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 21, 1998
BANC ONE HELOC TRUST 1998-1
(Exact name of registrant as specified in its charter)
OHIO 333-0391101
36-1248602
(State or Other Jurisdiction (Commission File
(I.R.S. Employer of Incorporation) Number)
Identification No.)
c/o The First National Bank of Chicago.
Corporate Trust Services Division - 9th floor 1 N. State Street,
Chicago IL
60670-0126 (Address of Principal Executive Offices)
(Zip Code)
Registrant's telephone number, including area code: 312/407-1902
Item 5. Other Events
On behalf of Banc One HELOC Trust 1998-1, a Trust created pursuant to the
Pooling Agreement, dated August 31, 1998, the Paying Agent has caused to
be filed with the Commission, the Monthly Report dated December 21, 1998.
The Monthly Report is filed pursuant to and in accordance with (1) numerous
no-action letters (2) current Commission policy in the area. The filing of the
Monthly Report will occur subsequent to each monthly distribution to the
holders of the Trust's Investor Certificates.
A. Monthly Report Information: Aggregate distribution information
for the current distribution date December 21, 1998.
Principal Interest Ending Balance
Cede & Co. $19,777,138.75 $3,714,381.00 $ 792,409,617.35
B. No delinquency in payment under the Transferor Certificate, or
the MBIA Insurance Policy has occurred.
C. Have any deficiencies occurred? NO. Date: Amount:
D. Were any amounts paid or are any amounts payable under the
MBIA Insurance Policy? NO Amount:
E. Are there any developments with respect to the MBIA Insurance
Policy? NONE.
F. Item 1: Legal Proceedings: NONE
G. Item 2: Changes in Securities: NONE
H. Item 4: Submission of Matters to a Vote of Security Holders: NONE
I. Item 5: Other Information - Items 1, 2, 4, 5 if applicable: NOT
APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No. 1. Monthly Statement to Certificateholders dated December 21, 1998
Statement to Certificateholders (Page 1 of 2)
Distribution Date: 11/20/98 12/21/98
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY
(Per $1000 Original Principal Amount)
A. INTEREST & PRINCIPAL DISTRIBUTIONS TO INVESTORS
Investor Certificate Interest Distributed 4.645023 4.369860
Investor Certificate Interest Shortfall Distributed 0.000000 0.000000
Remaining Unpaid Investor Certificate Interest Shortfall 0.000000 0.000000
Managed Amortization Period ? (Yes=1; No=0) 1 1
Investors Certificate Principal Distributed 29.393611 23.267222
Principal Distribution Amount 27.047266 20.687793
Maximum Principal Payment 43.767052 48.775657
Alternative Principal Payment 27.047266 20.687793
Principal Collections less Additional Balances 27.047266 20.687793
Investor Loss Amount Distributed to Investors 0.000000 0.014517
Accelerated Principal Distribution Amount 2.346345 2.564912
Credit Enhancement Draw Amount 0.00 0.00
Total Amount Distributed to Certificateholders (P & I) 34.038633 27.637082
B. INVESTOR CERTIFICATE PRINCIPAL BALANCE
Beginning Investor Certificate Balance "837,171,325.14 " "812,186,756.10 "
Ending Investor Certificate Balance "812,186,756.10 " "792,409,617.35 "
Beginning Invested Amount "839,660,359.64 " "816,670,183.71 "
Ending Invested Amount "816,670,183.71 " "799,073,220.08 "
Investor Certificateholder Floating Allocation Percentage 97.9759% 97.9201%
Pool Factor 0.9555138 0.9322466
Liquidation Loss Amount for Liquidated Loans 0.00 "12,601.52 "
Unreimbursed Liquidation Loss Amount 0.00 0.00
C. POOL INFORMATION
Beginning Pool Balance "857,007,290.84 " "834,017,114.91 "
Ending Pool Balance "834,017,114.91 " "816,419,889.18 "
Servicing Fee "357,086.37 " "347,507.13 "
D. INVESTOR CERTIFICATE RATE
Investor Certificate Rate 5.476880% 5.310940%
LIBOR Rate 5.226880% 5.060940%
Maximum Rate 9.092216% 8.625992%
E. DELINQUENCY & REO STATUS
Delinquent 30-59 days
No. of Accounts 70 93
Trust Balances "1,806,206.00 " "2,506,964.00 "
Delinquent 60-89 days
No. of Accounts 22 25
Trust Balances "854,594.00 " "699,461.00 "
Delinquent 90+ days
No. of Accounts 0 14
Trust Balances 0.00 "623,652.00 "
Delinquent 9+ Months
No. of Accounts 0 0
Trust Balances 0 0
REO
No. of Accounts 0 0
Trust Balances 0.00 0.00
Statement to Certificateholders (Page 2 of 2)
Distribution Date: 11/20/98 12/21/98
"IN WITNESS WHEREOF, the undersigned has caused"
this certificate to be duly executed
"this 16th day of December, 1998"
" Bank One, NA"
as Servicer
_______________________________________
Tracie Klein
Vice President
Distribution List:
Barbara Grosse - First National Bank of Chicago
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 thereunto duly authorized.
BANC ONE HELOC TRUST 1998-1
By _______________________________________ Name: Barbara Grosse
Title: Vice President
Dated: December 31, 1998
