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) : May 17, 1999
MELLON AUTO RECEIVABLES CORPORATION, (as depositor under the Pooling and
Servicing Agreement, dated April 1, 1999, which forms Mellon Auto Grantor Trust
1999-1, which will issue Asset-Backed Certificates).
MELLON AUTO RECEIVABLES CORPORATION
(Exact name of registrant as specified in its charter)
Delaware 333-65271-01 25-1831621
(State or other (Commission File Number) (IRS Employer
jurisdiction of Identification No.)
incorporation)
One Mellon Bank Center, Room 0410
Pittsburgh, PA 15258
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code : (412) 236-6559
N/A
(Former name or former address, if changed since last report.)
Page 1 of 4
This report consists of 10
consecutively numbered pages.
<PAGE>
Item 5. Other Events.
This report and the attached exhibits are being filed pursuant to
"no-action" positions taken by the Securities and Exchange Commission with
respect to alternative means of satisfying the Registrant's reporting
obligations under the Securities Exchange Act of 1934, as amended, with respect
to the Registrant's Mellon Auto Grantor Trust 1999-1. The Trust's Certificates
were issued, and this report and exhibits are being filed, pursuant to the terms
of the Pooling and Servicing Agreement, dated as of April 1, 1999 ( the
"Agreement"), among Mellon Auto Receivables Corporation, as depositor, Mellon
Bank, as servicer and seller, Norwest Bank Minnesota, National Association, as
trustee, and The Chase Manhattan Bank, as collateral agent. On May 17, 1999 and
June 15, 1999 distributions were made to the Certificateholders. Specific
information with respect to these distributions is filed as Exhibit 99.1.and
Exhibit 99.2. No other reportable transactions or matters have occurred during
the current reporting period.
Item 7. Financial Statements and Exhibits.
(a) Not applicable
(b) Not applicable
(c) The following exhibits are filed as part of this report:
Statement to Certificateholders on May 17, 1999,
as Exhibit 99.1.
Statement to Certificateholders on June 15, 1999,
as Exhibit 99.2.
<PAGE>
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 CHASE MANHATTAN BANK,
not in its individual capacity but solely
as Collateral Agent under the Agreement
referred to herein
Date: June 23, 1999 By: /s/ Jennifer Richardson
Jennifer Richardson
Vice President
<PAGE>
INDEX TO EXHIBITS
Exhibit
Number Description of Exhibits Page
99.1 Monthly Certificateholder Statement on 5
May 17, 1999.
99.2 Monthly Certificateholder Statement on 8
June 15, 1999.
<PAGE>
Exhibit 99.1
Monthly Certificateholder Statement on May 17, 1999
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
MELLON BANK AUTO LOAN TRUST SERIES 1999-1
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 1 PAGE # 1
DETERMINATION: 05/10/99 Beginning: 04/01/99
DISTRIBUTION: 05/17/99 Ending: 04/30/99
CLASS A 5.46% ASSET BACKED CERTIFICATES
CLASS B 5.76% ASSET BACKED CERTIFICATES
- -----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING END
PRINCIPAL PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ----------------------------------------------------------------------------------------------------------------------------------
CLASS A $307,741,000.00 $307,741,000.00 $9,880,799.24 $1,400,221.55 $11,281,020.79 $297,860,200.76
CLASS B $9,517,887.13 $9,517,887.13 $305,595.72 $45,685.86 $351,281.58 $9,212,291.41
- ----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $317,258,887.13 $317,258,887.13 $10,186,394.96 $1,445,907.41 $11,632,302.37 $307,072,492.17
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- -----------------------------------------------------------------------------------------
PRINCIPAL INTEREST END PRINCIPAL
DISTRIBUTION DISTRIBUTION BALANCE
- -----------------------------------------------------------------------------------------
CLASS A 32.107516517 4.550000000 967.892483483
CLASS B 32.107516557 4.800000000 967.892483443
- -----------------------------------------------------------------------------------------
CERTIFICATE TOTALS 32.107516517 4.550000000 967.892483483
- -----------------------------------------------------------------------------------------
If there are any questions or problems with this statement, please contact
the Administrator listed below:
---------------------------------------
JENNIFER RICHARDSON
THE CHASE MANHATTAN BANK - STRUCTURED FINANCE SERVICES
450 WEST 33RD STREET, 14TH FLOOR
NEW YORK, NEW YORK 10001
</TABLE>
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
MELLON BANK AUTO LOAN TRUST SERIES 1999-1
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 1 PAGE # 2
DETERMINATION: 05/10/99 Beginning: 04/01/99
DISTRIBUTION: 05/17/99 Ending: 04/30/99
Per $1000
---------
I. Servicing Fee $132,191.20 0.42955343
II. Pool Balance at the end of the Collection Period $307,072,492.17
III. Repurchase Amounts for Repurchased Receivable
By Seller $ -
By Servicer $ -
TOTAL $ -
IV. Realized Net Losses for Collection Period $ -
V. Reservce Account Balance after Disbursement $5,596,073.82
VI. Specified Reserve Account Balance $9,212,174.77
VII. Total Distribution Amount
Servicing Fee $132,191.20
Certificateholders' Distribution Amount $11,632,302.37
Deposit to Reserve Account $837,190.51
VIII. Certificateholders' Distributable Amount
- -----------------------------------------------------------------------------------------------------------------------------------
Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- -----------------------------------------------------------------------------------------------------------------------------------
CLAS $9,880,799.24 $1,400,221.55 $11,281,020.79 32.10751652 4.55 36.65751652
CLAS $305,595.72 $45,685.86 $351,281.58 32.10751656 4.80 36.90751656
- -----------------------------------------------------------------------------------------------------------------------------------
Total $10,186,394.96 $1,445,907.41 $11,632,302.37 64.21503307 9.35 73.56503307
- -----------------------------------------------------------------------------------------------------------------------------------
IX. Reserve Fund Transfer Amount $837,190.51
X. Advance Summary for Collection Period
A. Unreimbursed Advances for the Period $363,242.41
B. Unreimbursed Advances for the Previous Period $ -
C. Change from the Previous Period $363,242.41
D. Reimbursed Advance from the Collection $ -
E. Reimbursed Advance from Liquidation Proceeds $ -
F. Reimbursed Advance from Reserve Account Withdrawals $ -
</TABLE>
<PAGE>
Exhibit 99.2
Monthly Certificateholder Statement on June 15, 1999
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
MELLON BANK AUTO LOAN TRUST SERIES 1999-1
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 2 PAGE # 1
DETERMINATION: 06/09/99 Beginning: 05/01/99
DISTRIBUTION: 06/15/99 Ending: 05/31/99
CLASS A 5.46% ASSET BACKED CERTIFICATES
CLASS B 5.76% ASSET BACKED CERTIFICATES
- -----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING END
PRINCIPAL PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ----------------------------------------------------------------------------------------------------------------------------------
CLASS A $307,741,000.00 $297,860,200.76 $8,726,599.65 $1,355,263.91 $10,081,863.56 $289,133,601.11
CLASS B $9,517,887.13 $9,212,291.41 $269,898.36 $44,219.00 $314,117.36 $8,942,393.05
- ----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $317,258,887.13 $307,072,492.17 $8,996,498.01 $1,399,482.91 $10,395,980.92 $298,075,994.16
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- -----------------------------------------------------------------------------------------
PRINCIPAL INTEREST END PRINCIPAL
DISTRIBUTION DISTRIBUTION BALANCE
- -----------------------------------------------------------------------------------------
CLASS A 28.356961377 4.403910800 939.535522108
CLASS B 28.356961412 4.645883920 939.535521885
- -----------------------------------------------------------------------------------------
CERTIFICATE TOTALS 28.356961378 4.411170085 939.535522101
- -----------------------------------------------------------------------------------------
If there are any questions or problems with this statement, please contact
the Administrator listed below:
---------------------------------------
JENNIFER RICHARDSON
THE CHASE MANHATTAN BANK - STRUCTURED FINANCE SERVICES
450 WEST 33RD STREET, 14TH FLOOR
NEW YORK, NEW YORK 10001
</TABLE>
<PAGE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
MELLON BANK AUTO LOAN TRUST SERIES 1999-1
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 2 PAGE # 2
DETERMINATION: 06/09/99 Beginning: 05/01/99
DISTRIBUTION: 06/15/99 Ending: 05/31/99
Per $1000
---------
I. Servicing Fee $127,946.87 0.41576154
II. Pool Balance at the end of the Collection Period $298,075,994.16
III. Repurchase Amounts for Repurchased Receivable
By Seller $ -
By Servicer $ -
TOTAL $ -
IV. Realized Net Losses for Collection Period $ -
V. Reservce Account Balance after Disbursement $6,345,320.79
VI. Specified Reserve Account Balance $8,942,279.82
VII. Total Distribution Amount
Servicing Fee $127,946.87
Certificateholders' Distribution Amount $10,395,980.92
Deposit to Reserve Account $736,001.62
VIII. Certificateholders' Distributable Amount
- -----------------------------------------------------------------------------------------------------------------------------------
Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- -----------------------------------------------------------------------------------------------------------------------------------
CLASS A $8,726,599.65 $1,355,263.91 $10,081,863.56 28.35696138 4.40 32.76087218
CLASS B $269,898.36 $44,219.00 $314,117.36 28.35696141 4.65 33.00284533
- -----------------------------------------------------------------------------------------------------------------------------------
Total $8,996,498.01 $1,399,482.91 $10,395,980.92 28.35696138 4.41 32.76813146
- -----------------------------------------------------------------------------------------------------------------------------------
IX. Reserve Fund Transfer Amount $736,001.62
X. Advance Summary for Collection Period
A. Unreimbursed Advances for the Period $395,605.57
B. Unreimbursed Advances for the Previous Period $363,242.41
C. Change from the Previous Period $32,363.16
D. Reimbursed Advance from the Collection $87,960.21
E. Reimbursed Advance from Liquidation Proceeds $ -
F. Reimbursed Advance from Reserve Account Withdrawals $ -
</TABLE>
