<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 15, 1997
-------------------------------------------------------------------------------
Date of Report (Date of earliest event reported)
<TABLE>
Delaware 33-96990 13-3770955
- -------- -------- ----------
<S> <C> <C>
(State or other jurisdiction (Commission File (I.R.S. Employer Identification
of incorporation) Number) No.)
</TABLE>
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 15, 1997, the Principal and Interest collected during the
preceding calendar month, 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, Class A Agent and
Class B 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 1997 collection period (the
"August Statement") was furnished to the Trustee for the benefit of the
Certificateholders and, as such, was distributed by the Trustee to the
Certificateholders. A copy of the August Statement is being filed as Exhibit 28
to this Current Report on Form 8-K.
Item 7. Financial Statements and Exhibits
(c) Exhibits
Exhibit No. Description
----------- -----------
28 Statement for Class A and Class B
Certificateholders for the
August 1997 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 10, 1997 By: /s/ David A. Klanica
---------------------------------------------
Name: David A. Klanica
Title: Director of Accounting Services
-3-
<PAGE> 4
INDEX TO EXHIBITS
Exhibit No. Description
- ----------- -----------
28 Statement for Class A and Class B
Certificateholders for the August 1997 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 1997
DISTRIBUTION DATE: 9/15/97
STATEMENT FOR CLASS A AND CLASS B CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE POOLING AND SERVICING AGREEMENT
<TABLE>
<CAPTION>
PER $1,000 OF ORIGINAL
Class A/Class B
Certificate Amount
-----------------------
<S> <C> <C>
(i) Principal Distribution
Class A Amount $11,970,312.82 $20.994839
Class B Amount $630,016.46 $20.994839
(ii) Interest Distribution
Class A Amount $985,784.69 $1.728977
Class B Amount $51,883.40 $1.728976
(iii) Amount of Distribution allocable to the Yield Supplement Amount $13,673.47
Class A Amount $12,989.80
Class B Amount $683.67
Amount of Distribution allocable to the (Excess) Shortfall Amount $13,849.20
Class A Percentage $13,156.74
Class B Percentage $692.46
(iv) Monthly Servicing Fee $177,379.16 $0.295552
Monthly Supplemental Servicing Fee $0.00 $0.000000
Class A Percentage of the Servicing Fee $168,510.20 $0.295552
Class A Percentage of the Supplemental Servicing Fee $0.00 $0.000000
Class B Percentage of the Servicing Fee $8,868.96 $0.295552
Class B Percentage of the Supplemental Servicing Fee $0.00
(v) Class A Principal Balance (end of Collection Period) $190,241,930.99
Class A Pool Factor (end of Collection Period) 33.366703%
Class B Principal Balance (end of Collection Period) $10,012,733.21
Class B Pool Factor (end of Collection Period) 33.366703%
(vi) Pool Balance (end of Collection Period) $200,254,664.20
(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 E $0.00 $0.000000
(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 $0.00
</TABLE>
Page 1
