<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): July 15, 1996
AFG RECEIVABLES CORPORATION
(Exact name of registrant as specified in its charter)
CALIFORNIA
(State of Incorporation)
33-82064 36-3792182
(Commission File Number) (IRS Employer Identification No.)
Oakmont Circle 1, 601 Oakmont Lane
Westmont, Illinois 60559-5549
(Address of Principal Executive Officer) (Zip Code)
(708) 953-6170
(Registrant's telephone number, including Area Code)
<PAGE> 2
ITEM - 5:
The Registrant entered into a certain Pooling and Servicing Agreement
dated as of November 1, 1995 (the "Agreement") among the Registrant,
AutoFinance Group, Inc., as Servicer, and Chemical Bank as Trustee. Pursuant to
the Agreement, a new series of certificates (the "1995-A Certificates")
representing interests in the AFG Receivables Trust, 1995-A, was created. The
1995-A Certificates consist of three classes: the 6.15% Asset Backed
Certificates, Class A; the 6.45% Asset Backed Certificates, Class B; and the
Asset Backed Certificates, Class C. Reference is made to the Registration
Statement, as amended, of Registrant on Form S-3, Registration No. 33-82064,
under the Securities Act of 1933, as amended (the "Securities Act") and to the
Prospectus Supplement thereto dated November 12, 1995, filed in connection
therewith pursuant to Rule 424(b) of the Securities and Exchange Commission
under the Securities Act, which describes further the Certificates and the
offering thereof.
On July 15, 1996, a distribution was made to the holders of the 1995-A
Certificates. Specific information with respect to the distribution, as
prepared by AutoFinance Group, Inc. as servicer, is filed as Exhibit 20 to this
Current Report on Form 8-K and is incorporated herein by reference.
EXHIBIT INDEX
<TABLE>
<CAPTION>
Sequentially
Exhibit No. Description Numbered Page
---------- ----------- -------------
<S> <C> <C>
20 Settlement Statement of the Trust for 4
the period ended June 30, 1996
and the related distributions made on
July 15, 1996
</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: July 24, 1996 AFG RECEIVABLES CORPORATION
By /s/ Thomas R. Blend
____________________________
Vice President and
Chief Accounting Officer
<PAGE> 1
EXHIBIT 20
CS FIRST BOSTON Page 1
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1995-A
June 1, 1996 through June 30, 1996
<TABLE>
<CAPTION>
A. ORIGINAL DEAL PARAMETER INPUTS
<S> <C> <C> <C>
(A) Original Total Portfolio $100,011,784.74
(B) Class A Certificate Ownership Interest of the Trust 90.00%
(C) Original Class A Certificate Balance $90,010,606.27
(D) Class A Certificate Rate 6.15%
(E) Class B Certificate Ownership Interest of the Trust 6.00%
(F) Original Class B Certificate Balance $6,000,707.08
(G) Class B Certificate Rate 6.45%
(H) Original Class C Certificate Balance $4,000,471.39
(I) Class C Certificate Rate 0.00%
(J) Servicing Fee Rate 3.50%
(K) Original Weighted Average Coupon (WAC) 20.12%
(L) Original Weighted Average Remaining Term (WAM) 49.76 months
(M) Number of Contracts 8,571
(N) Spread Account ("SA")
(i) Specified SA Balance Percent 4.00%
(ii) Specified SA Balance $4,000,471.39
(iii) Floor Amount 2,000,235.69
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS Total Trust
------------------
(A) Total Portfolio Outstanding $74,991,774.80
(B) Total Portfolio Pool Factor 0.7498294
(C) Class A Certificate Balance $67,492,597.32
(D) Class A Principal Factor 0.7498294
(E) Class B Certificate Balance $4,499,506.49
(F) Class B Principal Factor 0.7498294
(G) Class C Certificate Balance $2,999,670.99
(H) Spread Account Balance 3,587,389.28
(I) Payahead Account Balance 288,560.73
(J) Cumulative Accrued Servicing Fee Balance 1,608,293.22
(K) Cumulative Net Losses for All Prior Periods 4,174,865.51
(L) Weighted Average Coupon of Remaining Portfolio (WAC) 20.06%
(M) Weighted Average Remaining Term of Remaining Portfolio (WAM) 43.16 months
(N) Number of Contracts 7,034
C. INPUTS FROM THE MAINFRAME
(A) Precomputed Contracts
(i) Principal Payments Received $2,392,870.63
(ii) Interest Payments Received 1,115,849.76
(iii) Repurchased Loan Principal 0.00
(iv) Repurchased Loan Interest 0.00
(B) Partial Prepayments - Amount Added to Payahead Account 15,561.24
(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) 42.29 months
(F) Remaining Number of Contracts 6,802
(G) Delinquent Contracts
Contracts Amount
--------------- --------------------------------------------
(i) 30-59 Days Delinquent 71 1.04% $712,121.43 0.99%
(ii) 60-89 Days Delinquent 0 0.00% 0.00 0.00%
(iii) 90 Days or More Delinquent 0 0.00% 0.00 0.00%
D. INPUTS DERIVED FROM OTHER SOURCES
(A) N/A
(B) N/A
(C) N/A
(D) Aggregate Net Losses for Collection Period $300,184.49
(E) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables $741,445.24
(ii) Net Liquidation Proceeds Received During the Collection Period 320,242.29
(iii) Recoveries on Previously Liquidated Contracts 121,018.46
(F) Number of Vehicles Repossessed During the Collection Period 110
(G) Amount of Receivables Purchased Through Prefunding Account $0.00
I hereby certify that this Servicing Report has been prepared in accordance with the Pooling and Servicing
Agreement dated November 1, 1995, and is correct, to the best of my knowledge.
Controller 07/10/96
/s/ Thomas R. Blend
- -------------------------------------------------------- --------------------
Signature Title Date
</TABLE>
<PAGE> 2
EXHIBIT 20
CS FIRST BOSTON Page 2
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1995-A
June 1, 1996 through June 30, 1996
<TABLE>
<CAPTION>
I. COLLECTIONS
<S> <C> <C>
(A) Principal Payments Received (C(A)i) $2,392,870.63
(B) Interest Payments Received (C(A)ii) 1,115,849.76
(C) Aggregate Net Liquidation Proceeds Received (D(E)ii+iii) 441,260.75
(D) Principal on Repurchased Contracts (C(A)iii) 0.00
(E) Interest on Repurchased Contracts (C(A)iv) 0.00
------------------
(F) Total Collections (A+B+C+D+E) $3,949,981.14
------------------
(H) Total Available Amount (F+G) $3,949,981.14
II. DISTRIBUTIONS
(A) Principal Payments Received (C(A)i) $2,392,870.63
(B) Principal on Repurchased Contracts (C(A)iii) 0.00
(C) Gross Principal Balance of Liquidated Receivables (D(E)i) 741,445.24
------------------
(D) Total Principal Reduction (A+B+C) $3,134,315.87
(E) Class A Distributable Amount
(i) Class A Monthly Interest Payment (A(D)*B(C)) $345,899.56
(ii) Monthly Principal to Class A (II(D)*A(B)) 2,820,884.28
------------------
(iii) Total Distributable Amount (i+ii) $3,166,783.84
(F) Class B Distributable Amount
(i) Class B Monthly Interest Payment (A(G)*B(E)) $24,184.85
(ii) Monthly Principal to Class B (II(D)*A(E)) 188,058.95
------------------
(iii) Total Distributable Amount (i+ii+iii) $212,243.80
(G) Class C Distributable Amount
(i) Class C Monthly Interest Payment (A(I)*B(G)) $0.00
(ii) Monthly Principal to Class C (II(D)-(E)ii-(F)ii) 125,372.64
(iii) Excess Collections (I(H)-(II(E)iii+(F)iii+(H)+I(v))) 226,854.85
------------------
(iv) Total Distributable Amount (i+ii+iii) $352,227.49
(H) Servicing Fee Distributable Amount (A(J)*B(A) $218,726.01
(I) Required Distributions
(i) Servicing Fee $218,726.01
(ii) Class A Amount (II(E)iii) 3,166,783.84
(iii) Class B Amount (II(F)iii) 212,243.80
(iv) Deposit to Spread Account (If Positive (IV(G)-(A))) 352,227.49
(v) Amount Applied to Accrued Servicing Fee 0.00
(vi) Class C Amount (VI(A)) 0.00
(vii) Excess Collections (VI(B)) 0.00
------------------
(viii) Total Amount Distributed (i+ii+iii+iv+v+vi)) $3,949,981.14
(J) Amount of Draw from SA (IV(B)+IV(C)) $0.00
III. PAYAHEAD ACCOUNT INFORMATION
(A) Beginning Period Balance (B(J)) $288,560.73
(B) Amounts Applied to Payahead Account (C(B)) 15,561.24
(C) Amounts Withdrawn from Payahead Account (C(C)) 0.00
(D) Ending Period Balance $304,121.97
IV. POOL BALANCES AND PORTFOLIO INFORMATION
Begin. of Period End of Period
(A) Balances and Principal Factors ----------------- ------------------
(i) Total Pool Balance $74,991,774.80 $71,857,458.93
(ii) Total Pool Factor 0.7498294 0.7184899
(iii) Receivables Balance 74,991,774.80 71,857,458.93
(v) Class A Certificate Balance $67,492,597.32 $64,671,713.04
(vi) Class A Principal Factor 0.7498294 0.7184899
(vii) Class B Certificate Balance $4,499,506.49 $4,311,447.54
(viii) Class B Principal Factor 0.7498294 0.7184899
(ix) Class C Certificate Balance $2,999,670.99 $2,874,298.35
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 20.06% 20.05%
(ii) Weighted Average Remaining Maturity (WAM) 43.16 months 42.29 months
(iii) Remaining Number of Contracts 7,034 6,802
</TABLE>
<PAGE> 3
EXHIBIT 20
CS FIRST BOSTON Page 3
AUTOFINANCE GROUP, INC.
MONTHLY SERVICING REPORT -- AFG Receivables Trust, 1995-A
June 1, 1996 through June 30, 1996
<TABLE>
<CAPTION>
V. RECONCILIATION OF SPREAD ACCOUNT ("SA")
<S> <C> <C>
(A) Beginning SA Balance (B(H)) $3,587,389.28
(B) Draw for Class A Distributable Amount and Servicing Fee 0.00
(If Positive ((II(E)iii+(H)i)-I(H)))
(C) Draw for Class B Distributable Amount 0.00
(If Positive ((II(E)iii+(H)i+II(F)iii)-I(H)-IV(B)))
(D) Amount Available for Deposit to the SA 352,227.49
(If Positive (I(H)-II(E)iii-(G)i-II(F)iii))
(E) SA Balance Prior to Release (IV(A-B-C+D)) $3,939,616.77
-------------------
(F) Spread Account Required Amount (Was Trigger or Floor Hit?) $5,389,309.42
(G) Ending Spread Account Balance (Min(E,F)) $3,939,616.77
VI. BREAKDOWN OF RELEASE TO CLASS C CERTIFICATEHOLDER
(A) Class C Amount $0.00
(B) Excess Collections Distribution to Class C Certificateholder $0.00
VII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Aggregate Net Losses for Collection Period (VII(B)i-ii-iii) $300,184.49
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables (D(E)i) $741,445.24
(ii) Net Liquidation Proceeds Received During the Collection Period (D(E)ii) 320,242.29
(iii) Recoveries on Previously Liquidated Contracts (D(E)iii) 121,018.46
(C) Cumulative Net Losses for all Periods (VII(A)+B(K)) 4,475,050.00
(D) Delinquent and Repossessed Contracts
Contracts Amount
--------------------------------------------------
(i) 30-59 Days Delinquent (C(G)i) 71 1.04% $712,121.43 0.99%
(ii) 60-89 Days Delinquent (C(G)ii) 0 0.00% 0.00 0.00%
(iii) 90 Days or More Delinquent (C(G)iii) 0 0.00% 0.00 0.00%
(iv) Vehicles Repossessed During the Collection Period (D(E)) 110 1.56% 1,130,670.27 1.57%
VIII. TESTS FOR INCREASE IN SPREAD ACCOUNT BALANCE
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
(i) Second Preceeding Collection Period 8.35%
(ii) Preceeding Collection Period 6.04%
(iii) Current Collection Period 4.80%
(iv) Three Month Average (Avg(i,ii,iii)) 6.40%
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding
Pool Balance as of Each Collection Period.
(i) Second Preceeding Collection Period 1.25%
(ii) Preceeding Collection Period 1.08%
(iii) Current Collection Period 1.57%
(iv) Three Month Average (Avg(i,ii,iii)) 1.30%
(C) Loss and Delinquency Trigger Indicator Trigger Was Not Hit
(D) Unpaid Servicing Fee $0.00
(E) Ending Cumulative Accrued Servicing Fee Balance $1,608,293.22
</TABLE>
<PAGE> 4
EXHIBIT 20
Page 4
AFG Receivables Trust, 1995-A
6.15% Asset Backed Certificates
Statement to Class A Certificateholders
(Pursuant to Section 14.10 of the Pooling and Servicing
Agreement dated as of November 1, 1995)
Distribution Date: July 15, 1996
Collection Period: June 1, 1996 through June 30, 1996
Period (Month) 8
<TABLE>
<S> <C>
Distribution Allocable to Principal (per $1,000 of beginning principal balance) $ 41.80
Distribution Allocable to Interest (per $1,000 of beginning principal balance) $ 5.12
Pool Balance as of the close of business on the last day of the preceding
collection period $ 71,857,458.93
Total Available Amount $ 3,949,981.14
Servicing Fees paid to the Servicer (per $1,000 of beginning principal balance) $ 3.24
Class A Certificateholder's Class A Percentage of the Servicing Fee paid (per $1,000
of beginning principal balance) $ 2.92
Unpaid Servicing Fee $ 0.00
Ending Cumulative Accrued Servicing Fee Balance $ 1,608,293.22
Class A Certificateholder's Class A Percentage of the Unpaid Servicing Fee (per
$1,000 of beginning principal balance) $ 0.00
Class A Principal Carryover Shortfall $ 0.00
Change in Class A Principal Carryover Shortfall from the preceding Distribution Date $ 0.00
Class A Interest Carryover Shortfall $ 0.00
Change in Class A Interest Carryover Shortfall from the preceding Distribution Date $ 0.00
Class A Certificate Factor as of the Distribution Date 0.7184899
Class A Certificate Balance as of the Distribution Date $ 64,671,713.04
Class B Certificate Factor as of the Distribution Date 0.7184899
Class B Certificate Balance as of the Distribution Date $ 4,311,447.54
Class C Certificate Balance as of the Distribution Date $ 2,874,298.35
The amount otherwise distributable to the Class B Certificateholders or the Class C
Certificateholders that is distributed to Class A Certificateholders or the Class B
Certificateholders on the Distribution Date $ 0.00
Balance of the Spread Account on the Distribution Date $ 3,939,616.77
Change in the balance of the Spread Account from the preceding Distribution
Date $ 352,227.49
Balance of the Payahead Account $ 304,121.97
Change in the balance of the Payahead Account from the preceding Distribution
Date $ 15,561.24
The Number of accounts past due 31-60, 61-90 and over 90 days or in repossession 181
The Aggregate Principal Outstanding of accounts past due 31-60, 61-90 and over 90 days or
in repossession $ 1,842,791.70
</TABLE>
<PAGE> 5
EXHIBIT 20
PAGE 5
AFG 1995-A Grantor Trust
6.45% Asset Backed Certificates
Statement to Class B Certificateholders
(Pursuant to Section 14.10 of the Pooling and Servicing
Agreement dated as of November 1, 1995)
Distribution Date: July 15, 1996
Collection Period: June 1, 1996 through June 30, 1996
<TABLE>
<S> <C>
Distribution Allocable to Principal (per $1,000 of beginning principal balance) $ 41.80
Distribution Allocable to Interest (per $1,000 of beginning principal balance) $ 5.38
Pool Balance as of the close of business on the last day of the preceding
collection period $ 71,857,458.93
Total Available Amount $ 3,949,981.14
Servicing Fees paid to the Servicer (per $1,000 of beginning principal balance) $ 48.61
Class B Certificateholder's Class B Percentage of the Servicing Fee paid (per $1,000
of beginning principal balance) $ 2.92
Unpaid Servicing Fee $ 0.00
Ending Cumulative Accrued Servicing Fee Balance $ 1,608,293.22
Class B Certificateholder's Class B Percentage of the Unpaid Servicing Fee (per
$1,000 of beginning principal balance) $ 0.00
Class B Principal Carryover Shortfall $ 0.00
Change in Class B Principal Carryover Shortfall from the preceding Distribution Date $ 0.00
Class B Interest Carryover Shortfall $ 0.00
Change in Class B Interest Carryover Shortfall from the preceding Distribution Date $ 0.00
Class A Certificate Factor as of the Distribution Date 0.7184899
Class A Certificate Balance as of the Distribution Date $ 64,671,713.04
Class B Certificate Factor as of the Distribution Date 0.7184899
Class B Certificate Balance as of the Distribution Date $ 4,311,447.54
Class C Certificate Balance as of the Distribution Date $ 2,874,298.35
The amount otherwise distributable to the Class B Certificateholders or the Class C
Certificateholders that is distributed to Class A Certificateholders or the Class B
Certificateholders on the Distribution Date $ 0.00
Balance of the Spread Account on the Distribution Date $ 3,939,616.77
Change in the balance of the Spread Account from the preceding Distribution
Date $ 352,227.49
Balance of the Payahead Account $ 304,121.97
Change in the balance of the Payahead Account from the preceding Distribution
Date $ 15,561.24
The Number of accounts past due 31-60, 61-90 and over 90 days or in repossession 181
The Aggregate Principal Outstanding of accounts past due 31-60, 61-90 and over 90 days or
in repossession $ 1,842,791.70
</TABLE>
