|
|
|
|
|
|
|
|
|
|
|
|
|
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
Banc One Auto Grantor Trust 1996 - B
(Issuer with report to the Certificates)
Banc One ABS Corporation
(Exact name of registrant as specified in its charter)
Ohio
(State or other jurisdiction of organization)
333-3457 31-1467431
(Commission File Number) (IRS Employer Identification Number)
c/o Bank One, Arizona, N.A., as Servicer, 201 North Central Avenue,
Attn: Tom Lewis, Phoenix, Arizona 85004
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code:
(602) 221-3704
<PAGE>
Item 5. Other Events
On July 15, 1996, the Banc One Auto Grantor Trust 1996-B (the "Trust") made a
regular monthly distribution of principal and/or interest to holders of the
Trust's Class A 6.55% Asset Backed Certificates and Class B 6.70% Asset Backed
Certificates. Exhibit 99.1 of this Form 8-K, the Monthly Statement and certain
additional information, was distributed to the Certificateholders of record.
This report on Form 8-K is being filed in accordance with a no-action letter
dated August 16, 1995 issued by the staff of the Division of Corporation Finance
of the Securities and Exchange Commission to Bank One, Texas, N.A., as
originator and servicer of Bank One Auto Trust 1995-A. Consistent with such
no-action letter, the Trust is hereby filing the Monthly Statement and certain
additional information reflecting the Trust's activities for the Interest Period
from June 1, 1996 through June 30, 1996 and for the Collection Period from June
1, 1996 through June 30, 1996.
Item 7. Exhibits
See page 4 for Exhibit Index
<PAGE>
EXHIBIT INDEX
Exhibit Description Page
99.1 Monthly Statements and Additional Information........... 5-13
<PAGE>
SIGNATURE
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.
BANC ONE AUTO GRANTOR TRUST 1996-B
By: Bank One, Arizona, N.A., as Servicer
on behalf of the Trust
Date: July 9, 1996 By: s\Tom Lewis
------------------------------------
Name: Tom Lewis
Title: Vice President
Servicer's Certificate
(Pursuant to Section 3.9
of the Pooling and Servicing
Agreement, dated June 1, 1996)
Banc One Auto Trust 1996-B
Interest Period June 17, 1996 through July 14, 1996
Collection Period June 1, 1996 through June 30, 1996
The undesigned officer of Bank One, Arizona, N.A., pursuant to the Pooling and
Servicing Agreement, as Servicer, does hereby certify to the best of his
knowledge and belief that the attached information is true and correct.
Signed by: s\Tom Lewis Attested: s\Heather Smith
Tom Lewis Accounting Specialist
Vice President Bank One, Arizona,
Bank One, Arizona, N.A. N.A.
<PAGE>
<TABLE>
<CAPTION>
Banc One Auto Grantor Trust 1996-B
Determination Date Statement
Collection Period June 1, 1996 through June 30, 1996
Distribution Date July 15, 1996
A. ORIGINAL DEAL PARAMETER INPUTS
<S> <C>
(A) Total Receivable Balance $305,686,731.53
(B) Total Certificate Balance $305,686,731.53
(C) Class A Certificates
(i) Class A Percentage 96.00%
(ii) Original Class A Principal Balance $293,459,000.00
(iii) Class A Pass-Through Rate 6.55%
(D) Class B Certificates
(i) Class B Percentage 4.00%
(ii) Original Class B Principal Balance $12,227,731.53
(iii) Class B Pass-Through Rate 6.70%
(E) Servicing Fee Rate (per annum) 1.00%
(F) Weighted Average Coupon (WAC) 12.15%
(G) Weighted Average Original Maturity (WAOM) 60.12 months
(H) Weighted Average Remaining Maturity (WAM) 45.97 months
(I) Number of Receivables 31,595
(J) Reserve Fund
(i) Reserve Fund Initial Deposit Percentage
(of initial Certificate Balance) 1.50%
(ii) Reserve Fund Initial Deposit $4,585,300.97
(iii) Specified Reserve Balance:
(a) On any Distribution Date: The greater of J(iii)(b or c)
if 1.75% charge-off and delinquency triggers not hit -
otherwise J(iii)(d)
(b) Percent of Initial Certificate Balance 1.00%
(c) Percent of Remaining Certificate Balance 3.25%
(d) Trigger Percent of Remaining Certificate Balance 8.00%
<PAGE>
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Receivable Balance $305,686,731.53
(B) Total Certificate Balance $305,686,731.53
(C) Total Certificate Pool Factor 1.0000000
(D) Class A Certificates
(i) Class A Certificate Balance $293,459,000.00
(ii) Class A Certificate Pool Factor 1.0000000
(E) Class B Certificates
(i) Class B Certificate Balance $12,227,731.53
(ii) Class B Certificate Pool Factor 1.0000000
(F) Reserve Fund Balance 4,585,300.97
(G) Cumulative Net Losses for All Prior Periods 0.00
(H) Charge-off Rate for Second Preceding Period 0.00%
(I) Charge-off Rate for Preceding Period 0.00%
(J) Delinquency Percentage for Second Preceding Period 0.00%
(K) Delinquency Percentage for Preceding Period 0.00%
(L) Weighted Average Coupon (WAC) 12.150%
(M) Weighted Average Remaining Maturity (WAM) 45.97 months
(N) Number of Receivables 31,595
C. INPUTS FROM THE MAINFRAME
(A) Simple Interest Receivables Principal
(i) Principal Collections 13,442,437.01
(ii) Prepayments in Full 0.00
(iii) Repurchased Loan Proceeds Related to Principal 221,153.25
(iv) Other Refunds Related to Principal 0.00
(B) Simple Interest Receivables Interest
(i) Interest Collections 2,941,654.55
(ii) Repurchased Loan Proceeds Related to Interest 0.00
(C) Weighted Average Coupon (WAC) 12.14%
(D) Weighted Average Remaining Maturity (WAM) 45.25 months
(E) Remaining Number of Receivables 30,691
(F) Delinquent Receivables Dollar Amount # Units
-------------- --------
(i) 30-59 Days Delinquent 2,427,078 0.83% 247
(ii) 60-89 Days Delinquent 432,653 0.14% 41
(iii) 90 Days or More Delinquent 65,224 0.02% 5
D. INPUTS DERIVED FROM OTHER SOURCES
(A) Reserve Fund Investment Income 0.00
(B) Collection Account Investment Income 0.00
(C) Realized Losses for Collection Period:
(i) Charge-offs for current Collection Period - Principal 315,237.74
(ii) Realized Losses for Collection Period (B)(i)-(C)(i) 273,160.24
(D) Net Loss and Liquidated Receivables Information
(i) Liquidation Proceeds Related to Principal 42,077.50
(ii) Liquidation Proceeds Related to Interest 0.00
(iii) Recoveries from Prior Month Charge Offs 0.00
<PAGE>
E. COLLECTIONS
Interest Collections:
(A) Interest Payments Received 2,941,654.55
(B) Liquidation Proceeds Related to Interest 0.00
(C) Repurchased Loan Proceeds 0.00
(D) Recoveries from Prior Month Charge Offs 0.00
------------------------------
(E) Interest Collections 2,941,654.55
Principal Collections:
(F) Principal Payments Received $13,442,437.01
(G) Liquidation Proceeds Related to Principal 42,077.50
(H) Repurchased Loan Proceeds 221,153.25
------------------------------
(I) Principal Collections 13,705,667.76
(J) Total Collections $16,647,322.31
F. DISTRIBUTABLE AMOUNTS
(A) Servicing Fee :
(i) Servicing Fee $254,738.94
(ii) Prior Collection Period unpaid Servicing Fees 0.00
------------------------------
(iii) Total Servicing Fee $254,738.94
Interest:
(B) Class A Certificates
(i) Class A Monthly Interest $961,078.23
(ii) Class A prior period Interest Carryover Shortfall 0.00
------------------------------
(iii) Class A Interest Distribution $961,078.23
(C) Class B Certificates
(i) Class B Monthly Interest $40,962.90
(ii) Class B prior period Interest Carryover Shortfall 0.00
------------------------------
(iii) Class B Interest Distribution $40,962.90
(D) Total Certificate Interest Distribution $1,002,041.13
(E) Total Certificate Interest Distribution plus Total Servicing Fee $1,256,780.07
F. DISTRIBUTABLE AMOUNTS
Principal:
(F) Principal Collections $13,705,667.76
(G) Realized Losses 273,160.24
------------------------------
(H) Total Monthly Principal $13,978,828.00
(I) Class A Certificates
(i) Class A Monthly Principal 13,419,662.89
(ii) Class A prior period Principal Carryover Shortfall 0.00
------------------------------
(iii) Class A Principal Distribution 13,419,662.89
(J) Class B Certificates
(i) Class B Monthly Principal 559,165.11
(ii) Class B prior period Principal Carryover Shortfall 0.00
------------------------------
(iii) Class B Principal Distribution 559,165.11
(K) Total Principal Distribution 13,978,828.00
(L) Total Interest and Principal Distribution Amounts 15,235,608.07
plus Servicing Fee
<PAGE>
G. DISTRIBUTIONS
(A) Total Interest Collections available to be distributed 2,941,654.55
(B) Class B Percentage of Principal Collections 548,238.47
(C) Servicing Fee :
(i) Total Servicing Fee 254,738.94
(ii) Servicing Fee paid 254,738.94
------------------------------
(iii) Unpaid Servicing Fee 0.00
(D) Total Interest Collections available to be distributed after
Servicing Fee paid
2,686,915.61
Interest:
(E) Class A Certificates
(i) Class A Interest Distribution 961,078.23
(ii) Class A Interest Distribution paid from Interest Collections
after Servicing Fee 961,078.23
(iii) Total Interest Collections available after Class A Interest
Distribution paid 1,725,837.38
(iv) Class A Interest Distribution remaining to be paid 0.00
(v) Class A Interest Distribution paid from Class B Percentage of
Principal Collections 0.00
(vi) Class A Interest Distribution remaining to be paid 0.00
(vii) Class A Interest Distribution paid from Reserve Fund 0.00
(viii) Class A Interest Carryover Shortfall 0.00
(ix) Class A Interest Distribution paid 961,078.23
(F) Class B Certificates
(i) Class B Interest Distribution 40,962.90
(ii) Class B Interest Distribution paid from Interest Collections
after Class A Interest Distribution 40,962.90
(iii) Total Interest Collections available after Class B Interest
Distribution paid 1,684,874.48
(iv) Class B Interest Distribution remaining to be paid 0.00
(v) Class B Interest Distribution paid from Reserve Fund 0.00
(vi) Class B Interest Carryover Shortfall 0.00
(vii) Class B Interest Distribution paid 40,962.90
(G) Total Interest Paid 1,002,041.13
(H) Total Interest and Servicing Fee Paid 1,256,780.07
(I) Total Interest Collections available after Servicing Fee and
Class A and Class B Interest Distribution paid 1,684,874.48
Total Collections available to be distributed:
(J) Total Principal Collections 13,705,667.76
(K) Excess Interest 1,684,874.48
(L) Less: Class B Percentage of Principal Collections used to pay
Class A Interest Distribution 0.00
(M) Total Collections available to be distributed as principal 15,390,542.24
Principal:
(N) Class A Certificates
(i) Class A Principal Distribution 13,419,662.89
(ii) Class A Principal Distribution paid from total Collections
available to be distributed 13,419,662.89
(iii) Total Collections available after Class A Principal Distribution paid 1,970,879.35
(iv) Class A Principal Distribution remaining to be paid 0.00
(v) Class A Principal Distribution paid from Reserve Fund 0.00
(vi) Class A Principal Carryover Shortfall 0.00
(vii) Total Class A Principal Distribution paid 13,419,662.89
(O) Class B Certificates
(i) Class B Principal Distribution 559,165.11
(ii) Class B Principal Distribution paid from total Collections available
to be distributed 559,165.11
(iii) Total Collections available after Class B Principal Distribution paid 1,411,714.24
(iv) Class B Principal Distribution remaining to be paid 0.00
(v) Class B Principal Distribution paid from Reserve Fund 0.00
(vi) Class B Principal Carryover Shortfall 0.00
(vii) Total Class B Principal Distribution paid 559,165.11
(P) Total Excess Cash to the Reserve Fund 1,411,714.24
<PAGE>
H. POOL BALANCE AND PORTFOLIO INFORMATION
Beginning End
of Period of Period
--------------- ---------------
(A) Balances and Pool Factors
(i) Aggregate Balance of Certificates $305,686,731.53 $291,707,903.53
(ii) Aggregate Certificate Pool Factor 1.0000000 0.9542707
(iii) Class A Principal Balance 293,459,000.00 280,039,337.11
(iv) Class A Pool Factor 1.0000000 0.9542707
(v) Class B Principal Balance 12,227,731.53 11,668,566.42
(vi) Class B Pool Factor 1.0000000 0.9542707
(B) Pool Information
(i) Weighted Average Coupon (WAC) 12.15% 12.14%
(ii) Weighted Average Remaining Maturity (WAM) 45.97 months 45.25 months
(iii) Remaining Number of Receivables 31,595 30,691
(iv) Pool Balance $305,686,731.53 $291,707,903.53
I. RECONCILIATION OF RESERVE ACCOUNT
(A) Beginning Reserve Account Balance 4,585,300.97
(B) Less: Draw to pay Class A Interest Distribution 0.00
(C) Reserve Account Balance after draw 4,585,300.97
(D) Less: Draw to pay Class B Interest Distribution 0.00
(E) Reserve Account Balance after draw 4,585,300.97
(F) Less: Draw to pay Class A Principal Distribution 0.00
(G) Reserve Account Balance after draw 4,585,300.97
(H) Less: Draw to pay Class B Principal Distribution 0.00
(I) Reserve Account Balance after draw 4,585,300.97
(J) Total excess Collections deposited in the Reserve Fund 1,411,714.24
------------------------------
(K) Reserve Fund Balance 5,997,015.21
(L) Specified Reserve Account Balance 9,480,506.86
(M) Reserve Account Release to Seller 0.00
------------------------------
(N) Ending Reserve Account Balance 5,997,015.21
==============================
J. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Liquidated Contracts
(i) Liquidation Proceeds Related to Principal $42,077.50
(ii) Liquidation Proceeds Related to Interest 0.00
(iii) Recoveries on Previously Liquidated Contracts 0.00
(B) Realized Losses for Collection Period 273,160.24
(C) Charge-off Rate for Collection Period (annualized) 1.10%
(D) Cumulative Net Losses for all Periods 273,160.24
(E) Delinquent Receivables
Dollar Amount # Units
(i) 30-59 Days Delinquent 2,427,078 0.83% 247
(ii) 60-89 Days Delinquent 432,653 0.14% 41
(iii) 90 Days or More Delinquent 65,224 0.02% 5
<PAGE>
K. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE
(A) Charge-off Rate
(i) Second Preceding Collection Period 0.00%
(ii) Preceding Collection Period 0.00%
(iii) Current Collection Period 1.10%
(iv) Three Month Average (Avg(i,ii,iii)) 1.10%
(B) Delinquency Percentages
(i) Second Preceding Collection Period 0.00%
(ii) Preceding Collection Period 0.00%
(iii) Current Collection Period 0.16%
(iv) Three Month Average (Avg(i,ii,iii)) 0.16%
(C) Loss and Delinquency Trigger Indicator Trigger was not hit
<PAGE>
L. STATEMENT TO CERTIFICATEHOLDERS
Per $1,000 of
Original Principal
(A) Amount of distribution allocable to principal: Dollars ($) Balance
------------ ----------------
(i) Class A Certificates 13,419,662.89 45.7292599
(ii) Class B Certificates 559,165.11 45.7292599
Per $1,000 of
Original Principal
(B) Amount of distribution allocable to interest: Dollars ($) Balance
------------- ----------------
(i) Class A Certificates 961,078.23 3.2750000
(ii) Class B Certificates 40,962.90 3.3500000
(C) Pool Balance as of the close of business on the last day of the Collection
Period $291,707,903.53
--------------
Per $1,000 of
Original Principal
(D) Amount of the Servicing Fee paid to the Servicer with respect to the Balance
related Collection Period Dollars ($)
-------------- ----------------
(i) Total Servicing Fee 254,738.94
(ii) Class A Percentage of the Servicing Fee 244,549.17 0.8333333
(ii) Class B Percentage of the Servicing Fee 10,189.78 0.8333333
Per $1,000 of
Original Principal
Dollars ($) Balance
-------------- ---------------
(E) (i) Class A Interest Carryover Shortfall 0.00 0.0000000
(ii) Class A Principal Carryover Shortfall 0.00 0.0000000
(iii) Class B Interest Carryover Shortfall 0.00 0.0000000
(iv) Class B Principal Carryover Shortfall 0.00 0.0000000
Change with respect to immediately preceding Distribution Date:
(v) Class A Interest Carryover Shortfall 0.00 0.0000000
(vi) Class A Principal Carryover Shortfall 0.00 0.0000000
(vii) Class B Interest Carryover Shortfall 0.00 0.0000000
(viii) Class B Principal Carryover Shortfall 0.00 0.0000000
(F) Pool factors for each class of certificates, after giving effect
to all payments allocated to principal Pool Factor
------------------
(i) Class A Pool Factor 0.9542707
(ii) Class B Pool Factor 0.9542707
(G) Amount of the aggregate Realized Losses, if any, for such Collection
Period ($) $273,160.24
------------------
(H) Aggregate principal balance of all Receivables which were more than 60 days
delinquent as of the close of business on the last day of the preceding
Collection Period $497,877.56
(I) Amount on deposit in the Reserve Fund on such Distribution Date,
after giving effect to distributions made on such Distribution Date $5,997,015.21
-----------------
(J) Aggregate outstanding principal balances for each class of certificates,
after giving effect to all payments allocated to principal
Principal Balance
(i) Class A Principal Balance ---------------------
(ii) Class B Principal Balance 280,039,337.11
11,668,566.42
(K) Amount otherwise distributable to the Class B Certificateholders that is
being distributed to the Class A Certificateholders on such
Distribution Date 0.00
(L) Aggregate Purchase Amount of Receivables repurchased by the Seller or
purchased by the Servicer with respect to the Related Collection Period ($) $221,153.25
---------------------
<PAGE>
M. INSTRUCTIONS TO THE TRUSTEE
On the Distribution Date, make the following deposits and distributions:
(A) Withdraw from the Collection Account and distribute to the Servicer:
(i) Servicing Fee
$254,738.94
(ii) Servicing Fees retained by the Seller 254,738.94
---------------------
(iii) Servicing Fees to be distributed to the Seller on the Distribution
Date (i-ii) 0.00
---------------------
(B) Withdraw from the Collection Account and deposit in the Class A Distribution
Account:
(i) for the Class A Interest Distribution $961,078.23
(ii) for the Class A Principal Distribution 13,419,662.89
---------------------
(iii) Total (i+ii) $14,380,741.11
---------------------
(C) Withdraw from the Collection Account and deposit in the Class B Distribution
Account:
(i) for the Class B Interest Distribution $40,962.90
(ii) for the Class B Principal Distribution 559,165.11
----------------------
(iii) Total (i+ii) $600,128.01
----------------------
(D) Withdraw excess Collections from the Collection Account and deposit
in the Reserve Fund $1,411,714.24
----------------------
(E) Withdraw from the Reserve Fund and deposit in the Class A Distribution
Account:
(i) Amount equal to the excess of the Class A Interest Distribution over
the sum of Interest Collections and the Class B Percentage of
Principal Collections
$ 0.00
(ii) Amount equal to the excess of the Class A Principal Distribution over
the portion of Principal Collections and Interest Collections
remaining after the distribution of the Class A Interest Distribution
and the Class B Interest Distribution 0.00
----------------------
(iii) Total $ 0.00
----------------------
(F) Withdraw from the Reserve Fund and deposit in the Class B Distribution
Account:
(i) Amount equal to the excess of the Class B Interest Distribution over
the portion of Interest Collections remaining after the distribution
of the Class A Interest Distribution $0.00
(ii) Amount equal to the excess of the Class B Principal Distribution over
the portion of Principal Collections and Interest Collections
remaining after the distribution of the Class A Interest
Distribution, the Class B Interest Distribution, and the Class A
Principal Distribution 0.00
----------------------
(iii) Total $ 0.00
----------------------
</TABLE>
|
|