 between the Issuer and the Indenture Trustee, a
new series of notes and certificates (the 1997-A Notes and Certificates)
representing interests in or secured by assets of the AFG Receivables Trust
1997-A, was created. The 1997-A Notes and Certificates consist of three classes
of Asset Backed Notes and Asset Backed Certificates: the 6.35% Asset Backed
Notes, Class A; the 6.65% Asset Backed Notes, Class B; the 7.20% Asset Backed
Notes, Class C; and Asset Backed Certificates. Only the Notes were sold to the
public. Reference is made to the Registration Statement, as amended, of
Registrant on Form S-3, Registration No. 333-12431, under the Securities Act of
1933, as amended (the "Securities Act") and to the Prospectus Supplement thereto
dated June 10, 1997, filed in connection therewith pursuant to Rule 424(b) of
the Securities and Exchange Commission under the Securities Act, which describes
further the Notes and Certificates and the offering thereof.
On October 15, 1997, a distribution was made to the holders of the
1997-A Notes and Certificates. Specific information with respect to the
distribution, as prepared by AutoFinance Group, Inc. as subservicer, is filed as
Exhibit 20 to this Current Report on Form 8-K and is incorporated herein by
reference.
Item - 7: EXHIBIT INDEX
Sequentially
Exhibit No. Description Numbered Page
----------- ----------- -------------
20 Settlement Statement of the Issuer for 4
the period ended September 30, 1997
and the related distributions made on
October 15, 1997
<PAGE> 3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
Dated: October 29, 1997 KEY CONSUMER ACCEPTANCE
CORPORATION
By /s/ Craig T. Platt
---------------------------------
Craig T. Platt
President and Chief Executive Officer
<PAGE> 1
<TABLE>
<CAPTION>
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 1
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
September 1, 1997 through September 30, 1997
A. ORIGINAL DEAL PARAMETER INPUTS
<S> <C>
(A) Original Total Portfolio $110,005,944.94
(B) Class A Noteholders' Percentage 67.00%
(C) Original Class A Note Balance $73,703,000.00
(D) Class A Note Rate 6.35%
(E) Class B Noteholders' Percentage 17.00%
(F) Original Class B Note Balance $18,701,000.00
(G) Class B Note Rate 6.65%
(H) Class C Noteholders' Percentage 10.00%
(I) Original Class C Note Balance $11,000,000.00
(J) Class C Note Rate 7.20%
(K) Class D Certificateholders' Percentage 6.00%
(L) Original Class D Certificate Balance $6,601,944.94
(M) Class D Certificate Rate 0.00%
(N) Servicing Fee Rate 3.50%
(O) Original Weighted Average Coupon (WAC) 20.08%
(P) Original Weighted Average Remaining Term (WAM) 54.68 months
(Q) Number of Contracts 9,172
(R) Reserve Account ("RA")
(i) Maximum Specified Reserve Balance 5,500,297.25
(ii) Minimum Specified Reserve Balance 2,200,118.90
(iii) Initial Deposit 1,650,089.17
(S) Noteholders' Percentage 94.00%
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS Total Trust
- ------------------------------------------------ -----------
(A) Total Portfolio Outstanding $102,409,493.88
(B) Total Portfolio Pool Factor 0.9309451
(C) Class A Note Balance $68,288,497.34
(D) Class A Principal Factor 0.9265362
(E) Class A Interest Carryover Shortfall 0.00
(F) Class A Principal Carryover Shortfall 0.00
(G) Class B Note Balance $17,327,153.42
(H) Class B Principal Factor 0.9265362
(I) Class B Interest Carryover Shortfall 0.00
(J) Class B Principal Carryover Shortfall 0.00
(K) Class C Note Balance $10,191,898.17
(L) Class C Principal Factor 0.9265362
(M) Class C Interest Carryover Shortfall 0.00
(N) Class C Principal Carryover Shortfall 0.00
(O) Class D Certificate Balance $6,601,944.94
(P) Reserve Account Balance 3,414,602.80
(Q) Payahead Account Balance 186,293.75
(R) Aggregate Subordinated Servicing Fees to Date 944,869.91
(S) Current Servicing Fees Accrued but Unpaid (after first Nine Months) 0.00
(T) Cumulative Net Losses for All Prior Periods 1,486,589.37
(U) Weighted Average Coupon of Remaining Portfolio (WAC) 20.05%
(V) Weighted Average Remaining Term of Remaining Portfolio (WAM) 51.97 months
(W) Number of Contracts 8,831
C. INPUTS FROM THE MAINFRAME
(A) Precomputed Contracts
(i) Principal Payments Received $1,748,634.35
(ii) Interest Payments Received 1,589,603.91
(iii) Repurchased Loan Principal 0.00
(iv) Repurchased Loan Interest 0.00
(B) Partial Prepayments - Amount Added to Payahead Account 2,475.35
(C) Amount Applied From Payahead Account 0.00
(D) Weighted Average Coupon of Remaining Portfolio (WAC) 20.03%
(E) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 51.02 months
(F) Remaining Number of Contracts 8,568
(G) Delinquent Contracts
Contracts Amount
--------- ------
(i) 30-59 Days Delinquent 208 2.43% $2,402,934.20 2.45%
(ii) 60-89 Days Delinquent 0 0.00% 0.00 0.00%
(iii) 90 Days or More Delinquent 0 0.00% 0.00 0.00%
D. INPUTS DERIVED FROM OTHER SOURCES
(A) Aggregate Net Losses for Collection Period $1,352,515.51
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables $2,415,546.62
(ii) Net Liquidation Proceeds Received During the Collection Period 1,027,605.53
(iii) Recoveries on Previously Liquidated Contracts 35,425.58
(C) Number of Financed Vehicles Repossessed but not yet Charged off 304
I hereby certify that this Servicing Report has been prepared in accordance with
the Pooling and Servicing Agreement dated June 1, 1997, and is correct, to the
best of my knowledge.
Controller 10/10/97
/s/ Thomas R. Blend
- -------------------------------------------------------- -----------
Signature Title Date
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 2
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
September 1, 1997 through September 30, 1997
I. COLLECTIONS
<S> <C>
(A) Principal Payments Received (C(A)i) $1,748,634.35
(B) Interest Payments Received (C(A)ii) 1,589,603.91
(C) Aggregate Net Liquidation Proceeds Received (D(E)ii+iii) 1,063,031.11
(D) Principal on Repurchased Contracts (C(A)iii) 0.00
(E) Interest on Repurchased Contracts (C(A)iv) 0.00
------------------
(F) Total Collections (A+B+C+D+E) $4,401,269.37
------------------
(G) Total Available Amount (F) $4,401,269.37
II. DISTRIBUTIONS
(A) Principal Payments Received (C(A)i) $1,748,634.35
(B) Principal on Repurchased Contracts (C(A)iii) 0.00
(C) Gross Principal Balance of Liquidated Receivables (D(E)i) 2,415,546.62
------------------
(D) Principal Distribution Amount (A+B+C) $4,164,180.97
(E) Current Servicing Fee (Subordinated) $298,694.36
(F) Accrued and Unpaid Servicing Fees for Prior Collection Periods (B(S)) 0.00
------------------
(G) Total Servicing Fees Payable 0.00
(H) Servicing Fees Paid from Collection Account 0.00
(I) Reserve Account Draw for Servicing Fees Payable 0.00
(J) Servicing Fee Shortfall 0.00
(K) Current Subordinated Servicing Fee 298,694.36
(L) Aggregate Subordinated Servicing Fees Before (P) 1,243,564.27
(M) Class A Distributable Amount
(i) Class A Monthly Interest Distributable Amount $361,359.97
(ii) Class A Interest Distributable Amount 361,359.97
(iii) Class A Monthly Principal Distributable Amount 2,790,006.89
(iv) Class A Principal Distributable Amount 2,790,006.89
------------------
(v) Total Distributable Amount (i+ii) $3,151,366.86
(vi) Class A Interest Paid from Collection Account 361,359.97
(vii) Reserve Account Draw for Class A Interest Payable $0.00
(viii) Class A Interest Carryover Shortfall $0.00
(ix) Class A Principal Paid from Collection Account 2,790,006.89
(x) Reserve Account Draw for Class A Principal Payable 0.00
(xi) Class A Principal Carryover Shortfall 0.00
(N) Class B Distributable Amount
(i) Class B Monthly Interest Distributable Amount $96,021.31
(ii) Class B Interest Distributable Amount 96,021.31
(iii) Class B Monthly Principal Distributable Amount 707,921.24
(iv) Class B Principal Distributable Amount 707,921.24
------------------
(v) Total Distributable Amount (i+ii) $803,942.55
(vi) Class B Interest Paid from Collection Account 96,021.31
(vii) Reserve Account Draw for Class B Interest Payable $0.00
(viii) Class B Interest Carryover Shortfall $0.00
(ix) Class B Principal Paid from Collection Account 707,921.24
(x) Reserve Account Draw for Class B Principal Payable 0.00
(xi) Class B Principal Carryover Shortfall 0.00
(O) Class C Distributable Amount
(i) Class C Monthly Interest Distributable Amount $61,151.39
(ii) Class C Interest Distributable Amount 61,151.39
(iii) Class C Monthly Principal Distributable Amount 416,401.99
(iv) Class C Principal Distributable Amount 416,401.99
------------------
(v) Total Distributable Amount (i+ii) $477,553.38
(vi) Class C Interest Paid from Collection Account 61,151.39
(vii) Reserve Account Draw for Class C Interest Payable $0.00
(viii) Class C Interest Carryover Shortfall $0.00
(ix) Class C Principal Paid from Collection Account 384,808.58
(x) Reserve Account Draw for Class C Principal Payable 31,593.41
(xi) Class C Principal Carryover Shortfall 0.00
(P) Payment of Subordinated Servicing Fees
(i) Aggregate Subordinated Servicing Fees from Current and Prior Periods (II(L)) $1,243,564.27
(ii) Subordinated Servicing Fees Paid from Collection Account 0.00
(iii) Aggregate Subordinated Servicing Fees to Date (i-ii) $1,243,564.27
(Q) Certificateholders' Distributable Amount
(i) Certificateholders' Distributable Amount $249,850.86
(ii) Certificateholders' Distributable Amount Paid from Collection Account 0.00
</TABLE>
<PAGE> 3
<TABLE>
<CAPTION>
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 3
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
September 1, 1997 through September 30, 1997
III. PAYAHEAD ACCOUNT INFORMATION
<S> <C> <C>
(A) Beginning Period Balance (B(Q)) $186,293.75
(B) Amounts Applied to Payahead Account (C(B)) 2,475.35
(C) Amounts Withdrawn from Payahead Account (C(C)) 0.00
-----------------
(D) Ending Period Balance $188,769.10
IV. POOL BALANCES AND PORTFOLIO INFORMATION
Begin. of Period End of Period
---------------- -------------
(A) Balances and Principal Factors
(i) Total Pool Balance $102,409,493.88 $98,245,312.91
(ii) Total Pool Factor 0.9309451 0.8930909
(iii) Receivables Balance 102,409,493.88 98,245,312.91
(iv) Prefunding Account Balance 0.00 0.00
(v) Class A Note Balance $68,288,497.34 $65,498,490.45
(vi) Class A Principal Factor 0.9265362 0.8886815
(vii) Class B Note Balance $17,327,153.42 $16,619,232.18
(viii) Class B Principal Factor 0.9265362 0.8886815
(ix) Class C Note Balance $10,191,898.17 $9,775,496.18
(viii) Class C Principal Factor 0.9265362 0.8886815
(ix) Class D Certificate Balance $6,601,944.94 $6,352,094.08
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 20.05% 20.03%
(ii) Weighted Average Remaining Maturity (WAM) 51.97 months 51.02 months
(iii) Remaining Number of Contracts 8,831 8,568
V. RECONCILIATION OF RESERVE ACCOUNT ("RA")
(A) Beginning RA Balance (B(H)) $3,414,602.80
(B) Draw for Servicing Fee (II(I)) 0.00
(C) Draw for Class A Interest Distributable Amount (II(M(vii))) 0.00
(D) Draw for Class B Interest Distributable Amount (II(N(vii))) 0.00
(E) Draw for Class C Interest Distributable Amount (II(O(vii))) 0.00
(F) Draw for Class A Principal Distributable Amount (II(M(iv))) 0.00
(G) Draw for Class B Principal Distributable Amount (II(N(x))) 0.00
(H) Draw for Class C Principal Distributable Amount (II(O(x))) 31,593.41
(I) Overcollateralization Amount $32,746,822.46
(J) Maximum Specified Reserve Balance 14,736,796.94
(K) Specified Reserve Account Balance 14,736,796.94
(L) Amount Available for Deposit to the RA 0.00
-----------------
(M) RA Balance Prior to Release $3,383,009.39
(N) Specified Reserve Account Balance 14,736,796.94
(O) Reserve Account Release 0.00
(P) Ending Reserve Account Balance $3,383,009.39
VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Aggregate Net Losses for Collection Period (VII(B)i-ii-iii) $1,352,515.51
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables (D(E)i) $2,415,546.62
(ii) Net Liquidation Proceeds Received During the Collection Period (D(E)ii) 1,027,605.53
(iii) Recoveries on Previously Liquidated Contracts (D(E)iii) 35,425.58
(C) Cumulative Net Losses for all Periods (VI(A)+B(T)) 2,839,104.88
(D) Delinquent and Repossessed Contracts
Contracts Amount
--------- ------
(i) 30-59 Days Delinquent (C(G)i) 208 2.43% $2,402,934.20 2.45%
(ii) 60-89 Days Delinquent (C(G)ii) 0 0.00% 0.00 0.00%
(iii) 90 Days or More Delinquent (C(G)iii) 0 0.00% 0.00 0.00%
(iv) Financed Vehicles Repossessed but not yet Charged off
and Contracts Delinquent over 60 days(D(E)) 304 3.55% 3,490,814.97 3.55%
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 4
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
September 1, 1997 through September 30, 1997
VII. TESTS FOR INCREASE IN RESERVE ACCOUNT BALANCE
<S> <C>
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
(i) Second Preceding Collection Period 6.80%
(ii) Preceding Collection Period 9.50%
(iii) Current Collection Period 15.85%
(iv) Three Month Average (Avg(i,ii,iii)) 10.72%
(B) Ratio of Balance of Contracts Delinquent 60 Days or More and Balance of
Financed Vehicles Repossessed but not Charged off to the Outstanding
Pool Balance as of Each Collection Period.
(i) Second Preceding Collection Period 2.38%
(ii) Preceding Collection Period 3.52%
(iii) Current Collection Period 3.55%
(iv) Three Month Average (Avg(i,ii,iii)) 3.15%
(C) Cumulative Net Loss Ratio 2.58%
(D) Loss and Delinquency Trigger Indicator Trigger Was Hit!!
VIII. RECONCILIATION OF COLLECTION ACCOUNT
(A) Collection Account Beginning Balance (I(H)) 4,401,269.37
(B) Servicing Fee Paid (II(H)) 0.00
(C) Class A Interest Paid (II(M(vi))) 361,359.97
(D) Class B Interest Paid (II(N(vi))) 96,021.31
(E) Class C Interest Paid (II(O(vi))) 61,151.39
(F) Class A Principal Paid (II(M(ix))) 2,790,006.89
(G) Class B Principal Paid (II(N(ix))) 707,921.24
(H) Class C Principal Paid (II(O(ix))) 384,808.58
(I) Reserve Account Deposit 0.00
(J) Previously Subordinated Servicing Fees Paid (II(P(ii))) 0.00
(K) Certificateholders' Distributable Amount Paid (II(Q(ii))) 0.00
(L) Releases to Seller 0.00
</TABLE>
<PAGE> 5
<TABLE>
<CAPTION>
AFG Receivables Trust 1997-A Exhibit 20 Page 5
Monthly Statement to Noteholders and Certificateholders
Servicer: Key Bank USA, N.A.
Sub Servicer: AutoFinance Group, Inc.
Indenture Trustee: Bankers Trust Company
Owner Trustee: Chase Manhattan Bank Delaware
Collection Period: September 1, 1997 through September 30, 1997
Distribution Date: 10/15/97
Month: 4
Statement for Class A, Class B and Class C Noteholders and Certificateholders
Pursuant to Section 5.6 of the Sale and Servicing Agreement Per $1,000 of Outstanding
Class A/Class B/Class C
Certificate Amount
-------------------------
<S> <C> <C>
(i) Principal Distribution
Class A Note Amount 2,790,006.89 40.8561763
Class B Note Amount 707,921.24 40.8561763
Class C Note Amount 416,401.99 40.8561763
Certificates Amount 249,850.86 37.8450382
(ii) Interest Distribution
Class A Note Amount 361,359.97 5.2916667
Class B Note Amount 96,021.31 5.5416668
Class C Note Amount 61,151.39 6.0000001
(iii) Total Pool Balance of Notes and Certificates (end of Collection Period) 98,245,312.91
(iv) Class A Notes Balance (end of Collection Period) 65,498,490.45
Class A Pool Factor (end of Collection Period) 0.8886815
Class B Notes Balance (end of Collection Period) 16,619,232.18
Class B Pool Factor (end of Collection Period) 0.8886815
Class C Notes Balance (end of Collection Period) 9,775,496.18
Class C Pool Factor (end of Collection Period) 0.8886815
Certificates Balance (end of Collection Period) 6,352,094.08
(v) Basic Servicing Fee 298,694.36 2.9166667
(vi) Aggregate Net Losses 1,352,515.51
(vii) Reserve Account Balance after Giving Effect to Payments
Made on Distribution Date 3,383,009.39
Specified Reserve Account Balance after Giving Effect to Payments
Made on Distribution Date 14,736,796.94
Draws on Reserve Account 31,593.41
Deposits to Reserve Account 0.00
(viii) Class A Notes Interest Carryover Shortfall 0.00 0.0000000
Class B Notes Interest Carryover Shortfall 0.00 0.0000000
Class C Notes Interest Carryover Shortfall 0.00 0.0000000
Class A Notes Principal Carryover Shortfall 0.00 0.0000000
Class B Notes Principal Carryover Shortfall 0.00 0.0000000
Class C Notes Principal Carryover Shortfall 0.00 0.0000000
(ix) Aggregate Purchase Amount of Receivables Repurchased by the Seller
or purchased by Servicer 0.00
(x) Delinquent Contracts
Number Balance
-----------------------------------------------
30-59 Days 208 2,402,934.20
60-89 Days 0 0.00
90 Days or More 0 0.00
</TABLE>
|
|