FIFTH THIRD BANK AUTO TRUST 1996-A
8-K, 1997-07-21
ASSET-BACKED SECURITIES
Previous: MELLON RESIDENTIAL FUNDING CORP, S-3/A, 1997-07-21
Next: EV INTERNATIONAL INC, S-4/A, 1997-07-21



<PAGE>




               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 17, 1997


                      THE FIFTH THIRD BANK
      (Exact name of registrant as specified in its charter)


       Ohio                      333-856           31-0854433
(State or other jurisdiction  (Commission        (IRS Employer
   of incorporation)           File Number)   Identification No.)


 38 Fountain Square Plaza, Cincinnati, Ohio              45263
 (Address of principal executive offices)              (Zip code)


Registrant's telephone number, including area code  (513)579-5300

                         Not Applicable
     (Former name or address, if changed since last report.)
<PAGE>
Item 5.  Other Events

     None


Item 7.  Financial Statements and Exhibits

     EXHIBIT NO.         DOCUMENT DESCRIPTION
        20               Monthly Servicing Report


                           SIGNATURES

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

                                   The Fifth Third Bank
                                       (Registrant)



Date:  July 17, 1997                   /s/Roger W. Dean
                                   Roger W. Dean, Controller

Fifth Third Bank Auto Receivables Trust 1996-A             EXHIBIT 20
Monthly Statement to Certificateholders
Servicer:  Fifth Third Bank
Trustee: Harris Trust and Savings Bank

Collection Period:    01-Jun-97            30-Jun-97
Distribution Date:    15-Jul-97                        Per $1,000 of
                                                         Original
                                                         Class A /
Statement for Class A and Class B                         Class B
  Certificateholders Pursuant to Section 4.7            Certificate
  of the Pooling and Servicing Agreement                  Amount

(i)  Principal Distribution
          Class A Certificate Amount  $10,612,288.42     $27.21055521
          Class B Certificate Amount     $500,055.48     $27.20946131

(ii)  Interest Distribution
          Class A Certificate Amount   $1,059,809.70      $2.71741675
          Class B Certificate Amount      $51,150.78      $2.78326151

(iii)  Servicing Fee                     $178,992.29      $0.43829374

(iv)  Class A Certificate Balance
         (after principal distributions)              $194,512,169.21
        Class A Pool Factor
         (after principal distributions)                    0.4987411
        Class B Certificate Balance
         (after principal distributions)                $9,166,233.88
        Class B Pool Factor
         (after principal distributions)                    0.4987612

(v)  Total Pool Balance
         (end of Collection Period)                   $203,678,402.96

                                      Current Period       Cumulative
vi)     Defaulted Receivables            $531,118.77    $7,947,650.17
         Liquidation Proceeds            $323,254.49    $3,442,051.15
         Aggregate Net Losses            $207,864.28    $4,505,599.02

vii)  Aggregate Principal Balance of Receivables
          repurchased by Seller or Servicer:
          Principal Portion                                     $0.00
          Interest Portion                                      $0.00

(viii)  Class A Interest Carryover Shortfall                    $0.00
          Class B Interest Carryover Shortfall                  $0.00
          Class A Principal Carryover Shortfall                 $0.00
          Class B Principal Carryover Shortfall                 $0.00

(ix)  Reserve Account Balance (after giving effect to
       payments made on the Distribution Date)          $8,147,136.12

(x)  Specified Reserve Account Balance (after giving effect
       to payments made on the Distribution Date)       $8,147,136.12



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