<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
DAIMLER-BENZ AUTO GRANTOR TRUST 1995-A
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
September 16, 1996
- --------------------------------------------------------------------------------
Date of Report (Date of earliest event reported)
Delaware 33-96990 13-3770955
- -------- -------- ----------
(State or other jurisdiction (Commission File (I.R.S. Employer Identification
of incorporation) Number) No.)
1201 North Market Street, Suite 1406, Wilmington, Delaware 19801
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
(302) 426-1900
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)
<PAGE> 2
Item 5. Other Events
On September 16 and October 15 of 1996, the Principal and Interest
collected during each of the preceding calendar months, respectively, net of
certain adjustments as provided for in the Pooling and Servicing Agreement dated
as of November 1, 1995 (the "Agreement"), among Mercedes-Benz Credit
Corporation, in its individual capacity and as Servicer, Daimler-Benz Vehicle
Receivables Corporation, as Seller, and Citibank, N.A., as Trustee, Yield
Supplement Agent, Payahead Agent and Class A Agent (the "Trustee"), was
distributed to holders ("Certificateholders") of certificates representing
undivided fractional interests in Daimler-Benz Auto Grantor Trust 1995-A. In
accordance with the Agreement, the statements for Class A and Class B
Certificateholders for the August 1996 collection period (the "August
Statement") and the September 1996 collection period (the "September Statement")
was furnished to the Trustee for the benefit of the Certificateholders and, as
such, was distributed by the Trustee to the Certificateholders. Copies of the
August Statement and September Statement are being filed as Exhibit 28.1 and
28.2 to this Current Report on Form 8-K.
Item 7. Financial Statements and Exhibits
(c) Exhibits
Exhibit No. Description
28.1 Statement for Class A and Class B
Certificateholders for the
August 1996 Collection Period
28.2 Statement for Class A and Class B
Certificateholders for the
September 1996 Collection Period
-2-
<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.
Daimler-Benz Auto Grantor Trust 1995-A
(Registrant)
By: Mercedes-Benz Credit Corporation, as Servicer
Date: October 31, 1996 By: /s/ David A. Klanica
--------------------------------------
Name: David A. Klanica
Title: Director of Accounting Services
-3-
<PAGE> 4
INDEX TO EXHIBITS
Exhibit No. Description
28.1 Statement for Class A and Class B Certificateholders for the
August 1996 Collection Period
28.2 Statement for Class A and Class B Certificateholders for the
September 1996 Collection Period
-4-
<PAGE> 1
DAIMLER-BENZ AUTO GRANTOR TRUST 1995-A
MONTHLY SERVICING REPORT
SERVICER: MERCEDES-BENZ CREDIT CORPORATION
TRUSTEE: CITIBANK, N.A.
COLLECTION PERIOD: AUGUST 1996
DISTRIBUTION DATE: 9/16/96
<TABLE>
<CAPTION>
STATEMENT FOR CLASS A AND CLASS B CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE POOLING AND SERVICING AGREEMENT PER $1,000 OF ORIGINAL
Class A/Class B
Certificate Amount
----------------------
<S> <C> <C>
(i) Principal Distribution
Class A Amount $ 18,235,399.43 $31.9832
Class B Amount $ 959,757.87 $31.9832
(ii) Interest Distribution
Class A Amount $ 1,887,183.37 $ 3.3099
Class B Amount $ 99,325.44 $ 3.3099
(iii) Amount of Distribution allocable to the Yield Supplement Amount $ 32,275.59
Class A Amount $ 30,661.81
Class B Amount $ 1,613.78
Amount of Distribution allocable to the (Excess) Shortfall Amount $ 35,088.21
Class A Percentage $ 33,333.80
Class B Percentage $ 1,754.41
(iv) Monthly Servicing Fee $ 339,574.16 $ 0.5658
Monthly Supplemental Servicing Fee $ 0.00 $ 0.0000
Class A Percentage of the Servicing Fee $ 322,595.45 $ 0.5658
Class A Percentage of the Supplemental Servicing Fee $ 0.00 $ 0.0000
Class B Percentage of the Servicing Fee $ 16,978.71 $ 0.5658
Class B Percentage of the Supplemental Servicing Fee $ 0.00
(v) Class A Principal Balance (end of Collection Period) $368,879,138.75
Class A Pool Factor (end of Collection Period) 64.698042%
Class B Principal Balance (end of Collection Period) $ 19,414,691.51
Class B Pool Factor (end of Collection Period) 64.698042%
(vi) Pool Balance (end of Collection Period) $388,293,830.26
(vii) Class A Interest Carryover Shortfall $ 0.00
Class A Principal Carryover Shortfall $ 0.00
Class B Interest Carryover Shortfall $ 0.00
Class B Principal Carryover Shortfall $ 0.00
(viii) Amount Otherwise Distributable to the Seller that is Distributed to
Either the Class A or Class B Certificateholders $ 0.00 $ 0.0000
(ix) Balance of the Reserve Fund Property (end of Collection Period)
Class A Amount $ 6,001,631.84
Class B Amount $ 0.00
(x) Aggregate Purchase Amount of Receivables repurchased by the
Seller or the Servicer $ 0.00
</TABLE>
Page 1
<PAGE> 1
DAIMLER-BENZ AUTO GRANTOR TRUST 1995-A
MONTHLY SERVICING REPORT
SERVICER: MERCEDES-BENZ CREDIT CORPORATION
TRUSTEE: CITIBANK, N.A.
COLLECTION PERIOD: SEPTEMBER 1996
DISTRIBUTION DATE: 10/15/96
<TABLE>
<CAPTION>
STATEMENT FOR CLASS A AND CLASS B CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE POOLING AND SERVICING AGREEMENT Per $1,000 of Original
Class A/Class B
Certificate Amount
----------------------
<S> <C> <C>
(i) Principal Distribution
Class A Amount $ 17,673,720.52 $30.9981
Class B Amount $ 930,195.81 $30.9981
(ii) Interest Distribution
Class A Amount $ 1,798,285.80 $ 3.1540
Class B Amount $ 94,646.62 $ 3.1540
(iii) Amount of Distribution allocable to the Yield Supplement Amount $ 30,156.56
Class A Amount $ 28,648.73
Class B Amount $ 1,507.83
Amount of Distribution allocable to the (Excess) Shortfall Amount $ 9,976.59
Class A Percentage $ 9,477.76
Class B Percentage $ 498.83
(iv) Monthly Servicing Fee $ 323,578.19 $ 0.5392
Monthly Supplemental Servicing Fee $ 0.00 $ 0.0000
Class A Percentage of the Servicing Fee $ 307,399.28 $ 0.5392
Class A Percentage of the Supplemental Servicing Fee $ 0.00 $ 0.0000
Class B Percentage of the Servicing Fee $ 16,178.91 $ 0.5392
Class B Percentage of the Supplemental Servicing Fee $ 0.00
(v) Class A Principal Balance (end of Collection Period) $ 351,205,418.23
Class A Pool Factor (end of Collection Period) 61.598233%
Class B Principal Balance (end of Collection Period) $ 18,484,495.70
Class B Pool Factor (end of Collection Period) 61.598233%
(vi) Pool Balance (end of Collection Period) $ 369,689,913.93
(vii) Class A Interest Carryover Shortfall $ 0.00
Class A Principal Carryover Shortfall $ 0.00
Class B Interest Carryover Shortfall $ 0.00
Class B Principal Carryover Shortfall $ 0.00
(viii) Amount Otherwise Distributable to the Seller that is Distributed to
Either the Class A or Class B Certificateholders $ 0.00 $ 0.0000
(ix) Balance of the Reserve Fund Property (end of Collection Period)
Class A Amount $ 6,001,631.84
Class B Amount $ 0.00
(x) Aggregate Purchase Amount of Receivables repurchased by the Seller
or the Servicer $ 0.00
</TABLE>
Page 1
