<PAGE>
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): July 15, 1998
ADVANTA AUTOMOBILE RECEIVABLES TRUST 1997-2
(Exact name of registrant as specified in its charter)
Nevada 333-19733-02
(State or other jurisdiction (Commission (I.R.S. Employer
of incorporation) File Number) Identification No.)
c/o Advanta Auto Finance Corporation
500 Office Center Drive
Suite 400
Fort Washington, PA 19034
(Address of principal executive offices) (ZIP Code)
Registrant's telephone number, including area code: (215) 444-4200
<PAGE>
Item 7. Financial Statements and Exhibits.
99.1 Monthly Servicing Report for the Collection Period ending
June 30, 1998 relating to the Advanta Auto Receivables Trust
1997-2 Class A Fixed Rate Asset Backed Notes.
<PAGE>
SIGNATURES
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.
ADVANTA AUTO FINANCE CORPORATION
Date: July 15, 1998 /s/ David E. Plante
--------------------------------
Name: David E. Plante
Title: President
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
A. Original Deal Parameter Inputs
- ----------------------------------------------------------------------------
(A) Closing Date of the Transaction 12/23/97
(B) Initial Pool Balance $132,290,934.46
(C) Initial Class A-1 Note Balance $20,000,000.00
(D) Initial Class A-2 Note Balance $31,000,000.00
(E) Initial Class A-3 Note Balance $29,000,000.00
(F) Initial Class A-4 Note Balance $16,192,000.00
(G) Initial Certificate Balance $36,098,934.46
(H) Class A-1 Rate 5.85625%
Class A-2 Rate 6.19000%
(J) Class A-3 Rate 6.22000%
(K) Class A-4 Rate 6.26000%
(L) Pass-Through Rate 6.26000%
(M) Servicing Fee Rate 2.50%
(N) Security Insurer's Premium 0.45%
(O) Trust Collateral Agent Rate 0.02%
(P) Original Weighted Average Coupon (WAC) 18.58%
(Q) Original Weighted Average Remaining Term (WAM) 46
(R) Number of Contracts 11,438
(S) Spread Account
(i) Spread Account Initial Deposit Percentage 4.00%
(ii) Spread Account Initial Deposit in Cash $5,679,452.00
B. Inputs from Previous Monthly Servicer Reports
- ----------------------------------------------------------------------------
(A) Trust Receivables
(i) Pool Balance $108,778,801.27
(ii) Pool Factor 0.8222695
(B) Class A-1 Notes
(i) Pool Balance $2,953,703.43
(ii) Pool Factor 0.1476852
(C) Class A-2 Notes
(i) Pool Balance $31,000,000.00
(ii) Pool Factor 1.0000000
(D) Class A-3 Notes
(i) Pool Balance $29,000,000.00
(ii) Pool Factor 1.0000000
(E) Class A-4 Notes
(i) Pool Balance $16,192,000.00
(ii) Pool Factor 1.0000000
(F) Certificates
(i) Pool Balance $31,196,648.19
(ii) Pool Factor 0.8641986
(G) Carryover Shortfall
(i) Class A-1 Interest Carryover Shortfall $0.00
(ii) Class A-1 Principal Carryover Shortfall $0.00
(iii) Class A-2 Interest Carryover Shortfall $0.00
(iv) Class A-2 Principal Carryover Shortfall $0.00
(v) Class A-3 Interest Carryover Shortfall $0.00
(vi) Class A-3 Principal Carryover Shortfall $0.00
(vii) Class A-4 Interest Carryover Shortfall $0.00
(viii) Class A-4 Principal Carryover Shortfall $0.00
(ix) Certificate Interest Carryover Shortfall $0.00
(x) Certificate Principal Carryover Shortfall $1,563,550.35
(H) Spread Account Balance $10,877,880.13
(I) Unpaid Balance of Prior Draws Owed to Surety Provider
(J) Delinquency Ratio Test
(i) Second Preceding Monthly Period 5.40%
(ii) Preceding Monthly Period 6.18%
(K) Default Rate Test
(i) Second Preceding Monthly Period 13.24%
(ii) Preceding Monthly Period 14.15%
(L) Net Loss Rate Test
(i) Second Preceding Monthly Period 6.79%
(ii) Preceding Monthly Period 6.71%
(M) Weighted Average Coupon of Remaining Portfolio (WAC) 18.60%
(N) Weighted Average Remaining Term of Remaining Portfolio
(WAM) 41.96
(O) Number of Contracts 10,302
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
C. Inputs from the System
- ----------------------------------------------------------------------------
(A) Trust Receivables
(i) Principal Payments Received $3,340,968.04
(ii) Interest Payments Received $1,693,914.54
(iii) Cram Down Losses $24,765.66
(iv) Late Fees $14,359.94
(v) Mandatory Redemption $0.00
(vi) Other Fees $13,463.62
(vii) Other Funds Collected $19,333.04
(B) Liquidated Receivables
(i) Principal Balance of Liquidated Receivables $1,082,295.03
(ii) Interest Due and Unpaid on the Liquidated
Receivables 0.00
(iii) Number of Liquidated Receivables 113
(C) Liquidation Proceeds
(i) Allocated to Interest ($36,632.86)
(ii) Allocated to Principal $292,515.63
(iii) Allocated to Fees $13,897.70
(D) Recoveries
(i) Allocated to Principal and Interest $218,607.32
(ii) Allocated to Fees $4,387.65
(E) Purchased Receivables
(i) Principal Portion of the Purchase Amount $455,678.06
(ii) Interest Portion of the Purchase Amount $77.31
(iii) Number of Purchased Receivables 54
(F) Adjustment to Prior Month Certificate $0.00
(G) Floating Rate Interest Accrual Period 30
(H) Fixed Rate Interest Accrual Period 30
(I) Weighted Average Coupon of Remaining Portfolio (WAC) 18.60%
(J) Weighted Average Remaining Maturity of
Remaining Portfolio (WAM) 41.11
(K) Remaining Number of Contracts 9,968
(L) Defaulted Receivables
(i) Principal Amount of Defaulted Receivables $930,164.16
(ii) Number of Defaulted Receivables 81
(M) 31 Days or More Delinquent Purchased Receivables $0.00
(N) Delinquent Receivables Contracts Amount
-------------------------
(i) 30-59 Days Delinquent 485 $5,596,022.51
(ii) 60-89 Days Delinquent 171 $1,930,313.20
(iii) 90 Days or More Delinquent 0 $0.00
(O) Owner Trustee and Indenture Trustee Fee
not Paid by Servicer ** $208.33
(P) Occurrence of an Event of Default NO
(Q) Occurrence of an Insurance Event of Default NO
(R) Principal Balance of Loans Extended During the Period $1,085,461.20
(S) Number of Accounts Extended During the Period 88
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
I. Total Distribution Amount
- ----------------------------------------------------------------------------
(A) Regular Principal Distribution Amount $5,196,222.42
(B) Realized Losses $1,107,060.69
(C) Interest Distribution Amount $1,875,966.31
(D) Fees Collected $65,441.95
(E) Investment Earnings on Collection Account $16,325.52
(F) Total Distribution Amount $6,046,895.51
II. Draw on Credit Enhancements
- ----------------------------------------------------------------------------
(A) Withdrawals from Spread Account $2,116,968.55
(B) Draw on the Insurance Policy $0.00
(C) Total Draw on Credit Enhancement $2,116,968.55
III. Monthly Distributions & Direction to Trustee
- ----------------------------------------------------------------------------
(A) Servicing Fees $289,056.93
Base Servicing Fee $226,622.50
Supplemental Servicing Fee $62,434.43
(B) Fees Paid to Trust Collateral Agent 1,812.98
(C) Fees Paid to Owner Trustee $208.33
(D) Class A-1 Interest Distributable Amount $14,414.69
(E) Class A-2 Interest Distributable Amount $159,908.33
(F) Class A-3 Interest Distributable Amount $150,316.67
(G) Class A-4 Interest Distributable Amount $84,468.27
(H) Class A-1 Monthly Principal Distributable Amount: $2,953,703.43
(I) Class A-2 Monthly Principal Distributable Amount: $813,557.82
(J) Class A-3 Monthly Principal Distributable Amount: $0.00
(K) Class A-4 Monthly Principal Distributable Amount: $0.00
(L) Certificateholders' Interest Distributable Amount: $162,742.51
(M) Certificateholders' Principal Distributable Amount $1,954,226.04
(N) Monthly Security Insurer's Premium $28,266.92
(O) Monthly Security Insurer's Premium Supplement $0.00
(P) Unreimbursed prior draws on the Insurance Policy $0.00
(Q) Deposits into the Spread Account $1,551,181.14
(R) Withdrawls from the Spread Account $2,116,968.55
(S) All remaining amount to the Collateral Agent $0.00
IV. Carryover Shortfall Accounts
- ----------------------------------------------------------------------------
BOP EOP
(A) Class A-1 Interest Carryover Shortfall $0.00 $0.00
(B) Class A-1 Principal Carryover Shortfall $0.00 $0.00
(C) Class A-2 Interest Carryover Shortfall $0.00 $0.00
(D) Class A-2 Principal Carryover Shortfall $0.00 $0.00
(E) Class A-3 Interest Carryover Shortfall $0.00 $0.00
(F) Class A-3 Principal Carryover Shortfall $0.00 $0.00
(G) Class A-4 Interest Carryover Shortfall $0.00 $0.00
(H) Class A-4 Principal Carryover Shortfall $0.00 $0.00
(I) Certificate Interest Carryover Shortfall $0.00 $0.00
(J) Certificate Principal Carryover Shortfall $1,563,550.35 $1,038,285.48
V. Pool Balance and Portfolio Information
- ----------------------------------------------------------------------------
BOP EOP
(A) Pool Balance $108,778,801.27 $103,582,578.85
(B) Pool Factor 0.8222695 0.7829908
(C) Balance of the Class A-1 Notes $2,953,703.43 $0.00
(D) Note Pool Factor of Class A-1 Notes 0.1476852 0.0000000
(E) Balance of the Class A-2 Notes $31,000,000.00 $30,186,442.18
(F) Note Pool Factor of Class A-2 Notes 1.0000000 0.9737562
(G) Balance of the Class A-3 Notes $29,000,000.00 $29,000,000.00
(H) Note Pool Factor of Class A-3 Notes 1.0000000 1.0000000
(I) Balance of the Class A-4 Notes $16,192,000.00 $16,192,000.00
(J) Note Pool Factor of Class A-4 Notes 1.0000000 1.0000000
(K) Certificate Balance $31,196,648.19 $29,242,422.15
(L) Certificate Pool Factor 0.8641986 0.8100633
Wilmington Trust fee of $2,500 annually
* Used 10% in calculation s/b 27.5% - corrected on 01/23/98
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
VI. Spread Account Information
- ----------------------------------------------------------------------------
(A) Beginning Balance $10,877,880.13
(B) Required Spread Account Balance (Requisite Amount) $10,358,257.89
(C) Deposit into Spread Account $1,551,181.14
(D) Investment Earnings on Spread Account $46,165.17
(E) Spread Account Released to Collection Account $2,116,968.55
(F) Spread Account Released to Depositor $0.00
(G) Ending Balance $10,358,257.89
VII. Unreimbursed Draws on the Insurance Policy
- ----------------------------------------------------------------------------
(A) Beginning Balance $0.00
(B) Reimbursement of Prior Draws $0.00
(C) Current Unpaid Insurance Premium $0.00
(D) Additional Draws on the Insurance Policy $0.00
(E) Ending Balance $0.00
VIII.Portfolio Performance Tests
- ----------------------------------------------------------------------------
(A) Delinquency Ratio
(i) Second Preceding Monthly Period 5.40%
(ii) Preceding Monthly Period 6.18%
(iii) Current Monthly Period 7.27%
(iv) 3 Month Rolling Average 6.28%
(v) Delinquency Trigger Indicator (12%) (15%) INS NO
(B) Default Rate
(i) Second Preceding Monthly Period 13.24%
(ii) Preceding Monthly Period 14.15%
(iii) Current Monthly Period 10.51%
(iv) 3 Month Rolling Average 12.63%
(v) Default Trigger Indicator (25.50%) (32.50%) INS NO
(C) Net Loss Rate
(i) Second Preceding Monthly Period 6.79%
(ii) Preceding Monthly Period 6.71%
(iii) Current Monthly Period 10.04%
(iv) 3 Month Rolling Average 7.85%
(v) Net Loss Trigger Indicator (13.50%) (17%) INS NO
(D) Trigger Event as of prior Determination Date cured
as of this Determination Date N/A
IX. Other Information
- ----------------------------------------------------------------------------
(A) Servicing Fee due but unpaid $0.00
(B) Aggregate Realized Losses for the second Preceding
Period $0.00
(C) Deficiency Claim determined NO
(D) Listing of Warranty Receivables and Administrative
Receivables N/A
(E) Listing of Receivables which became Liquidated under separate
Receivables cover
(F) Listing of Receivables which Paid in Full under
separate cover
Date: 07/09/98
LSI FINANCIAL GROUP, as Subservicer
/s/Teresa Lamb VP
- ------------------------------------
Officer Title
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
Distribution Date 07/15/98
(1) The amount of the distribution allocable to interest
on the Class A-1 Notes (Per $1,000 of initial principal
amount of Class A-1 Notes): $0.72
(2) The amount of the Noteholders' Interest Carryover
Shortfall allocable to the Class A-1 Notes (Per $1,000
of initial principal amount of Class A-1 Notes): $0.00
(3) The amount of the distribution allocable to interest
on the Class A-2 Notes (Per $1,000 of initial principal
amount of Class A-2 Notes): $5.16
(4) The amount of the Noteholders' Interest Carryover
Shortfall allocable to the Class A-2 Notes (Per $1,000
of initial principal amount of Class A-2 Notes): $0.00
(5) The amount of the distribution allocable to principal
of the Class A-1 Notes (Per $1,000 of initial principal
amount of Class A-1 Notes): $147.69
(6) The amount of the Noteholders' Principal Carryover
Shortfall allocable to the Class A-1 Notes (Per $1,000
of initial principal amount of Class A-1 Notes): $0.00
(7) The amount of the distribution allocable to principal
of the Class A-2 Notes (Per $1,000 of initial principal
amount of Class A-2 Notes): $26.24
(8) The amount of the Noteholders' Principal Carryover
Shortfall allocable to the Class A-2 Notes (Per $1,000
of initial principal amount of Class A-2 Notes): $0.00
(9) The amount of the distribution allocable to interest on
the Certificates (Per $1,000 of initial principal
amount of Certificates): $4.51
(10) The amount of the Certificateholders' Interest
Carryover Shortfall (Per $1,000 of initial principal
amount of Certificates): $0.00
(11) The amount of the distribution allocable to principal
of the Certificates (Per $1,000 of initial principal
amount of Certificates): $54.14
(12) The amount of the Certificateholders' Principal
Carryover Shortfall (Per $1,000 of initial principal
amount of Certificates): $35.51
(13) The amount, if any, of the distribution payable
pursuant to a claim under the Policy (Per $1,000 of
initial principal amount of Notes & Certificates): $0.00
(14) The aggregate outstanding principal balance of Class
A-1 Notes after giving effect to all payments reported
under (3) above on such date: $0.00
(15) The aggregate outstanding principal balance of Class
A-2 Notes after giving effect to all payments reported
under (4) above on such date: $30,186,442.18
(16) The aggregate outstanding principal balance of Class
A-3 Notes after giving effect to all payments reported
under (4) above on such date: $29,000,000.00
(17) The aggregate outstanding principal balance of Class
A-4 Notes after giving effect to all payments reported
under (4) above on such date: $16,192,000.00
(16) The aggregate outstanding principal balance of
Certificates after giving effect to all payments
reported under (6) above on such date: $29,242,422.15
(17) The Note Pool Factor for the Class A-1 Notes after
giving effect to all payments reported under (3) above
on such date: 0.0000000
(19) The Note Pool Factor for the Class A-2 Notes after
giving effect to all payments reported under (4) above
on such date: 0.9737562
(20) The Note Pool Factor for the Class A-3 Notes after
giving effect to all payments reported under (4) above
on such date: 1.0000000
(21) The Note Pool Factor for the Class A-4 Notes after
giving effect to all payments reported under (4) above
on such date: 1.0000000
(22) The Certificates Pool Factor for the Certificates after
giving effect to all payments reported under (6) above
on such date: 0.8100633
(23) The Pool Balance as of the close of business on the
last day of the related Collection Period: $103,582,578.85
(24) The Pool Factor as of the close of business on the last
day of the related Collection Period: 0.7829908
(25) The amount of the Servicing Fee and the amount of any
fees paid to the Owner Trustee or the Indenture Trustee
from monies on deposit in the Collection Account: $289,265.26
<PAGE>
Advanta Auto Finance Corporation
Advanta Automobile Receivables Trust 1997-2
Monthly Servicing Report
Distribution Date of 07/15/98
Collection Period ending 06/30/98
(26) The amount of the Servicing Fee paid and/or due but
unpaid (Per $1,000 of initial Pool Balance): $2.19
(27) The amount of any deposit to the Spread Account: $1,551,181.14
(28) The amount and application of any funds withdrawn from
the Spread Account: $2,116,968.55
(29) The amount on deposit in the Spread account (Cash &
Receivables) after giving effect to all distributions
to and withdrawals from the Spread Account on such
date: $10,358,257.89
(30) The amount of aggregate Realized Losses, if any, for
the related Collection Period: $1,107,060.69
(31) The amount of Cram Down Losses, if any, for the related
Collection Period: $24,765.66
(32) The aggregate principal balance of all Receivables that
became Liquidated Receivables during the related
Collection Period: $1,082,295.03
(33) The aggregate principal balance of all Receivables that
became Purchased Receivables during the related
Collection Period: $455,678.06
(34) The aggregate Purchase Amounts for Receivables, if any,
that were purchased during or with respect to such
Collection Period: $455,755.37
(35) The aggregate principal balance of Receivables that are
31 to 59 days delinquent: $5,596,022.51
(36) The aggregate principal balance of Receivables that are
60 to 89 days delinquent: $1,930,313.20
(37) The aggregate principal balance of Receivables that are
90 days or more delinquent: $0.00
(38) The Class A-1 Notes Interest Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(39) Change in the Class A-1 Notes Interest Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(40) The Class A-1 Notes Principal Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(41) Change in the Class A-1 Notes Principal Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(42) The Class A-2 Notes Interest Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(43) Change in the Class A-2 Notes Interest Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(44) The Class A-2 Notes Principal Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(45) Change in the Class A-2 Notes Principal Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(46) The Class A-3 Notes Interest Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(47) Change in the Class A-3 Notes Interest Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(48) The Class A-3 Notes Principal Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(49) Change in the Class A-3 Notes Principal Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(50) The Class A-4 Notes Interest Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(51) Change in the Class A-4 Notes Interest Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(52) The Class A-4 Notes Principal Carryover Shortfall
Balance, if any, after giving effect to payments on
such Distribution Date: $0.00
(53) Change in the Class A-4 Notes Principal Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $0.00
(54) The Certificates Interest Carryover Shortfall Balance,
if any, after giving effect to payments on such
Distribution Date: $0.00
(55) Change in the Certificates Interest Carryover Shortfall
Balance, if any, after giving effect to payment on such
Distribution Date: $0.00
(56) The Certificates Principal Carryover Shortfall Balance,
if any, after giving effect to payments on such
Distribution Date: $1,038,285.48
(57) Change in the Certificates Principal Carryover
Shortfall Balance, if any, after giving effect to
payment on such Distribution Date: $525,264.87
