<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): February 16, 1999
----------------------
KEY CONSUMER ACCEPTANCE CORPORATION
- --------------------------------------------------------------------------------
(Exact Name of Registrant as Specified in its Charter)
Delaware 333-12431 52-1995940
- --------------------------------------------------------------------------------
(STATE OR OTHER JURISDICTION (COMMISSION FILE NUMBER) (I.R.S. EMPLOYER
OF INCORPORATION) IDENTIFICATION NO.)
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 February 16, 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 January 31, 1999,
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: February 23, 1999
Key Consumer Acceptance Corporation
By: /S/ Craig Platt
----------------------------
Craig Platt
<PAGE> 4
EXHIBIT INDEX
EXHIBIT
Page
20 - Noteholders and Certificateholders Statement for February 16, 1999. 5-6
<PAGE> 1
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: January 1 to January 31, 1999
Distribution Date: February 16, 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 7,449,043.62 24.8301454
Class A-2 Note Amount 332,040.56 5.0309176
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 36,314.08 0.1210470
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) 155,653,959.44
(iv) Class A-1 Notes Balance (end of Collection Period) 0.00
Class A-1 Pool Factor (end of Collection Period) 0.0000000
Class A-2 Notes Balance (end of Collection Period) 65,667,959.44
Class A-2 Pool Factor (end of Collection Period) 0.9949691
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 136,195.87 0.2986843
(vi) Aggregate Net Losses 604,634.29
(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 9,311,225.66
Made on Distribution Date
Draws on Reserve Account 0.00
Deposits to Reserve Account 148,800.49
</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: January 1 to January 31, 1999
Distribution Date: February 16, 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 0.00
Seller or purchased by Servicer
(xi) Delinquent Contracts
Number Balance
-----------------------------------------
30-59 Days 722 6,502,329.13
60-89 Days 220 1,997,965.94
90 Days or More 187 1,417,106.20
ADDITIONAL INFORMATION REQUESTED BY BLOOMBERG:
- ----------------------------------------------
Weighted Average Coupon of Remaining Portfolio (WAC) 0.1284520
Weighted Average Remaining Term of Remaining Portfolio 35.3117295
Net Loss Ratio as of Each Collection Period
(i) Second Preceding Collection Period 0.0035456
(ii) Preceding Collection Period 0.0024102
(iii) Current Collection Period 0.0036995
(vi) Three Month Average 0.0032184
Ending Portfolio Balance 155,653,959.44
</TABLE>
Page 2
