================================================================================
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):
-------------------------------------------------
September 15, 1997
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: Paul Rule, Phoenix, Arizona 85004
-------------------------------------------------------------------
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code:
---------------------------------------------------
(602) 221-3609
================================================================================
<PAGE>
Item 5. Other Events
On September 15, 1997, 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 August 15, 1997 through September
12, 1997 and for the Collection Period from August 1, 1997
through August 31, 1997.
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: September 11, 1997 By: /s/ Paul Rule
------------------ ---------------------------------------
Name: Paul Rule
---------------------------------------
Title: Vice President
---------------------------------------
<PAGE>
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 August 15, 1997 through September 12, 1997
Collection Period August 1, 1997 through August 31, 1997
The undersigned officer of Bank One, Texas 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/ Paul Rule Attested: /s/ Cecilia Synder
---------------------- -----------------------
Paul Rule Cecilia Synder
Vice President Accounting Specialist
Bank One, Arizona, N.A. Bank One, Arizona, N.A.
Exhibit 99.1
A. ORIGINAL DEAL PARAMETER INPUTS
- ---------------------------------
(A) Total Receivable Balance $305,686,731.00
(B) Total Certificate Balance $305,686,731.00
(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 $12,227,731.00
(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 8.00%
Balance
<PAGE>
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
- ------------------------------------------------
(A) Total Receivable Balance $146,811,007.71
(B) Total Certificate Balance $146,811,007.71
(C) Total Certificate Pool Factor 0.4802662
(D) Class A Certificates
(i) Class A Certificate Balance $140,938,441.19
(ii) Class A Certificate Pool Factor 0.4802662
(E) Class B Certificates
(i) Class B Certificate Balance $5,872,566.52
(ii) Class B Certificate Pool Factor 0.4802662
(F) Reserve Fund Balance 4,771,357.75
(G) Cumulative Net Losses for All Prior Periods 7,379,857.03
(H) Charge-off Rate for Second Preceding Period 1.84%
(I) Charge-off Rate for Preceding Period -0.03%
(J) Delinquency Percentage for Second Preceding
Period 0.65%
(K) Delinquency Percentage for Preceding Period 0.72%
(L) Weighted Average Coupon (WAC) 12.120%
(M) Weighted Average Remaining Maturity (WAM) 36.55 months
(N) Number of Receivables 19,859
C. INPUTS FROM THE MAINFRAME
- ----------------------------
(A) Simple Interest Receivables Principal
(i) Principal Collections 8,040,953.42
(ii) Prepayments in Full 0.00
(iii) Repurchased Loan Proceeds Related to
Principal 0.00
(iv) Other Refunds Related to Principal 0.00
(B) Simple Interest Receivables Interest
(i) Interest Collections 1,439,370.98
(ii) Repurchased Loan Proceeds Related to
Interest 0.00
(C) Weighted Average Coupon (WAC) 12.12%
(D) Weighted Average Remaining Maturity (WAM) 35.92 months
(E) Remaining Number of Receivables 18,929
(F) Delinquent Receivables Dollar Amount # Units
-------------- -------
(i) 30-59 Days Delinquent 3,491,891 2.52% 465
(ii) 60-89 Days Delinquent 857,088 0.62% 110
(iii) 90 Days or More Delinquent 348,191 0.25% 45
D. INPUTS DERIVED FROM OTHER SOURCES
- ------------------------------------
(A) Reserve Fund Investment Income 20,017.25
(B) Collection Account Investment Income 0.00
(C) Realized Losses for Collection Period:
(i) Charge-offs for current Collection
Period - Principal 346,825.27
(ii) Realized Losses for Collection
Period (B)(i)-(C)(i) 316,005.94
(D) Net Loss and Liquidated Receivables Information
(i) Liquidation Proceeds Related to Principal 30,819.33
(ii) Liquidation Proceeds Related to Interest 0.00
(iii) Recoveries from Prior Month Charge Offs 132,369.40
<PAGE>
E. COLLECTIONS
- --------------
Interest Collections:
(A) Interest Payments Received 1,439,370.98
(B) Liquidation Proceeds Related to Interest 0.00
(C) Repurchased Loan Proceeds 0.00
(D) Recoveries from Prior Month Charge Offs 132,369.40
-------------
(E) Interest Collections 1,571,740.38
Principal Collections:
(F) Principal Payments Received $8,040,953.42
(G) Liquidation Proceeds Related to Principal 30,819.33
(H) Repurchased Loan Proceeds 0.00
-------------
(I) Principal Collections 8,071,772.75
(J) Total Collections $9,643,513.13
F. DISTRIBUTABLE AMOUNTS
- ------------------------
(A) Servicing Fee:
(i) Servicing Fee $122,342.51
(ii) Prior Collection Period unpaid Servicing Fees 0.00
-----------
(iii) Total Servicing Fee $122,342.51
Interest:
(B) Class A Certificates
(i) Class A Monthly Interest $769,288.99
(ii) Class A prior period Interest Carryover Shortfall 0.00
-----------
(iii) Class A Interest Distribution $769,288.99
(C) Class B Certificates
(i) Class B Monthly Interest $32,788.50
(ii) Class B prior period Interest Carryover Shortfall 0.00
-----------
(iii) Class B Interest Distribution $32,788.50
(D) Total Certificate Interest Distribution $802,077.49
(E) Total Certificate Interest Distribution plus Total
Servicing Fee $924,419.99
F. DISTRIBUTABLE AMOUNTS
- ------------------------
Principal:
(F) Principal Collections $8,071,772.75
(G) Realized Losses 316,005.94
-------------
(H) Total Monthly Principal $8,387,778.69
(I) Class A Certificates
(i) Class A Monthly Principal 8,052,260.36
(ii) Class A prior period Principal Carryover
Shortfall 0.00
-------------
(iii) Class A Principal Distribution 8,052,260.36
(J) Class B Certificates
(i) Class B Monthly Principal 335,518.33
(ii) Class B prior period Principal Carryover
Shortfall 0.00
------------
(iii) Class B Principal Distribution 335,518.33
(K) Total Principal Distribution 8,387,778.69
(L) Total Interest and Principal Distribution Amounts 9,312,198.68
plus Servicing Fee
<PAGE>
G. DISTRIBUTIONS
- ----------------
(A) Total Interest Collections available to be distributed 1,571,740.38
(B) Class B Percentage of Principal Collections 322,877.82
(C) Servicing Fee :
(i) Total Servicing Fee 122,342.51
(ii) Servicing Fee paid 122,342.51
------------
(iii) Unpaid Servicing Fee 0.00
(D) Total Interest Collections available to be distributed
after Servicing Fee paid
Interest: 1,449,397.87
(E) Class A Certificates
(i) Class A Interest Distribution 769,288.99
(ii) Class A Interest Distribution paid from Interest
Collections after Servicing Fee 769,288.99
(iii) Total Interest Collections available after
Class A Interest Distribution paid 680,108.88
(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 769,288.99
(F) Class B Certificates
(i) Class B Interest Distribution 32,788.50
(ii) Class B Interest Distribution paid from Interest
Collections after Class A Interest Distribution 32,788.50
(iii) Total Interest Collections available after Class B
Interest Distribution paid 647,320.39
(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 32,788.50
(G) Total Interest Paid 802,077.49
(H) Total Interest and Servicing Fee Paid 924,419.99
(I) Total Interest Collections available after Servicing Fee
and Class A and Class B Interest Distribution paid 647,320.39
Total Collections available to be distributed:
(J) Total Principal Collections 8,071,772.75
(K) Excess Interest 647,320.39
(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 8,719,093.14
Principal:
(N) Class A Certificates
(i) Class A Principal Distribution 8,052,260.36
(ii) Class A Principal Distribution paid from total
Collections available to be distributed 8,052,260.36
(iii) Total Collections available after Class A Principal
Distribution paid 666,832.78
(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 8,052,260.36
(O) Class B Certificates
(i) Class B Principal Distribution 335,518.33
(ii) Class B Principal Distribution paid from total
Collections available to be distributed 335,518.33
(iii) Total Collections available after Class B
Principal Distribution paid 331,314.45
(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 335,518.33
(P) Total Excess Cash to the Reserve Fund 331,314.45
<PAGE>
H. POOL BALANCE AND PORTFOLIO INFORMATION
- -----------------------------------------
<TABLE>
<CAPTION>
Beginning End
of Period of Period
---------------- --------------
<S> <C> <C>
(A) Balances and Pool Factors
(i) Aggregate Balance of Certificates $146,811,007.71 $138,423,229.02
(ii) Aggregate Certificate Pool Factor 0.4802662 0.4528271
(iii) Class A Principal Balance 140,938,441.19 132,886,180.83
(iv) Class A Pool Factor 0.4802662 0.4528271
(v) Class B Principal Balance 5,872,566.52 5,537,048.19
(vi) Class B Pool Factor 0.4802662 0.4528271
(B) Pool Information
(i) Weighted Average Coupon (WAC) 12.12% 12.12%
(ii) Weighted Average Remaining Maturity (WAM) 36.55 months 35.92 months
(iii) Remaining Number of Receivables 19,859 18,929
(iv) Pool Balance $146,811,007.71 $138,423,229.02
I. RECONCILIATION OF RESERVE ACCOUNT
- ------------------------------------
(A) Beginning Reserve Account Balance 4,771,357.75
(B) Less: Draw to pay Class A Interest Distribution 0.00
(C) Reserve Account Balance after draw 4,771,357.75
(D) Less: Draw to pay Class B Interest Distribution 0.00
(E) Reserve Account Balance after draw 4,771,357.75
(F) Less: Draw to pay Class A Principal Distribution 0.00
(G) Reserve Account Balance after draw 4,771,357.75
(H) Less: Draw to pay Class B Principal Distribution 0.00
(I) Reserve Account Balance after draw 4,771,357.75
(J) Total excess Collections deposited in the Reserve Fund 331,314.45
-------------
(K) Reserve Fund Balance 5,102,672.20
(L) Specified Reserve Account Balance 4,498,754.94
(M) Reserve Account Release to Seller 603,917.25
--------------
(N) Ending Reserve Account Balance 4,498,754.94
==============
J. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- --------------------------------------------
(A) Liquidated Contracts
(i) Liquidation Proceeds Related to Principal $30,819.33
(ii) Liquidation Proceeds Related to Interest 0.00
(iii) Recoveries on Previously Liquidated Contracts 132,369.40
(B) Realized Net Losses for Collection Period 316,005.94
(C) Charge-off Rate for Collection Period (annualized) 1.55%
(D) Cumulative Aggregate Net Losses for all Periods 7,695,862.97
(E) Delinquent Receivables
<CAPTION>
Dollar Amount # Units
------------- -------
<S> <C> <C> <C>
(i) 30-59 Days Delinquent 3,491,891 2.52% 465
(ii) 60-89 Days Delinquent 857,088 0.62% 110
(iii) 90 Days or More Delinquent 348,191 0.25% 45
</TABLE>
<PAGE>
K. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE
- ----------------------------------------------------------
(A) Charge-off Rate
(i) Second Preceding Collection Period 1.84%
(ii) Preceding Collection Period -0.03%
(iii) Current Collection Period 1.55%
(iv) Three Month Average (Avg(i,ii,iii)) 1.12%
(B) Delinquency Percentages
(i) Second Preceding Collection Period 0.65%
(ii) Preceding Collection Period 0.72%
(iii) Current Collection Period 0.87%
(iv) Three Month Average (Avg(i,ii,iii)) 0.75%
(C) Loss and Delinquency Trigger Indicator Trigger was not hit
<PAGE>
L. STATEMENT TO CERTIFICATEHOLDERS
- ------------------------------------
<TABLE>
<CAPTION>
Per $1,000 of
Original Principal
(A) Amount of distribution allocable to principal: Dollars ($) Balance
-------------------- ------------------
<S> <C> <C>
(i) Class A Certificates 8,052,260.36 27.4391324
(ii) Class B Certificates 335,518.33 27.4391324
(B) Amount of distribution allocable to interest:
<CAPTION>
Per $1,000 of
Original PRincipal
Dollars ($) Balance
-------------------- ------------------
<S> <C> <C>
(i) Class A Certificates 769,288.99 2.6214531
(ii) Class B Certificates 32,788.50 2.6814866
(C) Pool Balance as of the close of business on the last day
of the Collection Period $138,423,229.02
--------------------
(D) Amount of the Servicing Fee paid to the Servicer with
respect to the related Collection Period
<CAPTION>
Per $1,000 of
Original Principal
Dollars ($) Balance
-------------------- ------------------
<S> <C> <C>
(i) Total Servicing Fee 122,342.51
(ii) Class A Percentage of the Servicing Fee 117,448.70 0.4002218
(ii) Class B Percentage of the Servicing Fee 4,893.81 0.4002218
<CAPTION>
Per $1,000 of
Original Principal
Dollars ($) Balance
-------------------- ------------------
<S> <C> <C>
(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
<CAPTION>
Pool Factor
------------------
<S> <C> <C>
(i) Class A Pool Factor 0.4528271
(ii) Class B Pool Factor 0.4528271
(G) Amount of the aggregate Realized Losses, if any, for such
Collection Period ($) $316,005.94
--------------------
(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 $1,205,279.65
(I) Amount on deposit in the Reserve Fund on such Distribution Date,
after giving effect to distributions made on such Distribution Date $5,102,672.20
--------------------
(J) Aggregate outstanding principal balances for each class of
certificates, after giving effect to all payments allocated
to principal
<CAPTION>
Principal Balance
------------------
<S> <C> <C>
(i) Class A Principal Balance 132,886,180.83
(ii) Class B Principal Balance 5,537,048.19
(K) Amount otherwise distributable to the Class B Certificateholders
that is being distributed to the Class A Certificateholders on
such Distribution Date $0.00
(L) Aggregate Purchase Amount of Receivables repurchased by the
Seller or purchased by the Servicer with respect to the
Related Collection Period ($) $0.00
---------------------
</TABLE>
<PAGE>
M. INSTRUCTIONS TO THE TRUSTEE
- ------------------------------
<TABLE>
<CAPTION>
<S> <C> <C> <C>
On the Distribution Date, make the following deposits and distributions:
(A) Withdraw from the Collection Account and distribute to the Servicer:
(i) Servicing Fee $122,342.51
(ii) Servicing Fees retained by the Seller 122,342.51
-------------
(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 $769,288.99
(ii) for the Class A Principal Distribution 8,052,260.36
------------
(iii) Total (i+ii) $8,821,549.35
-------------
(C) Withdraw from the Collection Account and deposit in the
Class B Distribution Account:
(i) for the Class B Interest Distribution $32,788.50
(ii) for the Class B Principal Distribution 335,518.33
-----------
(iii) Total (i+ii) $368,306.83
-------------
(D) Withdraw excess Collections from the Collection Account and
deposit in the Reserve Fund $331,314.45
-------------
(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>
