<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): January 15, 1999
-----------------------
KEY CONSUMER ACCEPTANCE CORPORATION
- --------------------------------------------------------------------------------
(Exact Name of Registrant as Specified in its Charter)
<TABLE>
<S> <C> <C>
Delaware 333-12431 52-1995940
- --------------------------------------------------------------------------------
(State or Other Jurisdiction (Commission File Number) (I.R.S. Employer
of Incorporation) Identification No.)
</TABLE>
c/o Key Bank USA, National Association, as Servicer, 4910 Tiedeman Road,
- ------------------------------------------------------------------------
Brooklyn,
- -----------------
Ohio 44144, Attn: Yvonne M. Etling
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)
Registrant's Telephone Number, Including Area Code: (216) 813-6501
----------------------------
Exhibit Index on Page 4
Page 1 of 6 pages
<PAGE> 2
Item 5. OTHER EVENTS
On January 15, 1999, Key Auto Finance Trust 1997-1 (the "Trust") made its
regular monthly distribution of funds to holders of the Trust's Asset Backed
Notes and Certificates and distributed the Noteholders and Certificateholders
Statement, filed herewith as an Exhibit to this Form 8-K, to Noteholders and
Certificateholders of record.
The Trust is hereby filing the Noteholders and Certificateholders Statement
reflecting the Trust's activities for the period ending December 31, 1998,
including a statistical summary of the delinquency and default characteristics
of the Trust's auto loan portfolio as of such date.
Item 7. EXHIBITS
Exhibit 20 - Noteholders and Certificateholders Statement
<PAGE> 3
SIGNATURE
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 hereunto duly authorized.
Date: January 22, 1999
Key Consumer Acceptance Corporation
By: /S/ Craig Platt
---------------------------------
Craig Platt
<PAGE> 4
EXHIBIT INDEX
EXHIBIT
<TABLE>
<CAPTION>
Page
<S> <C>
20 - Noteholders and Certificateholders Statement for January 15, 1999. 5-6
</TABLE>
<PAGE> 1
Exhibit 20
Key Auto Finance Trust 1997-1
Monthly Statement to Noteholders and Certificateholders
Servicer: Key Bank USA, N.A.
Indenture Trustee: Bankers Trust Company
Owner Trustee: Chase Manhattan Bank Delaware
Collection Period: December 1 to December 31, 1998
Distribution Date: January 15, 1999
<TABLE>
<CAPTION>
Statement for Class A and Class B Noteholders and Certificateholders Per $1,000 of Original
Pursuant to Section 5.6 of the Sale and Servicing Agreement Class A/Class B
Certificate Amount
-----------------------------
<S> <C> <C>
(i) Principal Distribution
Class A-1 Note Amount 8,545,430.42 28.4847681
Class A-2 Note Amount 0.00 0.0000000
Class A-3 Note Amount 0.00 0.0000000
Class B Note Amount 0.00 0.0000000
Certificates Amount 0.00 0.0000000
(ii) Interest Distribution
Class A-1 Note Amount 77,973.06 0.2599102
Class A-2 Note Amount 332,750.00 5.0416667
Class A-3 Note Amount 236,472.63 5.1250000
Class B Note Amount 140,304.00 5.3333333
Certificates Amount 112,535.50 6.4166667
(iii) Total Pool Balance of Notes and Certificates (end of Collection Period) 163,435,043.62
(iv) Class A-1 Notes Balance (end of Collection Period) 7,449,043.62
Class A-1 Pool Factor (end of Collection Period) 0.0248301
Class A-2 Notes Balance (end of Collection Period) 66,000,000.00
Class A-2 Pool Factor (end of Collection Period) 1.0000000
Class A-3 Notes Balance (end of Collection Period) 46,141,000.00
Class A-3 Pool Factor (end of Collection Period) 1.0000000
Class B Notes Balance (end of Collection Period) 26,307,000.00
Class B Pool Factor (end of Collection Period) 1.0000000
Certificates Balance (end of Collection Period) 17,538,000.00
Certificates Pool Factor (end of Collection Period) 1.0000000
(v) Basic Servicing Fee 143,317.06 0.3143015
(vi) Aggregate Net Losses 414,502.01
(vii) Reserve Account Balance after Giving Effect to Payments 6,839,790.00
Made on Distribution Date
Specified Reserve Account Balance after Giving Effect to Payments 6,839,790.00
Made on Distribution Date
Draws on Reserve Account 0.00
Deposits to Reserve Account 0.00
</TABLE>
Page 1
<PAGE> 2
Key Auto Finance Trust 1997-1
Monthly Statement to Noteholders and Certificateholders
Servicer: Key Bank USA, N.A.
Indenture Trustee: Bankers Trust Company
Owner Trustee: Chase Manhattan Bank Delaware
Collection Period: December 1 to December 31, 1998
Distribution Date: January 15, 1999
<TABLE>
<CAPTION>
Statement for Class A and Class B Noteholders and Certificateholders Per $1,000 of Original
Pursuant to Section 5.6 of the Sale and Servicing Agreement Class A/Class B
Certificate Amount
-----------------------------
<S> <C> <C>
(viii) Class A-1 Notes Interest Carryover Shortfall 0.00 0.0000000
Class A-2 Notes Interest Carryover Shortfall 0.00 0.0000000
Class A-3 Notes Interest Carryover Shortfall 0.00 0.0000000
Class B Notes Interest Carryover Shortfall 0.00 0.0000000
Certificates Interest Carryover Shortfall 0.00 0.0000000
Class A-1 Notes Principal Carryover Shortfall 0.00 0.0000000
Class A-2 Notes Principal Carryover Shortfall 0.00 0.0000000
Class A-3 Notes Principal Carryover Shortfall 0.00 0.0000000
Class B Notes Principal Carryover Shortfall 0.00 0.0000000
Certificates Principal Carryover Shortfall 0.00 0.0000000
(ix) Additional Principal Distributable Amount 0.00
(x) Aggregate Purchase Amount of Receivables Repurchased by the Seller
or purchased by Servicer 0.00
(xi) Delinquent Contracts
Number Balance
---------------------------------------------------
30-59 Days 742 6,811,334.70
60-89 Days 163 1,525,787.76
90 Days or More 189 1,410,629.51
Additional Information Requested by Bloomberg:
- ----------------------------------------------
Weighted Average Coupon of Remaining Portfolio (WAC) 0.1286008
Weighted Average Remaining Term of Remaining Portfolio 36.1380605
Net Loss Ratio as of Each Collection Period
(i) Second Preceding Collection Period 0.0026934
(ii) Preceding Collection Period 0.0035456
(iii) Current Collection Period 0.0024102
(vi) Three Month Average 0.0028831
Ending Portfolio Balance 163,435,043.62
</TABLE>
Page 2
