|
|
|
|
|
|
|
|
|
|
|
|
|
<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): September 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 August 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
<TABLE>
<CAPTION>
Sequentially
Exhibit No. Description Numbered Page
----------- ----------- -------------
<S> <C> <C>
20 Settlement Statement of the Issue for 4
the period ended August 31, 1997
and the related distributions made on
September 15, 1997
</TABLE>
<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: September 24, 1997 KEY CONSUMER ACCEPTANCE
CORPORATION
By /s/ Craig T. Platt
-----------------------------------------
Craig T. Platt
President and Chief Executive Officer
<PAGE> 1
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 1
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
August 1, 1997 through August 31, 1997
<TABLE>
<CAPTION>
A. ORIGINAL DEAL PARAMETER INPUTS
- ---------------------------------
<S> <C> <C> <C> <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) 54.88 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 100.00%
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS Total Trust
- ------------------------------------------------ -----------
(A) Total Portfolio Outstanding $105,676,522.30
(B) Total Portfolio Pool Factor 0.9606437
(C) Class A Note Balance $70,617,128.69
(D) Class A Principal Factor 0.9581310
(E) Class A Interest Carryover Shortfall 0.00
(F) Class A Principal Carryover Shortfall 0.00
(G) Class B Note Balance $17,918,007.72
(H) Class B Principal Factor 0.9581310
(I) Class B Interest Carryover Shortfall 0.00
(J) Class B Principal Carryover Shortfall 0.00
(K) Class C Note Balance $10,539,440.94
(L) Class C Principal Factor 0.9581310
(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 3,271,078.32
(Q) Payahead Account Balance 152,059.37
(R) Aggregate Subordinated Servicing Fees to Date 636,646.72
(S) Current Servicing Fees Accrued but Unpaid (after first Nine Months) 0.00
(T) Cumulative Net Losses for All Prior Periods 650,411.93
(U) Weighted Average Coupon of Remaining Portfolio (WAC) 20.06%
(V) Weighted Average Remaining Term of Remaining Portfolio (WAM) 52.87 months
(W) Number of Contracts 9,011
C. INPUTS FROM THE MAINFRAME
- ----------------------------
(A) Precomputed Contracts
(i) Principal Payments Received $1,744,371.79
(ii) Interest Payments Received 1,515,651.25
(iii) Repurchased Loan Principal 16,027.75
(iv) Repurchased Loan Interest 265.26
(B) Partial Prepayments - Amount Added to Payahead Account 34,234.38
(C) Amount Applied From Payahead Account 0.00
(D) Weighted Average Coupon of Remaining Portfolio (WAC) 20.05%
(E) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 51.97 months
(F) Remaining Number of Contracts 8,831
(G) Delinquent Contracts
Contracts Amount
--------- ------
(i) 30-59 Days Delinquent 194 2.20% $2,253,924.34 2.20%
(ii) 60-89 Days Delinquent 1 0.01% 7,007.10 0.01%
(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 $836,177.44
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables $1,506,628.88
(ii) Net Liquidation Proceeds Received During the Collection Period 638,837.40
(iii) Recoveries on Previously Liquidated Contracts 31,614.04
(C) Number of Financed Vehicles Repossessed but not yet Charged off 314
</TABLE>
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.
/s/ Thomas R. Blend Controller 09/10/97
- ------------------------------------------------------- ----------------
Signature Title Date
<PAGE> 2
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 2
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
August 1, 1997 through August 31, 1997
<TABLE>
<CAPTION>
I. COLLECTIONS
- --------------
<S> <C>
(A) Principal Payments Received (C(A)i) $1,744,371.79
(B) Interest Payments Received (C(A)ii) 1,515,651.25
(C) Aggregate Net Liquidation Proceeds Received (D(E)ii+iii) 670,451.44
(D) Principal on Repurchased Contracts (C(A)iii) 16,027.75
(E) Interest on Repurchased Contracts (C(A)iv) 265.26
----------------
(F) Total Collections (A+B+C+D+E) $3,946,767.49
----------------
(G) Total Available Amount (F) $3,946,767.49
II. DISTRIBUTIONS
- -----------------
(A) Principal Payments Received (C(A)i) $1,744,371.79
(B) Principal on Repurchased Contracts (C(A)iii) 16,027.75
(C) Gross Principal Balance of Liquidated Receivables (D(E)i) 1,506,628.88
----------------
(D) Principal Distribution Amount (A+B+C) $3,267,028.42
#REF! $308,223.19
(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 308,223.19
(L) Aggregate Subordinated Servicing Fees Before (P) 944,869.91
(M) Class A Distributable Amount
(i) Class A Monthly Interest Distributable Amount $373,682.31
(ii) Class A Interest Distributable Amount 373,682.31
(iii) Class A Monthly Principal Distributable Amount 2,328,631.35
(iv) Class A Principal Distributable Amount 2,328,631.35
----------------
(v) Total Distributable Amount (i+ii) $2,702,313.66
(vi) Class A Interest Paid from Collection Account 373,682.31
(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 2,328,631.35
(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 $99,295.63
(ii) Class B Interest Distributable Amount 99,295.63
(iii) Class B Monthly Principal Distributable Amount 590,854.30
(iv) Class B Principal Distributable Amount 590,854.30
----------------
(v) Total Distributable Amount (i+ii) $690,149.93
(vi) Class B Interest Paid from Collection Account 99,295.63
(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 590,854.30
(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 $63,236.65
(ii) Class C Interest Distributable Amount 63,236.65
(iii) Class C Monthly Principal Distributable Amount 347,542.77
(iv) Class C Principal Distributable Amount 347,542.77
----------------
(v) Total Distributable Amount (i+ii) $410,779.42
(vi) Class C Interest Paid from Collection Account 63,236.65
(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 347,542.77
(x) Reserve Account Draw for Class C Principal Payable 0.00
(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)) $944,869.91
(ii) Subordinated Servicing Fees Paid from Collection Account 0.00
(iii) Aggregate Subordinated Servicing Fees to Date (i-ii) $944,869.91
(Q) Certificateholders' Distributable Amount
(i) Certificateholders' Distributable Amount $0.00
(ii) Certificateholders' Distributable Amount Paid from Collection Account 0.00
</TABLE>
<PAGE> 3
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 3
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
August 1, 1997 through August 31, 1997
<TABLE>
<CAPTION>
III. PAYAHEAD ACCOUNT INFORMATION
- ---------------------------------
<S> <C> <C> <C> <C>
(A) Beginning Period Balance (B(Q)) $152,059.37
(B) Amounts Applied to Payahead Account (C(B)) 34,234.38
(C) Amounts Withdrawn from Payahead Account (C(C)) 0.00
--------------
(D) Ending Period Balance $186,293.75
IV. POOL BALANCES AND PORTFOLIO INFORMATION
- -------------------------------------------
Begin. of Period End of Period
---------------- -------------
(A) Balances and Principal Factors
(i) Total Pool Balance $105,676,522.30 $102,409,493.88
(ii) Total Pool Factor 0.9606437 0.9309451
(iii) Receivables Balance 105,676,522.30 102,409,493.88
(iv) Prefunding Account Balance 0.00 0.00
(v) Class A Note Balance $70,617,128.69 $68,288,497.34
(vi) Class A Principal Factor 0.9581310 0.9265362
(vii) Class B Note Balance $17,918,007.72 $17,327,153.42
(viii) Class B Principal Factor 0.9581310 0.9265362
(ix) Class C Note Balance $10,539,440.94 $10,191,898.17
(viii) Class C Principal Factor 0.9581310 0.9265362
(ix) Class D Certificate Balance $6,601,944.94 $6,601,944.94
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 20.06% 20.05%
(ii) Weighted Average Remaining Maturity (WAM) 52.87 months 51.97 months
(iii) Remaining Number of Contracts 9,011 8,831
V. RECONCILIATION OF RESERVE ACCOUNT ("RA")
- -------------------------------------------
(A) Beginning RA Balance (B(H)) $3,271,078.32
(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))) 0.00
(I) Overcollateralization Amount $34,120,996.54
(J) Maximum Specified Reserve Balance 5,500,297.25
(K) Specified Reserve Account Balance 5,500,297.25
(L) Amount Available for Deposit to the RA 143,524.48
-----------------
(M) RA Balance Prior to Release $3,414,602.80
(N) Specified Reserve Account Balance 5,500,297.25
(O) Reserve Account Release 0.00
(P) Ending Reserve Account Balance $3,414,602.80
VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- ---------------------------------------------
(A) Aggregate Net Losses for Collection Period (VII(B)i-ii-iii) $836,177.44
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables (D(E)i) $1,506,628.88
(ii) Net Liquidation Proceeds Received During the Collection Period (D(E)ii) 638,837.40
(iii) Recoveries on Previously Liquidated Contracts (D(E)iii) 31,614.04
(C) Cumulative Net Losses for all Periods (VI(A)+B(T)) 1,486,589.37
(D) Delinquent and Repossessed Contracts
Contracts Amount
--------- ------
(i) 30-59 Days Delinquent (C(G)i) 194 2.20% $2,253,924.34 2.20%
(ii) 60-89 Days Delinquent (C(G)ii) 1 0.01% 7,007.10 0.01%
(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)) 315 3.56% 3,602,400.49 3.52%
</TABLE>
<PAGE> 4
CREDIT SUISSE FIRST BOSTON Exhibit 20 Page 4
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1997-A
August 1, 1997 through August 31, 1997
<TABLE>
<S> <C>
VII. TESTS FOR INCREASE IN RESERVE ACCOUNT BALANCE
- --------------------------------------------------
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
(i) Second Preceeding Collection Period 0.40%
(ii) Preceeding Collection Period 6.80%
(iii) Current Collection Period 9.50%
(iv) Three Month Average (Avg(i,ii,iii)) 5.57%
(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 Preceeding Collection Period 1.02%
(ii) Preceeding Collection Period 2.38%
(iii) Current Collection Period 3.52%
(iv) Three Month Average (Avg(i,ii,iii)) 2.31%
(C) Cumulative Net Loss Ratio 1.35%
(D) Loss and Delinquency Trigger Indicator Trigger Was Not Hit
VIII. RECONCILIATION OF COLLECTION ACCOUNT
- ------------------------------------------
(A) Collection Account Beginning Balance (I(H)) 3,946,767.49
(B) Servicing Fee Paid (II(H)) 0.00
(C) Class A Interest Paid (II(M(vi))) 373,682.31
(D) Class B Interest Paid (II(N(vi))) 99,295.63
(E) Class C Interest Paid (II(O(vi))) 63,236.65
(F) Class A Principal Paid (II(M(ix))) 2,328,631.35
(G) Class B Principal Paid (II(N(ix))) 590,854.30
(H) Class C Principal Paid (II(O(ix))) 347,542.77
(I) Reserve Account Deposit 143,524.48
(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
Exhibit 20 Page 5
AFG Receivables Trust 1997-A
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
<TABLE>
<CAPTION>
Collection Period: August 1, 1997 through August 31, 1997
Distribution Date: September 15, 1997
Month: 3
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 2,328,631.35 32.9754464
Class B Note Amount 590,854.30 32.9754465
Class C Note Amount 347,542.77 32.9754464
Certificates Amount 0.00 0.0000000
(ii) Interest Distribution
Class A Note Amount 373,682.31 5.2916667
Class B Note Amount 99,295.63 5.5416669
Class C Note Amount 63,236.65 6.0000004
(iii) Total Pool Balance of Notes and Certificates (end of Collection Period) 102,409,493.88
(iv) Class A Notes Balance (end of Collection Period) 68,288,497.34
Class A Pool Factor (end of Collection Period) 0.9265362
Class B Notes Balance (end of Collection Period) 17,327,153.42
Class B Pool Factor (end of Collection Period) 0.9265362
Class C Notes Balance (end of Collection Period) 10,191,898.17
Class C Pool Factor (end of Collection Period) 0.9265362
Certificates Balance (end of Collection Period) 6,601,944.94
(v) Basic Servicing Fee 308,223.19 2.9166667
(vi) Aggregate Net Losses 836,177.44
(vii) Reserve Account Balance after Giving Effect to Payments
Made on Distribution Date 3,414,602.80
Specified Reserve Account Balance after Giving Effect to Payments
Made on Distribution Date 5,500,297.25
Draws on Reserve Account 0.00
Deposits to Reserve Account 143,524.48
(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 16,027.75
(x) Delinquent Contracts
Number Balance
-------------------------------------------------
30-59 Days 194 | 2,253,924.34
60-89 Days 1 | 7,007.10
90 Days or More 0 | 0.00
</TABLE>
|
|