MMCA AUTO OWNER TRUST 1997-1
10-K, 1999-03-31
Previous: FOX LIBERTY NETWORKS LLC, NT 10-K, 1999-03-31
Next: PMCC FINANCIAL CORP, 10-K, 1999-03-31




SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
______________________

FORM 10-K

(Mark One)
X	       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
         EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1998  

                        OR

         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____________ to _________________

Commission file number 333-32937

MMCA Auto Owner Trust 1997-1
MMCA Auto Receivables, Inc.
(Originator of the MMCA Auto Owner Trust 1997-1)
(Exact name of registrant as specified in its charter)


Delaware                                            
(State or other jurisdiction of incorporation or organization)

33-0570905
(IRS Employer Identification No.)


6363 Katella Avenue
Cypress, California                      90630-5205          
(Address of principal executive offices) (Zip Code)


Registrant's telephone number, including area code:  (714) 236-1592

Securities registered pursuant to Section 12(b) of the Act: None.

Securities registered pursuant to Section 12(g) of the Act: None.


	Indicate by check mark whether the registrant: (1) has filed 
all reports required to be filed by Section 13 or 15(d) of the 
Securities Exchange Act of 1934 during the preceding 12 months (or 
for such shorter period that the registrant was required to file 
such reports) and (2) has been subject to such filing requirements 
for the past 90 days. 
  	 Yes  X 
  	 No     

	Indicate by check mark if disclosure of delinquent filers 
pursuant to Item 405 of Regulation S-K is not contained herein, and 
will not be contained, to the best of registrant's knowledge, in 
definitive proxy or information statements incorporated by reference 
in Part III of this Form 10-K or any amendment to this Form 10-K.  X


	State the aggregate market value of the voting stock held 
by non-affiliates of the registrant:  None.

	Indicate the number of share outstanding of the registrant's 
classes of common stock, as of the latest practicable date:  None.

	Documents incorporated by reference:  None.


PART I

Item 1.		Business

         Not applicable.


Item 2.		Properties

 MMCA Auto Owner Trust 1997-1 (the "Trust") was formed on September 
24, 1997 pursuant to a Trust Agreement (the "Trust Agreement"), 
dated as of September 24, 1997, between MMCA Auto Receivables, 
Inc., as depositor ("MARI"), and Wilmington Trust Company, as 
owner trustee.  Pursuant to the Trust Agreement, the Trust issued 
certificates evidencing an interest in the trust property (the 
"Certificates").  The Certificates are held by MMCA Auto Receivables 
Inc. and Mitsubishi Motors Credit of America, Inc.

 Pursuant to an Indenture, dated as of October 1, 1997, between the 
Trust, as issuer, and Bank of Tokyo - Mitsubishi Trust Company, as 
indenture trustee (the "Indenture Trustee"), the Trust issued asset
- -backed notes (the "Notes").  The Notes consist of four classes (the 
"5.63% Class A-1 Asset Backed Notes," "5.79% Class A-2 Asset Backed 
Notes," "6.08% Class A-3 Asset Backed Notes" and "6.17 Class A-4 
Asset Backed Notes").  The 5.63% Class A-1 Asset Backed Notes, 5.79% 
Class A-2 Asset Backed Notes, 6.08% Class A-3 Asset Backed Notes and 
6.17% Class A-4 Asset Backed Notes were registered and publicly 
offered and sold.

 The assets of the Trust primarily include a pool of motor vehicle 
retail installment sale contracts originated by Mitsubishi Motors 
Credit of America, Inc. ("MMCA") and secured by new and used motor 
vehicles and light- and medium-duty trucks.  The Trust's business 
activities include acquiring and holding the assets of the Trust, 
issuing the Notes, the Certificates and the Final Payment Certificate 
and distributing payments on the Notes, the Certificates and the 
Final Payment Certificate.


Rider A:
 
 Pursuant to a Sale and Servicing Agreement, dated as of October 1, 1997,
among the Trust, as issuer, MARI, as seller, and MMCA, as servicer, 
MMCA administers and services the Trust's pool of motor vehicle retail 
installment contracts.

Rider B:

 The payment of principal and interest on the Notes could be delayed if 
MMCA, in its capacity as servicer, or the Indenture Trustee experience 
problems in their computer programs relating to the year 2000.  Many 
existing computer programs use only two digits to identify a year.  
These programs could fail or produce erroneous results during the 
transition from the year 1999 to the year 2000 and afterwards.  MMCA 
has evaluated the impact of preparing its systems for the year 2000.  
It has identified areas of potential impact and is implementing 
conversion efforts.  It believes its mission-critical applications, 
including its systems for collections on motor vehicle retail 
installment sale contracts and servicing motor vehicle retail 
installment sale contracts, are already year 2000 compliant. MMCA's 
target is to have all other systems ready for the year 2000 in 
advance of December 31, 1999.

 If MMCA, in its capacity as the servicer of the Trust's pool of motor 
vehicle retail installment sale contracts, does not have a computer 
system that is year 2000 compliant by the year 2000, MMCA's ability 
to service the receivables may be materially and adversely affected.  
If the Indenture Trustee does not have a computer system that is year 
2000 compliant by the year 2000, the Indenture Trustee's ability to 
make distributions on the Notes may be materially and adversely affected.


Item 2.		Properties (continued)

 The following tables set forth the delinquency experience with respect 
to the level payments due each month on the Trust's motor vehicle 
retail installment sale contracts but does not include the delinquency 
experience with respect to balloon payments due at the end of the 
term of the Trust's contracts which provide for such payments.  The 
period of delinquency is based on the number of days for which more 
than 10% of a level payment is contractually past due, and the 
delinquency rate as a percentage of the balance outstanding represents 
delinquent dollars as a percentage of dollars outstanding. 


	                            				December 31, 1998
 			                        	Contracts	       	Balances
				                                     			of Receivables
Delinquent Contracts:
   	(i)   30-59 Days		         1,192		      	$9,434,180.77
	   (ii)  60-89 Days		           379		      	$3,252,120.02
	   (iii) 90 Days or More	       185		      	$1,714,823.07


                               					December 31, 1998
                        	  		% of Contracts 	 	% of Balance
                            				Outstanding	   	Outstanding
Delinquency Rates:
  	(i)   30-59 Days Delinquent	       3.81%         		3.77%
	  (ii)  60-89 Days Delinquent	       1.21%	         	1.30%
 	 (iii) 90 Days or More Delinquent   0.59%          	0.69%


 The following table sets forth the net loss experience with respect 
to the payments due each month on the Trust's motor vehicle retail 
installment sale contracts, including contracts that provide for 
balloon payments at the end of the terms of such contracts.  

                              					December 31, 1998
                          				Contracts	          	Amount
Aggregate Net Losses	            	1,221	  		$9,991,812.28


Item 3.		Legal Proceedings

 There is nothing to report with regard to this item.


Item 4.		Submission of Matters to a Vote of Security Holders

 There is nothing to report with regard to this item.


PART II

Item 5.		Market for the Registrant's Common Equity and 
       		Related Stockholder Matters

 The holder of record of all the Notes as of December 31, 1998 was 
Cede & Co., the nominee of The Depository Trust Company ("DTC") in 
the United States.  An investor holding Notes is not entitled to 
receive a certificate representing such Notes except in limited 
circumstances.  Accordingly, Cede & Co. is the sole holder of record 
of the Notes, which it holds on behalf of brokers, dealers, banks 
and other participants in the DTC system.  Such participants may 
hold Notes for their own accounts or for the accounts of their 
customers.  The address of Cede & Co. is:

				Cede & Co.
				c/o The Depository Trust Company
				Seven Hanover Square
				New York, New York 10004

 The holders of record of all of the Certificates as of December 31, 
1998 were MMCA Auto Receivables Inc. and Mitsubishi Motors Credit 
of America, Inc.


Item 6.		Selected Financial Data

         Not applicable.


Item 7.		Management's Discussion and Analysis of Financial 
       		Condition and Results of Operations

         Not applicable.


Item 7A.	Quantitative and Qualitative Disclosures About Market Risk

         Not applicable.


Item 8.		Financial Statements and Supplementary Data

         Not applicable.


Item 9.		Changes in and Disagreements with Accountants on 
         Accounting and Financial Disclosure

 There is nothing to report with regard to this item.


PART III

Item 10.	Directors and Executive Officers of the Registrant

         Not applicable.


Item 11 	Executive Compensation

         Not applicable.


Item 12.	Security Ownership of Certain Beneficial Owners and Management

 There is nothing to report with regard to this item.


Item 13.	Certain Relationships and Related Transactions

 There is nothing to report with regard to this item.


PART IV

Item 14.	Exhibits, Financial Statement Schedules, and Reports on Form 8-K

       	(a)	1.	Not applicable.
          		2.	Not applicable.
          		3.	Exhibits:
		            	99.1 Annual Statement as to Compliance.
	            		99.2 Annual Independent Public Accountant's 
			                 Servicing Report.

       	(b)	Reports on Form 8-K.

	The Registrant has filed Current Reports on Form 8-K with the 
Securities and Exchange Commission dated February 9, 1998, March 9, 1998, 
April 9, 1998, May 8, 1998, June 9, 1998, July 9, 1998, August 7, 1998, 
September 9, 1998, October 9, 1998, November 9, 1998, December 7, 1998 
and January 7, 1999.

       	(c)	See (a) 3 above.

       	(d)	Not applicable.
 


 	SIGNATURES

	Pursuant to the requirements of Section 13 or 15(d) of the 
Securities Exchange Act of 1934, as amended, the registrant has duly 
caused this report to be signed on its behalf by the undersigned, 
thereunto duly authorized.

MMCA AUTO OWNER TRUST 1997-1

BY:  MMCA AUTO RECEIVABLES, INC.


Date: March 31, 1999	

By:   /s/ Hideyuki Kitamura                          
       	  Hideyuki Kitamura
       	  Secretary and Treasurer 


	SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED 
PURSUANT TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT 
REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

	No annual report, proxy statement, form of proxy or other 
soliciting material has been sent to holders of the Notes during the 
period covered by this report and the registrant does not intend to 
furnish such materials to holders of the Notes subsequent to the 
filing of this report.
 

Exhibit 99.1


March 31, 1999


The Bank of Tokyo-Mitsubishi, Ltd.,
New York Branch, formerly known as
Mitsubishi Bank Trust Company of New York
1251 Avenue of the Americas
New York, New York 10020
Attention: Mr. Kenichi Tanaka


Wilmington Trust Company
Rodney Square North
1100 North Market Street
Wilmington, Delaware 19890-0001
Attention: Mr. W. Chris Sponenberg



           Re: Annual Statement as to Compliance

Gentlemen:

 Pursuant to Section 3.10 of that certain Sale and Servicing 
Agreement (the "Agreement") by and among MMCA Auto Owner Trust 
1997-1, as Issuer, MMCA Auto Receivables, Inc., as Seller, and 
Mitsubishi Motors Credit of America, Inc., as Servicer, I 
hereby certify the following, as of March 26, 1999: (1) a review 
of the activities of the Servicer during the period January 1, 
1998 through December 31, 1998 and of its performance of its 
obligations under the Agreement has been made under my supervision 
and (2) to the best of my knowledge, based on such review, the 
Servicer has fulfilled all its obligations under the Agreement 
throughout such period. 

Sincerely,


MITSUBISHI MOTORS CREDIT OF AMERICA, INC.

/s/ Hideyuki Kitamura
- ---------------------------------------
    Hideyuki Kitamura 
    Vice President, Secretary and Treasurer


Exhibit 99.2

Report on Management's Assertion on Compliance with
Minimum Servicing Standards Set Forth in the
Uniform Single Attestation Program for Mortgage Bankers


                Independent Accountants' Report

To the Board of Directors and Shareholder 
Mitsubishi Motors Credit of America, Inc. 

 We have examined management's assertion that Mitsubishi Motors
Credit of America, Inc. (MMCA) complied with the minimum servicing
standards set forth in the Mortgage Bankers Association of America's
Uniform Single Attestation Program for Mortgage Bankers (USAP) 
except for minimum servicing standards I.4, III.3, III.4, V.2, V.3, 
and V.4, which are inapplicable to servicing automobile loans, 
during the year ended December 31, 1998, included in the accompanying
report titled Report of Management. Management is responsible for 
MMCA's compliance with those requirements. Our responsibility is to 
express an opinion on management's assertion about MMCA's compliance 
based on our examination. 

 Our examination was made in accordance with standards established by 
the American Institute of Certified Public Accountants and, 
accordingly, included examining, on a test basis, evidence about 
MMCA's compliance with those requirements and performing such other 
procedures as we considered necessary in the circumstances. We believe
that our examination provides a reasonable basis for our opinion. Our 
examination does not provide a legal determination on MMCA's 
compliance with specified requirements. 

 In our opinion, management's assertion that MMCA complied with the 
aforementioned requirements during the year ended December 31, 1998, 
is fairly stated, in all material respects. 

/s/ Ernst & Young LLP 

March 22, 1999

 




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission