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 September 30, 1995

                                     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, 33-54673 and 33-61033

              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 1994-1, Floating Rate Auto Loan Asset Backed Certificates             
Series 1995-1, 6.50% 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>
<PAGE 2>
                                  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 seller. 

In 1992, the Company, registered with the Securities Exchange Commission
(the "Commission") under the Securities Act of 1933, as amended, (the "Act")
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, and 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.  In 1994, the Company registered with the
Commission under the Act and sold to the general public the Floating Rate
Auto Loan Asset Backed Certificates (the "1994-1 Certificates") in the
initial principal amount of $1,000,000,000.  In 1995, the Company registered
with the Commission under the Act and sold to the general public the 
Series 1995-1, 6.50% Auto Loan Asset Backed Certificates (the "Series 1995-1
Certificates") in the initial principal amount of $1,000,000,000.  The Series 
1992-1 Certificates, Series 1992-2 Certificates, Series 1994-1 Certificates 
and the 1995-1 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"), the Series 1994-1 Supplement dated as of June 30, 1994 to 
the Pooling and Servicing Agreement (the "1994-1 Supplement") and the 
Series 1995-1 Supplement dated as of August 1, 1995 (the "1995-1 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 1994-1 Supplement, the 1995-1 Supplement and the prospectuses 
(Exhibits 19.14, 19.15, 19.16 and 19.17) relating to the Series 
1992-1 Certificates, the Series 1992-2 Certificates, the 1994-1 

<PAGE>
<PAGE 3>
Certificates and the 1995-1 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 1995, see the Current 
Reports on Form 8-K incorporated by reference herein (Exhibits 19.1 
through 19.9).  For additional information, regarding the
Certificates, see Exhibit 99.

ITEM 3.  LEGAL PROCEEDINGS
Nothing to report.

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 63 Series 1992-1 Certificateholders, 72 Series 1992-2
Certificateholders, 29 Series 1994-1 Certificateholders and 
81 Series 1995-1 Certificateholders at October 31, 1995.  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  $ 86,790        8.7%
6 7/8% Auto Loan  Corporate Securities  
Asset Backed        Services
Certificates      16 Wall St., Level D
                  New York, NY 10005

Series 1992-1,    The Chase Manhattan    $115,985       11.6%
6 7/8% Auto Loan    Bank
Asset Backed      1 Chase Manhattan Plaza
Certificates      3B Proxy Dept
                  New York, NY  10081


<PAGE>
<PAGE 4>
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,    Chemical Bank/MHT      $ 88,080         8.8%
6 7/8% Auto Loan  4 New York Plaza
Asset Backed      4th Floor
Certificates      Autosettle Department
                  New York, NY  10004  

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.         $ 68,460         6.8%
6 7/8% Auto Loan  111 Wall Street
Asset Backed      20th Floor, Zone 9
Certificates      New York, NY 10043

Series 1992-1     SSB-Custodian          $107,195        10.7%
6 7/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717
                                   
Series 1992-1,    Shawmut Bank           $ 99,525         9.9%
6 7/8% Auto Loan  Connecticut, N.A./
Asset Backed        Investment Dealer    
Certificates      777 Main Street, MSN 371
                  Hartford, CT 06115

Series 1992-2,    Bankers Trust Company  $ 99,820        14.3%
7 3/8% Auto Loan  Corporate Securities
Asset Backed        Services
Certificates      16 Wall St., Level D
                  New York, NY  10005

Series 1992-2,    The Chase Manhattan    $ 68,190         9.7%
7 3/8% Auto Loan  Bank N.A.
Asset Backed      1 Chase Manhattan Plaza
Certificates      3B - Proxy Dept.
                  New York, NY  10081 

Series 1992-2,    Continental Bank       $ 78,340        11.2%
7 3/8% Auto Loan  National Association 
Asset Backed       - Trust
Certificates      c/o ADP Proxy Services
                  51 Mercedes Way
                  Edgewood, NJ 11717
                               <PAGE>
<PAGE 5>
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     Bank of New York       $ 62,810          9.0%
7 3/8% Auto Loan  925 Patterson Plank Rd.
Asset Backed      Secaucus, NJ 07094
Certificates      
 
Series 1992-2     SSB - Custodian        $ 61,315          8.8%
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.        $ 51,800          7.4%
5 5/8% Auto Loan  111 Wall Street
Asset Backed      20th Floor, Zone 9
Certificates      New York, NY  10043

Series 1994-1,    Chase Manhattan        $ 64,200          6.4%
Floating Rate     Bank, N.A.
Auto Loan         1 Chase Manhattan Plaza
Asset Backed      3B Proxy Dept.
Certificates      New York, NY 10081

Series 1994-1,    Citibank, N.A.         $ 67,800          6.8%
Floating Rate     111 Wall Street
Auto Loan         20th Floor, Zone 9
Asset Backed      New York, NY  10043  
Certificates      

Series 1994-1,    Mellon Bank            $ 82,250          8.2%
Floating Rate     c/o ADP Proxy Services 
Auto Loan         51 Mercedes Way
Asset Backed      Edgewood, NY 11717  
Certificates      

Series 1994-1,    Morgan Guaranty Trust  $280,700         28.1%
Floating Rate      Company of New York 
Auto Loan         37 Wall Street, 16th FL
Asset Backed      New York, NY 10260  
Certificates      

                           <PAGE>
<PAGE 6>
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 1994-1,    PNC National           $255,100         25.5%
Floating Rate      Association 
Auto Loan         c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717

Series 1994-1,    SSB - Custodian        $ 81,200          8.1%
5 5/8% Auto Loan  c/o ADP Proxy Services
Asset Backed      51 Mercedes Way
Certificates      Edgewood, NY 11717

Series 1995-1     Bank of New York       $ 96,560          9.7%
6.50% Auto Loan   925 Patterson Plank Rd.
Asset Backed      Secaucus, NJ 07094
Certificates

Series 1995-1     Bankers Trust Company  $ 60,530          6.0%
6.50% Auto Loan   Corporate Securities
Asset Backed       Services
Certificates      16 Wall Street 
                  Level D
                  New York, NY 10005

Series 1995-1     Boston Safe Deposit &  $ 70,375          7.0%
6.50% Auto Loan    Trust Co.
Asset Backed      c/o ADP Proxy Services
Certificates      Edgewood, NY 11717

Series 1995-1     Chase Manhattan Bank,  $ 84,470          8.4%
6.50% Auto Loan    N,/a, (The)
Asset Backed      1 Chase Manhattan Plaza
Certificates      3B - Proxy Dept.
                  New York, NY 10081

Series 1995-1     Morgan Guarantee Trust $ 52,800          5.3%
6.50% Auto Loan   37 Wall St., 16th Floor
Asset Backed      New York, NY 10260
Certificates

Series 1995-1     SSB-Custodian          $173,055         17.3%
6.50% Auto Loan   c/o ADP Proxy 
Asset Backed       Services
Certificates      51  Mercedes Way
                  Edgewood, NY 11717


* As of October 31, 1995

                     

<PAGE>
<PAGE 7>
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.
                                                                   <PAGE>
<PAGE 8>
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   Form of Series 1994-1       Filed as Exhibit 4.2 to 
              Supplement to the Pooling   Registration Statement No. 
              and Servicing Agreement     33-54673 on Form S-3 and
              referred to in Exhibit 4-A  incorporated herein by
              above among Ford Credit     reference.
              Auto Receivables Corporation,
              as seller, Ford Motor Credit
              Company, as servicer, and 
              Chemical Bank, as trustee.

Exhibit 4.5   For of Series 1995-1        Filed as Exhibit 4.2 to
              Supplement to the Pooling   Registration Statement No.
              and Servicing Agreement     33-61033 on Form S-3 and
              referred to in Exhibit 4-A  incorporated herein by
              above among Ford Credit     reference.
              Auto 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, 1995.      Master Trust Current
                                           Report on Form 8-K
                                           dated February 28, 1995
                                           and incorporated      
                                           herein by reference.
                                                                             
                                    
<PAGE>
<PAGE 9>
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, 1995.           Master Trust Current
                                           Report on Form 8-K
                                           dated March 5, 1995
                                           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, 1995.              Master Trust Current
                                           Report on Form 8-K
                                           dated April 4, 1995
                                           and incorporated      
                                           herein
                                           by reference.

Exhibit 19.4  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              April 30, 1995.              Master Trust Current
                                           Report on Form 8-K
                                           dated May 9, 1995
                                           and incorporated      
                                           herein
                                           by reference.

Exhibit 19.5  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              May 31, 1995.                Master Trust Current
                                           Report on Form 8-K
                                           dated June 2, 1995
                                           and incorporated      
                                           herein
                                           by reference.

Exhibit 19.6  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              June 30, 1995.               Master Trust Current
                                           Report on Form 8-K
                                           dated July 18, 1995
                                           and incorporated      
                                           herein
                                           by reference.


                                 <PAGE>
<PAGE 10>
ITEM 14.      (Continued)

Designation   Description                  Method of Filing
-----------   -----------                  -----------------
Exhibit 19.7  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              July 31, 1995.               Master Trust Current
                                           Report on Form 8-K
                                           dated August 9, 1995
                                           and incorporated
                                           herein by
                                           reference.
Exhibit 19.8  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              August 31, 1995.             Master Trust Current
                                           Report on Form 8-K
                                           dated September 14, 1995
                                           and incorporated
                                           herein by
                                           reference.

Exhibit 19.9  Distribution Date Statement  Filed as Exhibit 19 to
              for Collection Period ended  Ford Credit Auto Loan
              September 30, 1995.          Master Trust Current
                                           Report on Form 8-K
                                           dated October 16, 1995
                                           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 July        Filed with the Commission
              26, 1994 relating to         pursuant to Rule 424(b)(1) on 
              Series 1994-1                July 27, 1994 and     
              Certificates                 incorporated herein by
                                           reference.     

Exhibit 19.17 Prospectus dated August      Filed with the Commission
              1, 1995 relating to          pursuant to Rule 424(b)(1) on 
              Series 1995-1                August 3, 1995 and     
              Certificates                 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, the Series 
              1994-1 Certificates and
              the Series 1995-1
              Certificates.
                                           
                                          
                                   <PAGE>
<PAGE 11>                                  
    (b) Reports on Form 8-K                  

Date of Report                             Item

July 18 1995                     Item 5 - Other Events
August 9, 1995                   Item 5 - Other Events
September 14, 1995               Item 5 - Other Events
October 16, 1995                 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)
                                                                 

    
November 14, 1995                    By:/s/ Richard P. Conrad
                                    ------------------------
                                    Richard P. Conrad
                                    (Assistant Secretary of Ford
                                    Credit Auto Receivables
                                    Corporation, originator of
                                    Trust)

                           
                                  -11-
<PAGE>
<PAGE 12>                       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         Form of Series 1994-1             *
                    Supplement to the Pooling    
                    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.



                                 <PAGE>
<PAGE 13>
Exhibit 4.4         Form of Series 1995-1             *
                    Supplement to the Pooling    
                    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 19.1        Distribution Date Statement       *   
                    for Collection Period             
                    ended January 31, 1995.            
                                                      
Exhibit 19.2        Distribution Date Statement       *    
                    for Collection Period             
                    ended February 28, 1995.           
                                                      
Exhibit 19.3        Distribution Date Statement       *    
                    for Collection Period             
                    ended March 31, 1995.                        

Exhibit 19.4        Distribution Date Statement       *   
                    for Collection Period             
                    ended April 30, 1995.            
                                                      
Exhibit 19.5        Distribution Date Statement       *    
                    for Collection Period             
                    ended May 31, 1995.           
                                                      
Exhibit 19.6        Distribution Date Statement       *    
                    for Collection Period             
                    ended June 30, 1995.                        

Exhibit 19.7        Distribution Date Statement       *
                    for Collection Period
                    ended July 31, 1995.

Exhibit 19.8        Distribution Date Statement       *
                    for Collection Period
                    ended August 31, 1995.

Exhibit 19.9        Distribution Date Statement       *
                    for Collection Period
                    ended September 30, 1995.

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.

                             <PAGE>
<PAGE 14>
Exhibit 19.16       Prospectus dated July 26,         *
                    1994 relating to Series 1992-3
                    Certificates.

Exhibit 19.17       Prospectus dated August 1,        *
                    1995 relating to Series 1995-1
                    Certificates.

Exhibit 99          Selected Information relating   
                    to the Series 1992-1
                    Certificates, the Series 1992-2 
                    Certificates, the Series 
                    1994-1 Certificates and the Series
                    1995-1 Certificates.
                                                                
__________________
* Previously Filed