FORD CREDIT AUTO LOAN MASTER TRUST
10-Q, 1994-05-11
ASSET-BACKED SECURITIES
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD MULTISTATE SER 9W, 485BPOS, 1994-05-11
Next: NUVEEN TAX EXEMPT UNIT TRUST SERIES 729, 487, 1994-05-11




                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                                   -----

                                 FORM 10-Q

(Mark One)

/x/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 1994

                                     OR

/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
    SECURITIES EXCHANGE ACT OF 1934

For the transition period from               to 
                               --------------   ----------------

Commission file numbers 33-44432, 33-47582 and 33-53936

              FORD CREDIT AUTO LOAN MASTER TRUST
    (Ford Credit Auto Receivables Corporation - Originator)
- - ----------------------------------------------------------------
    (Exact name of registrant as specified in its charter)

       Delaware                          13-6988339
- - --------------------         -----------------------------------
(State of Incorporation)     (I.R.S. employer identification no.)

 The American Road, Dearborn, Michigan               48121
- - ---------------------------------------            ---------
(Address of principal executive offices)           Zip code)

Registrant's telephone number, including area code (313) 322-3000

Securities registered pursuant to Section 12(b) of the Act: NONE

Securities registered pursuant to Section 12(g) of the Act: 
Series 1992-1, 6 7/8% Auto Loan Asset Backed Certificates
Series 1992-2, 7 3/8% Auto Loan Asset Backed Certificates
Series 1992-3, 5 5/8% Auto Loan Asset Backed Certificates
                                      
    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(c) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past  90 days.   Yes   X   No      
                                                               
<PAGE>
                                  PART I.


ITEM 1.                              Business

The Ford Credit Auto Loan Master Trust (the "Trust") was created on February
5, 1992 pursuant to the Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of December 31, 1991 among Ford Motor Credit
Company ("Ford Credit"), as servicer, Ford Credit Auto Receivables
Corporation (the "Company"), as seller, and Chemical Bank (the "Trustee"), as
trustee.  Pursuant to the Pooling and Servicing Agreement, the Company
transferred to the trust property primarily consisting of wholesale
receivables generated from time to time in a portfolio of revolving financing
arrangements with automobile dealers to finance their automobile and light
truck inventory, collections as to the receivables, security interests in the
vehicles financed thereby and certain other property.  Such property was
obtained by the Company pursuant to the Receivables Purchase Agreement dated
as of December 31, 1991 between the Company, as purchaser, and Ford Credit,
as servicer. 

In 1992, the Company, registered with the Securities Exchange Commission
under the Securities Act of 1933, as amended, and sold to the general public
the Series 1992-1, 6 7/8% Auto Loan Asset Backed Certificates (the "Series
1992-1 Certificates") in the initial principal amount of $1,000,000,000, the
Series 1992-2, 7 3/8% Auto Loan Asset Backed Certificates (the "Series 1992-2
Certificates") in the initial principal amount of $700,000,000, and the
Series 1992-3, 5 5/8% Auto Loan Asset Backed Certificates (the "1992-3
Certificates") in the initial principal amount of $1,000,000,000.  The Series
1992-1 Certificates, Series 1992-2 Certificates and Series 1992-3
Certificates were created pursuant to the Series 1992-1 Supplement dated as
of December 31, 1991 to the Pooling and Servicing Agreement (the "1992-1
Supplement"), the Series 1992-2 Supplement dated as of March 31, 1992 to the
Pooling and Servicing Agreement (the "1992-2 Supplement") and the Series
1992-3 Supplement dated as of September 30, 1992 to the Pooling and Servicing
Agreement (the "1992-3 Supplement"), respectively.  Each Series of
Certificates represents an undivided interest in certain assets of the Trust.

ITEM 2.  PROPERTIES
- - -------------------

For information regarding the property of the Trust, see the
Pooling and Servicing Agreement, the 1992-1 Supplement, the
1992-2 Supplement, the 1992-3 Supplement and the prospectuses (Exhibits
19.14, 19.15 and 19.16) relating to the Series 1992-1 Certificates, the
Series 1992-2 Certificates and the Series 1992-3 Certificates and
incorporated hereby by reference.  For additional information regarding the
Certificates contained in the Distribution Date Statements furnished to the
Trustee on each Distribution Date during 1994, see the Current Reports on
Form 8-K incorporated by reference herein (Exhibits 19.1 through 19.3).  For 
additional information, regarding the Certificates, see Exhibit 99.

ITEM 3.  LEGAL PROCEEDINGS
Nothing to report.
                                    -2-
<PAGE>
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Nothing to report.


                                  PART II.



ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
        STOCKHOLDER MATTERS

There were 72 Series 1992-1 Certificateholders, 59 Series 1992-2
Certificateholders and 83 Series 1992-3 Certificateholders at May 6,
1994.  There is no established public trading market for any of the
Certificates.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
        ACCOUNTING AND FINANCIAL DISCLOSURE.

Nothing to report.


                                 PART III.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT

                                    (3)Amount and     
                                       nature of       
              (2) Name and Address     beneficial      
(1)Title of       of beneficial        ownership     (4)Percent
   Class          owner*              (in thousands)    of Class
  ---------       ----------------    --------------    --------
Series 1992-1,    Bankers Trust Company  $ 87,345        8.7%
6 7/8% Auto Loan  34 Exchange Place 
Asset Backed      5th Floor
Certificates      Jersey City, NJ  07302
  
Series 1992-1,    Chemical Bank/MHT      $113,380       11.3%
6 7/8% Auto Loan  270 Park Avenue
Asset Backed      New York, NY  10017
Certificates

                                   -3-
<PAGE>
ITEM 12.  (CONTINUED)

                                    (3)Amount and     
                                       nature of       
              (2) Name and Address     beneficial      
(1)Title of       of beneficial        ownership     (4)Percent
   Class          owner*              (in thousands)    of Class
  ---------       ----------------    --------------    --------
Series 1992-1,    Marine Treasury         $75,300         7.5%
6 7/8% Auto Loan    Investments
Asset Backed      140 Broadway,
Certificates      Level A
                  New York, NY  10015

Series 1992-1     Citibank, N.A.         $ 56,055         5.6%
6 7/8% Auto Loan  111 Wall Street
Asset Backed      New York, NY 10005
Certificates      

Series 1992-1     SSB-Custodian          $154,395        15.4%
6 7/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717

Series 1992-1     Morgan Guaranty Trust  $ 60,500          6.1%
6 7/8% Auto Loan  Co. of New York
Asset Backed      43 Exchange Place 
Certificates      New York, NY  10260
                                   
Series 1992-1,    Shawmut Bank           $ 99,525          9.5%
6 7/8% Auto Loan  Connecticut, N.A.1
Asset Backed      Investment Dealer    
Certificates      777 Main Street
                  Hartford, CT 06115

Series 1992-2,    Bankers Trust Company  $153,045         21.9%
7 3/8% Auto Loan  34 Exchange Place
Asset Backed      Jersey City, NJ 07302
Certificates

Series 1992-2,    The Chase Manhattan    $ 53,705          7.7%
7 3/8% Auto Loan  Bank N.A.
Asset Backed      1 Chase Manhattan Plaza
Certificates      New York, NY  10081

Series 1992-2,    Continental Bank       $ 73,940         10.6%
7 3/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NJ 11717

                                   -4-
<PAGE>
ITEM 12.  (CONTINUED)

                                    (3)Amount and     
                                       nature of       
              (2) Name and Address     beneficial      
(1)Title of       of beneficial        ownership     (4)Percent
   Class          owner*              (in thousands)    of Class
  ---------       ----------------    --------------    --------
Series 1992-2,    Northern Trust Co. -   $ 41,860          6.0%
7 3/8% Auto Loan   Trust        
Asset Backed      c/o ADP Proxy Services   
Certificates      Edgewood, NY 11717

Series 1992-2     Mellon Bank            $ 83,900         12.0%
7 3/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      Edgewood, NY 11717
Certificates

Series 1992-2     Bank of New York       $ 35,365          5.1%
7 3/8% Auto Loan  925 Patterson Plank Rd.
Asset Backed      Secaucus, NJ 07094
Certificates      
 
Series 1992-2     SSB - Custodian        $ 39,740          5.7%
7 3/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717
   
Series 1992-2     Citibank, N.A.         $ 42,220          6.0%
7 3/8% Auto Loan  111 Wall Street
Asset Backed      20th Floor
Certificates      New York, NY 10043
   
Series 1992-3,    Bankers Trust Company  $100,210         10.0%
5 5/8% Auto Loan  34 Exchange Place
Asset Backed      Jersey City, NJ 07302 
Certificates

Series 1992-3,    Continental Bank, NA - $157,525         15.8%
5 5/8% Auto Loan   Trust
Asset Backed      c/o ADP Proxy Services
Certificates      51 Mercedes Way
                  Edgewood, NY 11717

Series 1992-3,    Chemical Bank/MHT      $ 79,745          8.0%
5 5/8% Auto Loan  270 Park Ave.
Asset Backed      New York, NY 10017
Certificates

                                   -5-
<PAGE>
ITEM 12.  (CONTINUED)

                                    (3)Amount and     
                                       nature of       
              (2) Name and Address     beneficial      
(1)Title of       of beneficial        ownership     (4)Percent
   Class          owner*              (in thousands)    of Class
  ---------       ----------------    --------------    --------
Series 1992-3,    SSB - Custodian        $ 90,665          9.1%
5 5/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717

Series 1992-3,    The Bank of New York   $ 87,250          8.7%
5 5/8% Auto Loan  925 Patterson Plank Rd.
Asset Backed      Secaucus, NJ 07094
Certificates

Series 1992-3,    Bankers Trust Co./     $ 50,000          5.0%
5 5/8% Auto Loan  Investment A/C 
Asset Backed      16 Wall Street
Certificates      New York, NY 10005

Series 1992-3,    Morgan Guaranty Trust  $ 58,110          5.8%
5 5/8% Auto Loan    Company of New York 
Asset Backed      43 Exchange Place
Certificates      New York, NY  10260

Series 1992-3,    Chase Manhattan        $ 56,145          5.6%
5 5/8% Auto Loan   Bank, N.A.
Asset Backed      1 Chase Manhattan Plaza
Certificates      New York, NY 10081

* As of May 6, 1994


                                 -6-
<PAGE>
ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Nothing to report.


                                  PART IV.


ITEM 14.      EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
REPORTS ON FORM 8-K


   (a)3.     Exhibits
             
Designation   Description                 Method of Filing
- - -----------   -----------                 ----------------  

Exhibit 3.1   Restated Certificate of     Filed as Exhibit 3.1 to
              Incorporation of Ford       Ford Credit Auto
              Credit Auto Receivables     Receivables             
              Corporation.                Corporation's
                                          Registration Statement  
                                          on Form S-1(No.33-44432)
                                          and incorporated herein
                                          by reference.

Exhibit 3.2   By-Laws of Ford Credit      Filed as Exhibit 3.2 to 
              Auto Receivables            Ford Credit Auto
              Corporation.                Receivables             
                                          Corporation's
                                          Registration Statement  
                                          on Form S-1(No.33-44432)
                                          and incorporated herein
                                          by reference. 
                                        
Exhibit 4.1   Conformed copy of Pooling   Filed as Exhibit 4.1 to 
              and Servicing Agreement     Ford Credit Auto
              dated as of December 31,    Receivables             
              1991 among Ford Credit      Corporation's
              Auto Receivables            Registration Statement 
              Corporation, as seller,     on Form S-1(No.33-47582)
              Ford Motor Credit Company   and incorporated herein
              as servicer, and Chemical   by reference. 
              Bank, as trustee.
                                   -7-
<PAGE>
ITEM 14.      (Continued)

Designation   Description                 Method of Filing
- - -----------   -----------                 -----------------

Exhibit 4.2   Conformed copy of Series    Filed as Exhibit 4.2 to
              1992-1 Supplement dated     Ford Credit Auto Loan 
              as of December 31, 1991     Master Trust Current 
              to the Pooling and          Report on Form 8-K dated
              Servicing Agreement         February 7, 1992 and
              referenced in Exhibit       and incorporated herein
              4-A above among Ford        by reference.
              Credit Auto Receivables 
              Corporation, as seller,
              Ford Motor Credit Company,
              as servicer, and Chemical 
              Bank, as trustee.

Exhibit 4.3   Conformed copy of Series    Filed as Exhibit 4.2 to
              1992-2 Supplement dated     Ford Credit Auto Loan
              as of March 31, 1993 to     Master Trust Current
              Pooling and Servicing       Report on Form 8-K dated
              Agreement referred to in    May 15, 1992 and
              Exhibit 4-A above among     incorporated herein by
              Ford Credit Auto            reference.
              Receivables Corporation, 
              as seller, Ford Motor Credit 
              Company, as servicer, and 
              Chemical Bank, as trustee.

Exhibit 4.4   Conformed copy of Series    Filed as Exhibit 4.2 to
              1992-3 Supplement dated     Ford Credit Auto Loan
              as of September 30, 1992    Master Trust Current
              to Pooling and Servicing    Report on Form 8-K dated
              Agreement referred to in    November 12, 1992 and
              Exhibit 4-A above among     incorporated herein by
              Ford Credit Auto            reference.
              Receivables Corporation,
              as seller, Ford Motor Credit
              Company, as servicer, and 
              Chemical Bank, as trustee.
             
Exhibit 19.1  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period        Ford Credit Auto Loan
              ended January 31, 1994.      Master Trust Current
                                           Report on Form 8-K
                                           dated February 22, 1994
                                           and incorporated      
                                           herein by reference.
                                                                             

                                   -8-
   
<PAGE>
ITEM 14.      (Continued)

Designation   Description                  Method of Filing
- - -----------   -----------                  -----------------
         
Exhibit 19.2  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              February 28, 1994.           Master Trust Current
                                           Report on Form 8-K
                                           dated March 4, 1994
                                           and incorporated      
                                           herein by reference.
              
Exhibit 19.3  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              March 31, 1994.              Master Trust Current
                                           Report on Form 8-K
                                           dated April 11, 1994
                                           and incorporated      
                                           herein
                                           by reference.

Exhibit 19.14 Prospectus dated January    Filed as Exhibit 28.1
              30, 1992 relating to        to Ford Credit Auto
              Series 1992-1               Master Trust Current
              Certificates.               Report on Form 8-K
                                          dated February 7, 1992
                                          and incorporated herein
                                          by reference.

Exhibit 19.15 Prospectus dated May        Filed as Exhibit 28.1 
              11, 1993 relating to        to Ford Credit Auto 
              Series 1992-2               Loan Master Trust      
              Certificates.               Report on Form 8-K
                                          dated May 15, 1992 and
                                          incorporated herein by
                                          reference.

Exhibit 19.16 Prospectus dated November   Filed as Exhibit 28.1
              6, 1992 relating to         to Ford Credit Auto 
              Series 1992-3               Loan Master Trust     
              Certificates                Current Report on     
                                          Form 8-K dated
                                          November 12, 1992 and
                                          incorporated herein by
                                          reference.

Exhibit 99    Selected Information        Filed with this       
              relating to the Series      report. 
              1992-1 Certificates, the
              the Series 1992-2 
              Certificates and the Series 
              1992-3 Certificates.
                                   -9-
<PAGE>
    (b) Reports on Form 8-K                  

Date of Report                                  Item

January 10, 1994                        Item 5 - Other Events
February 22, 1994                       Item 5 - Other Events
March 4, 1994                           Item 5 - Other Events 



                                 SIGNATURES


Pursuant to the requirements of Section 13 of the Securities
Exchange Act of 1934, the registrant has duly caused this report
to be signed on its behalf by the undersigned, thereunto duly
authorized.


                             Ford Credit Auto Loan Master Trust
                                       (Registrant)

                                                                 

    
                                                                 

    
May 11, 1994                       By: /s/ Richard P. Conrad
                                    ------------------------
                                    Richard P. Conrad
                                    (Assistant Secretary of Ford
                                    Credit Auto Receivables
                                    Corporation, originator of
                                    Trust)


                                   -10-
<PAGE>
                              EXHIBIT INDEX
Exhibit 
Number              Description of Exhibit            Page
- - --------            ----------------------            ----

Exhibit 3.1         Restated Certificate of           *   
                    Incorporation of Ford Credit 
                    Auto Receivables Corporation.     

Exhibit 3.2         By-Laws of Ford Credit Auto       *   
                    Receivables Corporation.
                                                          
Exhibit 4.1         Conformed copy of Pooling and     *
                    Servicing Agreement dated as 
                    of December 31, 1991 among 
                    Ford Credit Auto Receivables
                    Corporation, as seller, Ford
                    Motor Credit Company, as 
                    servicer, and Chemical Bank,
                    as trustee.

Exhibit 4.2         Conformed copy of Series          *
                    1992-1 Supplement dated as of
                    December 31, 1991 to the
                    Pooling and Servicing 
                    Agreement referenced in Exhibit 
                    4-A above among Ford Credit 
                    Auto Receivables Corporation, 
                    as seller, Ford Motor Credit 
                    Company, as servicer, and 
                    Chemical Bank, as trustee.

Exhibit 4.3         Conformed copy of Series          *
                    1992-2 Supplement dated as of 
                    March 31, 1993 to the Pooling 
                    and Servicing Agreement
                    referred to in Exhibit 4-A 
                    above among Ford Credit Auto 
                    Receivables Corporation, as 
                    seller, Ford Motor Credit 
                    Company, as servicer, and 
                    Chemical Bank, as trustee.

Exhibit 4.4         Conformed copy of Series          *   
                    1992-3 Supplement dated as        
                    of September 30, 1992 to          
                    Pooling and Servicing       
                    Agreement referred to in Exhibit 
                    4-A above among Ford Credit 
                    Auto Receivables Corporation,
                    as seller, Ford Motor Credit
                    Company, as servicer, and 
                    Chemical Bank, as trustee.
                                   -11-

Exhibit 19.1        Distribution Date Statement       *   
                    for Collection Period             
                    ended January 31, 1994.            
                                                      
Exhibit 19.2        Distribution Date Statement       *    
                    for Collection Period             
                    ended February 28, 1994.           
                                                      
Exhibit 19.3        Distribution Date Statement       *    
                    for Collection Period             
                    ended March 31, 1994.                        
                             
Exhibit 19.14       Prospectus dated January 30,      *
                    1992 relating to Series
                    1992-1 Certificates.

Exhibit 19.15       Prospectus dated May 11, 1992     *
                    relating to Series 1992-2
                    Certificates.

Exhibit 19.16       Prospectus dated November 6,      *
                    1992 relating to Series 1992-3
                    Certificates.

Exhibit 99          Selected Information relating     12 
                    to the Series 1992-1
                    Certificates, the Series 1992-2 
                    Certificates and the Series 
                    1992-3 Certificates.
                                                                
__________________
* Previously Filed                                    


                                 -12-

                                                        
  Exhibit 99

                                   Selected Information
                          Relating to Series 1992-1 Certificates,
                           Series 1992-2 Certificates and Series
                            1992-3 Certificates January 1, 1993
                                 through December 31, 1993
                          ----------------------------------------


                   Series 1992-1,     Series 1992-2,     Series 1992-3,
                    6 7/8% Auto        7 3/8% Auto        5 5/8% Auto
                    Loan Asset         Loan Asset         Loan Asset
                      Backed             Backed             Backed
                    Certificates       Certificates       Certificates
                   --------------     --------------     --------------

Interest Paid      $ 68,750,000.04    $ 51,624,999.96    $ 56,250,000.00

Servicing Fee
  Paid             $  9,999,999.96    $  6,999,999.96    $  9,999,999.96







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission