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) August 21, 2000
BANC ONE HELOC TRUST 1998-1
(Exact name of registrant as specified in its charter)
United States 333-03911-01 36-1248602
(State or Other (Commission File (I.R.S. Employer
Jurisdiction Number) Identification No.)
of Incorporation)
c/o Bank One, National Association
Corporate Trust Services Division - 9th floor 1 N. State Street,
Chicago IL
(Address of Principal Executive Offices)
60670-0126
(Zip Code)
Registrant's telephone number, including area code: 312-336-9730
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 August 21, 2000.
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 August 21, 2000.
Principal Interest Ending Balance
Cede & Co. $ 9,200,398.34 $ 3,434,725.71 $ 552,437,162.68
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 August 21, 2000
Statement to Certificateholders (Page 1 of 2)
Distribution Date: 8/21/00
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY
(PER $1000 ORIGINAL PRINCIPAL AMOUNT)
A. INTEREST & PRINCIPAL DISTRIBUTIONS TO INVESTORS
Investor Certificate Interest Distributed 4.040854
Investor Certificate Interest Shortfall Distributed 0.000000
Remaining Unpaid Investor Certificate Interest Shortfall 0.000000
Managed Amortization Period ? (Yes=1; No=0) 1
Investors Certificate Principal Distributed 10.823998
Principal Distribution Amount 10.480832
Maximum Principal Payment 22.986822
Alternative Principal Payment 10.480832
Principal Collections less Additional Balances 10.480832
Investor Loss Amount Distributed to Investors 0.316173
Accelerated Principal Distribution Amount 0.026993
Credit Enhancement Draw Amount 0.00
Total Amount Distributed to Certificateholders(P & I) 14.864852
B. INVESTOR CERTIFICATE PRINCIPAL BALANCE
Beginning Investor Certificate Balance 561,637,561.02
Ending Investor Certificate Balance 552,437,162.68
Beginning Invested Amount 570,835,472.34
Ending Invested Amount 561,658,017.64
Investor Certificateholder Floating Allocation Percentage 97.0683%
Pool Factor 0.6499261
Liquidation Loss Amount for Liquidated Loans 276,864.13
Unreimbursed Liquidation Loss Amount 0.00
C. POOL INFORMATION
Beginning Pool Balance 588,076,197.41
Ending Pool Balance 578,890,625.84
Servicing Fee 245,031.75
D. INVESTOR CERTIFICATE RATE
Investor Certificate Rate 6.880000%
LIBOR Rate 6.630000%
Maximum Rate 9.703526%
E. DELINQUENCY & REO STATUS
Delinquent 30-59 days
No. of Accounts 189
Trust Balances 4,978,183.00
Delinquent 60-89 days
No. of Accounts 56
Trust Balances 1,502,305.00
Delinquent 90+ days
No. of Accounts 75
Trust Balances 2,442,690.00
Delinquent 9+ Months
No. of Accounts 0
Trust Balances 0.00
REO
No. of Accounts 0
Trust Balances 0.00
Statement to Certificateholders (Page 2 of 2)
Distribution Date: 8/21/00
IN WITNESS WHEREOF, the undersigned has caused
this Certificate to be duly executed and certifies to the
best of her knowledge and belief that information is true
and correct this 16th day of August, 2000
Bank One, N.A. as Servicer
__/s/_Tracie Klein________
Tracie Klein
First Vice President
Distribution List:
" Keith Richardson - Bank One, N.A."
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 __/s/_Keith Richardson________
Name: Keith Richardson
Dated September 25, 2000
