<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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): May 15, 1997
Boatmen's Auto Trust 1995-A
----------------------------
(Exact name of registrant as specified in its charter)
United States
of America 33-95450 43-6617959
------------- ---------- ------------
(State or other (Commission File (IRS employer
Jurisdiction of Number) Identification No.)
Incorporation
Boatmen's Auto Trust 1995-A
Transamerica Square
NC1-021-03-07
401 North Tryon Street
Charlotte, North Carolina 28255
(704) 386-5000
(Address of principal executive offices)
Registrant's telephone number including area code: (704) 386-5000
<PAGE>
Item 5. Other Events
--------------
The Registrant hereby incorporates by reference the
information contained in Exhibit 99 hereto in response to
this Item 5.
Item 7. Financial Statements, Pro Forma Financial Statements and Exhibits
-----------------------------------------------------------------
(c) Exhibits
99 Monthly Servicing Report for The Boatmen's National Bank of St.
Louis Boatmen's Auto Trust 1995-A
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
BOATMEN'S AUTO TRUST 1995-A
-----------------------------
(Registrant)
Dated: By:\s\ Leslie J. Fitzpatrick
-------------------------
Name: Leslie J. Fitzpatrick
Title: Senior Vice President
The Boatmen's National Bank of St. Louis
(Duly Authorized Officer)
<PAGE>
INDEX TO EXHIBITS
-------------------
Exhibit
Number Exhibit
______ ---------
99 Monthly Servicing Report for The Boatmen's National Bank
of St. Louis Boatmen's Auto Trust 1995-A
<PAGE>
<TABLE>
BOATMEN'S NATIONAL BANK OF ST. LOUIS Exhibit 99
MONTHLY SERVICING REPORT -- BOATMEN'S AUTO TRUST 1995-A
APRIL 1, 1997 THROUGH APRIL 30, 1997
A. ORIGINAL DEAL PARAMETER INPUTS
- ---------------------------------
<CAPTION>
<C> <S> <C>
(A) Total Portfolio Balance $303,441,223.00
(B) Class A-1 Notes
(i) Class A-1 Notes Percentage 28.11%
(ii) Class A-1 Notes Balance $85,300,000.00
(iii) Class A-1 Notes Rate 5.7725%
(C) Class A-2 Notes
(i) Class A-2 Notes Percentage 34.41%
(ii) Class A-2 Notes Balance $104,427,000.00
(iii) Class A-2 Notes Rate 5.90%
(D) Class A-3 Notes
(i) Class A-3 Notes Percentage 33.47%
(ii) Class A-3 Notes Balance $101,576,574.00
(iii) Class A-3 Notes Rate 6.10%
(E) Class B Certificate
(i) Class B Certificates Percentage 4.00%
(ii) Class B Certificates Balance $12,137,649.00
(iii) Class B Certificates Rate 6.35%
(F) Servicing Fee Rate 1.00%
(G) Weighted Average Coupon (WAC) 8.51
(H) Weighted Average Original Maturity (WAOM) 54.09 months
(I) Weighted Average Remaining Maturity (WAM) 42.79 months
(J) Number of Receivables 32,378
(K) Reserve Account
(i) Reserve Account Initial Deposit Percentage 2.00%
(ii) Reserve Account Initial Deposit $6,068,825.00
(iii) Specified Reserve Account Balance (K(iii)(c) if 1.25% loss and
delinq triggers hit - otherwise greater of K(iii)(a or b))
(a) Percent of Initial Pool Balance 2.00%
(b) Percent of Remaining Pool Balance 3.25%
(c) Trigger Percent of Remaining Pool Balance 6.00%
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Portfolio Balance $110,874,857.34
(B) Total Note and Certificate Pool Factor 0.3653915
(C) Class A-1 Notes
(i) Class A-1 Notes Balance $0.00
(ii) Class A-1 Notes Pool Factor 0.0000000
(D) Class A-2 Notes
(i) Class A-2 Notes Balance $0.00
(ii) Class A-2 Notes Pool Factor 0.0000000
(E) Class A-3 Notes
(i) Class A-3 Notes Balance $98,737,208.34
(ii) Class A-3 Notes Pool Factor 0.9720470
(F) Class B Certificates
(i) Class B Certificates Balance $12,137,649.00
(ii) Class B Certificates Pool Factor 1.0000000
(G) Reserve Account Balance $6,068,824.46
(H) Cumulative Net Losses for All Prior Periods $1,506,697.81
(I) Net Loss Ratio for Second Preceding Period 0.66%
(J) Net Loss Ratio for Preceding Period 0.60%
(K) Delinquency Ratio for Second Preceding Period 0.62%
(L) Delinquency Ratio for Preceding Period 0.56%
(M) Weighted Average Coupon (WAC) 8.56%
(N) Weighted Average Remaining Maturity (WAM) 28.5 months
(O) Number of Receivables 18,559
C. INPUTS FROM THE MAINFRAME
- ----------------------------
(A) Simple Interest Receivables Principal
(i) Principal Collections $6,904,474.67
(ii) Not Used 0.00
(iii) Repurchased Loan Proceeds Related to Principal 0.00
(iv) Other Refunds Related to Principal 0.00
(B) Simple Interest Receivables Interest
(i) Interest Collections 738,590.67
(ii) Repurchased Loan Proceeds Related to Interest 0.00
(C) Weighted Average Coupon (WAC) 8.56%
(D) Weighted Average Remaining Maturity (WAM) 27.87 months
(E) Remaining Number of Receivables 17,705
(F) Delinquent Receivables
Dollar Amount # Units
---------------- ----------
(i) 30-59 Days Delinquent 1 ,740,902 1.68% 288 1.63%
(ii) 60-89 Days Delinquent 503,534 0.48% 72 0.41%
(iii) 90 Days or More Delinquent 174,149 0.17% 25 0.14%
(G) Repossessions
Dollar Amount # Units
----------------- ------------
260,416 0.25% 31 0.18%
D. INPUTS DERIVED FROM OTHER SOURCES
- ------------------------------------
(A) Reserve Account Investment Income $27,487.51
(B) Aggregate Net Losses before Liquidation
Proceeds and Recoveries for Collection Period 115,400.47
(C) Liquidated Receivables Information
(i) Not Used 0.00
(ii) Not Used 0.00
(iii) Recoveries on Previously Liquidated Contracts 41,167.89
(D) Aggregate Net Losses for Collection Period 74,232.58
(E) Actual Number of Days in Interest Period 30.00
I. COLLECTIONS
Interest:
(A) Interest Collections $738,590.67
(B) Not Used 0.00
(C) Repurchased Loan Proceeds Related to Interest 0.00
(D) Recoveries from Prior Month Charge Offs 41,167.89
(E) Investment Earnings from the Reserve Account 27,487.51
(F) Total Interest Collections 807,246.07
Principal:
(G) Principal Payments Received $6,904,474.67
(H) Not Used 0.00
(I) Repurchased Loan Proceeds Related to Principal 0.00
(J) Other Refunds Related to Principal 0.00
(K) Total Principal Collections 6,904,474.67
(L) Total Collections $7,711,720.74
II. DISTRIBUTIONS Per $1,000 of
Original Balance
-----------------
(A) Total Interest Collections $807,246.07
(B) Servicing Fee $92,395.71 0.30
Interest Per $1,000 of
(C) Class A-1 Notes Monthly Interest Original Balance
-------------------
(i) Class A-1 Notes Monthly Interest Due $0.00 0
(ii) Class A-1 Notes Monthly Interest Paid
(after reserve fund draw) 0.00 0
------------------
(iii) Class A-1 Notes Monthly Interest Shortfall
(after reserve fund draw) $0.00 0
(D) Class A-2 Notes Monthly Interest
(i) Class A-2 Notes Monthly Interest Due $0.00 0
(ii) Class A-2 Notes Monthly Interest Paid
(after reserve fund draw) 0.00 0
-------------------
(iii) Class A-2 Notes Monthly Interest Shortfall
(after reserve fund draw) $0.00 0
(E) Class A-3 Notes Monthly Interest
(i) Class A-3 Notes Monthly Interest Due $501,914.14 4.941239133
(ii) Class A-3 Notes Monthly Interest Paid
(after reserve fund draw) 501,914.14 4.941239133
------------
(iii) Class A-3 Notes Monthly Interest Shortfall
(after reserve fund draw) $0.00 0
(F) Class B Certificates Monthly Interest
(i) Class B Certificates Monthly Interest Due $64,228.39 5.291666667
(ii) Class B Certificates Monthly Interest Paid
(after reserve fund draw) 64,228.39 5.291666667
------------
(iii) Class B Certificates Monthly Interest Shortfall
(after reserve fund draw) $0.00 0
(G) Total Note and Certificate Interest Paid
(after reserve fund draw) $566,142.53
(H) Excess Interest $148,707.83
Principal
(I) Total Principal Collections $6,904,474.67
(J) Draw on Reserve Fund for realized losses 115,400.47
(K) Total Amount Available
for Principal Distribution $7,019,875.14 Per $1,000 of
(L) Class A-1 Notes Monthly Principal Original Balance
------------------
(i) Class A-1 Notes Monthly Principal Due 0.00 0
(ii) Class A-1 Notes Monthly Principal Paid
(after reserve fund draw) 0.00 0
---------
(iii) Class A-1 Notes Monthly Principal Shortfall
(after reserve fund draw) 0.00 0
(M) Class A-2 Notes Monthly Principal
(i) Class A-2 Notes Monthly Principal Due 0.00 0
(ii) Class A-2 Notes Monthly Principal Paid
(after reserve fund draw) 0.00 0
--------
(iii) Class A-2 Notes Monthly Principal Shortfall
(after reserve fund draw) 0.00 0
(N) Class A-3 Notes Monthly Principal
(i) Class A-3 Notes Monthly Principal Due 7,019,875.14 69.10919382
(ii) Class A-3 Notes Monthly Principal Paid
(after reserve fund draw) 7,019,875.14 69.10919382
--------------
(iii) Class A-3 Notes Monthly Principal Shortfall
(after reserve fund draw) 0.00 0
(O) Class B Certificates Monthly Principal
(i) Class B Certificates Monthly Principal Due 0.00 0
(ii) Class B Certificates Monthly Principal Paid
(after reserve fund draw) 0.00 0
-----------
(iii) Class B Certificates Monthly Principal Shortfall
(after reserve funddraw) 0.00 0
(P) Total Note and Certificate Principal Paid 7,019,875.14
(Q) Total Distributions 7,678,413.38
(R) Excess Servicing Releases
from Reserve Account to Servicer 33,307.36
(S) Amount of Draw from Reserve Account 115,400.47
(T) Draw from Reserve Account
plus Total Available Amount 7,827,121.21
III. POOL BALANCES AND PORTFOLIO INFORMATION
Beginning End
of Period of Period
------------ -----------
(A) Balances and Principal Factors
(i) Total Portfolio Balance $110,874,857.34 $103,854,982.20
(ii) Total Note and
Certificate Pool Factor 0.3653915 0.3422573
(iii) Class A-1 Notes Balance 0.00 0.00
(iv) Class A-1 Notes Pool Factor 0.0000000 0.0000000
(v) Class A-2 Notes Balance 0.00 0.00
(vi) Class A-2 Notes Pool Factor 0.0000000 0.0000000
(vii) Class A-3 Notes Balance 98,737,208.34 91,717,333.20
(viii) Class A-3 Notes Pool Factor 0.9720470 0.9029378
(ix) Class B
Certificates Balane 12,137,649.00 12,137,649.00
(x) Class B Certificate
Pool Factor 1.0000000 1.0000000
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 8.56% 8.56%
(ii) Weighted Average
Remaining Maturity (WAM) 28.55 months 27.87 months
(iii) Remaining Number of Receivables 18,559 17,705
(iv) Portfolio
Receivable Balance $110,874,857.34 $103,854,982.20
IV. RECONCILIATION OF RESERVE ACCOUNT
(A) Beginning Reserve Account Balance $6,068,824.46
(B) Draw for Realized losses 115,400.47
(C) Draw for Servicing Fee 0.00
(D) Draw for Class A-1 Notes Interest Amount 0.00
(E) Draw for Class A-2 Notes Interest Amount 0.00
(F) Draw for Class A-3 Notes Interest Amount 0.00
(G) Draw for Class B Certificates Interest Amount 0.00
(H) Total Draw for Losses, Servicing, Notes and Certificates 115,400.47
(I) Excess Interest 148,707.83
(J) Reserve Account Balance Prior to Release 6,102,131.82
(K) Reserve Account Required Amount 6,068,824.46
(L) Final Reserve Account Required Amount 6,068,824.46
(M) Reserve Account Release to Servicer 33,307.36
(N) Ending Reserve Account Balance 6,068,824.46
V. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- --------------------------------------------
(A) Aggregate Net Losses before Liquidation Proceeds
and Recoveries for Collection Period $115,400.47
(B) Liquidated Contracts
(i) Not Used 0.00
(ii) Not Used 0.00
(iii) Recoveries on Previously Liquidated Contracts 41,167.89
(C) Aggregate Net Losses for Collection Period 74,232.58
(D) Net Loss Ratio for Collection Period (annualized) 0.83%
(E) Cumulative Net Losses for all Periods 1,580,930.39
(F) Delinquent Receivables
Dollar Amount # Units
----------------- -----------
(i) 30-59 Days Delinquent 1,740,902 1.68% 288 1.63%
(ii) 60-89 Days Delinquent 503,534 0.48% 72 0.41%
(iii) 90 Days or More Delinquent 174,149 0.17% 25 0.14%
(G) Repossessions
Dollar Amount # Units
---------------- ----------
260,416 0.25% 31 0.18%
VI. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE
- -----------------------------------------------------------
(A) Ratio of Net Losses to the Average Pool Balance
(i) Second Preceding Collection Period 0.66%
(ii) Preceding Collection Period 0.60%
(iii) Current Collection Period 0.83%
(iv) Three Month Average (Avg(i,ii,iii)) 0.69%
(B) Ratio of Balance of Contracts Delinquent 60 Days or More
to the Outstanding Balance of Receivables.
(i) Second Preceding Collection Period 0.62%
(ii) Preceding Collection Period 0.56%
(iii) Current Collection Period 0.65%
(iv) Three Month Average (Avg(i,ii,iii)) 0.61%
(C) Loss and Delinquency Trigger Indicator Trigger was not hit
The undersigned officers of The Boatmen's National Bank of St. Louis, as
servicer, pursuant to the Sale and Servicing Agreement hereby certify
to the best of their knowledge and belief that the above information
is true and correct.
/s/ Carolyn F. Geiger /s/ Leslie J. Fitzpatrick
- --------------------- --------------------------
Carolyn F. Geiger Leslie J. Fitzpatrick
Vice President Senior Vice President
</TABLE>
