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) : December 15, 2000
MELLON AUTO RECEIVABLES CORPORATION, (as depositor under the Pooling and
Servicing Agreement, dated March 1, 2000, which forms Mellon Auto Grantor Trust
2000-1, which will issue Asset-Backed Certificates).
MELLON AUTO RECEIVABLES CORPORATION
(Exact name of registrant as specified in its charter)
Delaware 333-65271-02 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 7
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 2000-1. 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 March 1, 2000 ( 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 December 15, 2000
distribution was made to the Certificateholders. Specific information with
respect to these distributions is filed as Exhibit 99.1. 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 December 15, 2000,
as Exhibit 99.1.
<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: December 18, 2000 By: /s/ Jennifer Richardson
Jennifer Richardson
Assistant Vice President
<PAGE>
INDEX TO EXHIBITS
Exhibit
Number Description of Exhibits Page
99.1 Monthly Certificateholder Statement on 5
December 15, 2000.
<PAGE>
Exhibit 99.1
Monthly Certificateholder Statement on December 15, 2000
<PAGE>
<TABLE>
-----------------------------------------------------------------------------------------------------------------------------------
MELLON BANK AUTO LOAN TRUST SERIES 2000-1
STATEMENT TO CERTIFICATEHOLDERS
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 9 PAGE # 1
DETERMINATION: 12/08/00 Beginning: 11/01/00
DISTRIBUTION: 12/15/00 Ending: 11/30/00
CLASS A 7.18% ASSET BACKED CERTIFICATES
CLASS B 7.43% ASSET BACKED CERTIFICATES
-----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING END
PRINCIPAL PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
----------------------------------------------------------------------------------------------------------------------------------
CLASS A $340,723,000.00 $270,966,024.25 $8,078,102.09 $1,621,280.05 $9,699,382.14 $262,887,922.16
CLASS B $10,538,292.00 $8,380,763.98 $249,849.30 $51,890.90 $301,740.20 $8,130,914.68
----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $351,261,292.00 $279,346,788.23 $8,327,951.39 $1,673,170.95 $10,001,122.34 $271,018,836.84
----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
-----------------------------------------------------------------------------------------
PRINCIPAL INTEREST END PRINCIPAL
DISTRIBUTION DISTRIBUTION BALANCE
-----------------------------------------------------------------------------------------
CLASS A 23.708707924 4.758352239 771.559073382
CLASS B 23.708709153 4.924033230 771.559060994
-----------------------------------------------------------------------------------------
CERTIFICATE TOTALS 23.708707961 4.763322883 771.559073011
-----------------------------------------------------------------------------------------
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 2000-1
STATEMENT TO CERTIFICATEHOLDERS
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
PERIOD: 9 PAGE # 2
DETERMINATION: 12/08/00 Beginning: 11/01/00
DISTRIBUTION: 12/15/00 Ending: 11/30/00
Per $1000
---------
I. Servicing Fee $116,394.50 0.33136158
II. Pool Balance at the end of the Collection Period $271,018,836.84
III. Repurchase Amounts for Repurchased Receivable
By Seller $ -
By Servicer $ -
TOTAL $ -
IV. Realized Net Losses for Collection Period $242,567.74
V. Reservce Account Balance after Disbursement $12,355,783.60
VI. Specified Reserve Account Balance $12,873,394.75
VII. Total Distribution Amount
Servicing Fee $116,394.50
Certificateholders' Distribution Amount $10,001,122.34
Deposit to Reserve Account $152,476.11
VIII. Certificateholders' Distributable Amount
-----------------------------------------------------------------------------------------------------------------------------------
Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
-----------------------------------------------------------------------------------------------------------------------------------
CLASS A $8,078,102.09 $1,621,280.05 $9,699,382.14 23.70870792 4.758352239 28.46706016
CLASS B $249,849.30 $51,890.90 $301,740.20 23.70870915 4.92403323 28.63274238
-----------------------------------------------------------------------------------------------------------------------------------
Total $8,327,951.39 $1,673,170.95 $10,001,122.34 23.70870796 4.763322883 28.47203084
-----------------------------------------------------------------------------------------------------------------------------------
IX. Reserve Fund Transfer Amount $152,476.11
X. Advance Summary for Collection Period
A. Unreimbursed Advances for the Period $291,379.66
B. Unreimbursed Advances for the Previous Period $344,316.69
C. Change from the Previous Period $(52,937.03)
D. Reimbursed Advance from the Collection $137,971.70
E. Reimbursed Advance from Liquidation Proceeds $ -
F. Reimbursed Advance from Reserve Account Withdrawals $ -
G. Actuarial Advances (P&I) for the Period $74,747.63
H. Actuarial Advances (P&I) fro the Previous Period $91,265.11
I. Change from Pervious Period $(16,517.48)
XI. Actuarial Payahead Summary for the Collection Period
A. Payaheads for the Period $350,478.28
B. Payaheads for the Previous Period $426,231.97
C. Change from Previous Period $(75,753.69)
</TABLE>
