|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PRUDENTIAL DIVERSIFIED BOND FUND INC, 497, 1996-06-27 |
Next: PHYSICIAN RELIANCE NETWORK INC, S-8, 1996-06-27 |
<PAGE> 1
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):
June 17, 1996
Banc One Credit Card Master Trust
(Exact name of registrant as specified in its charter)
New York
(State or other jurisdiction of incorporation)
0-25636 31-4148768
(Commission File Number) (IRS Employer Identification Number)
c/o Bank One, Columbus, N.A., as Administrator, 800 Brooksedge Blvd.,
Attn: Gary Unser, Westerville, Ohio 43081
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code:
(614) 248-3465
<PAGE> 2
ITEM 5. OTHER EVENTS
On June 17, 1996, the Banc One Credit Card Master Trust (the "Trust") made a
regular monthly distribution of principal and/or interest to holders of the
following Certificates issued by the Trust, each of which is included in Group
One and is a Principal Sharing Series:
7.15% Class A Asset Backed Certificates, Series 1994-A
7.35% Class B Asset Backed Certificates, Series 1994-A
7.55% Class A Asset Backed Certificates, Series 1994-B
7.75% Class B Asset Backed Certificates, Series 1994-B
7.80% Class A Asset Backed Certificates, Series 1994-C
8.00% Class B Asset Backed Certificates, Series 1994-C
6.15% Class A Asset Backed Certificates, Series 1995-A
6.30% Class B Asset Backed Certificates, Series 1995-A
6.30% Class A Asset Backed Certificates, Series 1995-B
6.45% Class B Asset Backed Certificates, Series 1995-B
Floating Rate Class A Asset Backed Certificates, Series 1996-A
Floating Rate Class B Asset Backed Certificates, Series 1996-A
Asset Backed Certificates, Series 1996-1
Exhibit 99-1 of this Form 8-K, being the statements for the monthly period ended
May 31, 1996 for each of the above Series (the "Monthly Statements"), were
distributed to certificateholders of record of the related Series on or about
June 17, 1996. Exhibit 99-2 of this Form 8-K includes the Monthly Servicer's
Certificate for each Series.
ITEM 7. EXHIBITS
See page 4 for Exhibit Index.
<PAGE> 3
EXHIBIT INDEX
<TABLE>
<CAPTION>
Exhibit Description Page
- ------- ----------- ----
<S> <C> <C>
99.1 The Monthly Statements and other information reflecting the Trust's
Activities for the Monthly Period ending May 31, 1996. .....................................5-21
99.2 Monthly Servicer's Certificates.............................................................22-28
</TABLE>
<PAGE> 4
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 CREDIT CARD MASTER TRUST
Date: June 14, 1996 By: /s/ Gary M. Unser
------------------------- ----------------------------
Name: Gary M. Unser
----------------------------
Title: Officer
----------------------------
BANK ONE, COLUMBUS, N.A.
<PAGE> 1
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT
<TABLE>
<CAPTION>
Distribution Date of: 17-Jun-96 For the Monthly Period Ending: 31-May-96 Days in Interest Period (30/360) 30
Determined as of: 12-Jun-96 Monthly Period 19 Days in Interest Period (Act/360) 33
BEGINNING TOTAL TRUST INVESTOR INTEREST SERIES 1994-A SERIES 1994-B
================================= ================= ================= ============== ==============
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86
Finance Charges O/S 76,919,588.55
Excess Funding Account 0.00
Initial Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Class A Invested Amount 564,000,000.00 893,000,000.00
Class B Invested Amount 36,000,000.00 57,000,000.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Class A Adjusted Invested Amt 564,000,000.00 893,000,000.00
Class B Adjusted Invested Amt 36,000,000.00 57,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00
Principal Allocation Pct 100.00% 87.71% 14.00% 22.16%
Principal Collections 515,788,653.44 452,390,010.52 72,189,895.30 114,300,667.55
Floating Allocation Pct 100.00% 87.71% 14.00% 22.16%
Finance Charge Collections 62,375,874.55 54,708,885.81 8,730,141.35 13,822,723.81
Defaulted Amount 26,302,173.37 23,069,217.22 3,681,258.07 5,828,658.61
Interchange Collections 6,135,541.41 5,381,385.62 858,731.75 1,359,658.60
Servicer Interchange 3,916,666.67 625,000.00 989,583.33
Shared Principal Collections 475,459,227.75 75,871,153.36 120,129,326.16
ENDING TOTAL TRUST INVESTOR INTEREST SERIES 1994-A SERIES 1994-B
================================= ================= ================= ============== ==============
Pool Balance (Principal) 4,313,353,036.20
Finance Charges O/S 76,346,515.43
Excess Funding Account 0.00
Initial Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Class A Invested Amount 564,000,000.00 893,000,000.00
Class B Invested Amount 36,000,000.00 57,000,000.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 3,760,000,000.00 600,000,000.00 950,000,000.00
Class A Adjusted Invested Amt 564,000,000.00 893,000,000.00
Class B Adjusted Invested Amt 36,000,000.00 57,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00
Principal Allocation Pct 100.00% 87.17% 13.91% 22.02%
Floating Allocation Pct 100.00% 87.17% 13.91% 22.02%
BEGINNING SERIES 1994-C SERIES 1995-A SERIES 1995-B SERIES 1996-A
================================= ============== ============== ============== ==============
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Class A Invested Amount 423,000,000.00 357,200,000.00 357,200,000.00 465,000,000.00
Class B Invested Amount 27,000,000.00 22,800,000.00 22,800,000.00 35,000,000.00
Principal Funding Account 0.00 0.00 0.00 0.00
Adjusted Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Class A Adjusted Invested Amt 423,000,000.00 357,200,000.00 357,200,000.00 465,000,000.00
Class B Adjusted Invested Amt 27,000,000.00 22,800,000.00 22,800,000.00 35,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00 0.00
Principal Allocation Pct 10.50% 8.86% 8.86% 11.66%
Principal Collections 54,142,421.47 45,720,267.02 45,720,267.02 60,158,246.08
Floating Allocation Pct 10.50% 8.86% 8.86% 11.66%
Finance Charge Collections 6,547,606.01 5,529,089.52 5,529,089.52 7,275,117.79
Defaulted Amount 2,760,943.55 2,331,463.44 2,331,463.44 3,067,715.06
Interchange Collections 644,048.81 543,863.44 543,863.44 715,609.79
Servicer Interchange 468,750.00 395,833.33 395,833.33 520,833.33
Shared Principal Collections 56,903,365.02 48,051,730.46 48,051,730.46 63,225,961.14
ENDING SERIES 1994-C SERIES 1995-A SERIES 1995-B SERIES 1996-A
================================= ============== ============== ============== ==============
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Class A Invested Amount 423,000,000.00 357,200,000.00 357,200,000.00 465,000,000.00
Class B Invested Amount 27,000,000.00 22,800,000.00 22,800,000.00 35,000,000.00
Principal Funding Account 0.00 0.00 0.00 0.00
Adjusted Invested Amount 450,000,000.00 380,000,000.00 380,000,000.00 500,000,000.00
Class A Adjusted Invested Amt 423,000,000.00 357,200,000.00 357,200,000.00 465,000,000.00
Class B Adjusted Invested Amt 27,000,000.00 22,800,000.00 22,800,000.00 35,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00 0.00
Principal Allocation Pct 10.43% 8.81% 8.81% 11.59%
Floating Allocation Pct 10.43% 8.81% 8.81% 11.59%
BEGINNING SERIES 1996-1 SELLER INTEREST
================================= =============== ===============
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 500,000,000.00
Invested Amount 500,000,000.00
Class A Invested Amount 500,000,000.00
Class B Invested Amount n/a
Principal Funding Account 0.00
Adjusted Invested Amount 500,000,000.00 526,932,274.86
Class A Adjusted Invested Amt 500,000,000.00 NA
Class B Adjusted Invested Amt n/a NA
Enhancement Invested Amount 0.00 NA
Principal Allocation Pct 11.66% 12.29%
Principal Collections 60,158,246.08 63,398,642.92
Floating Allocation Pct 11.66% 12.29%
Finance Charge Collections 7,275,117.79 7,666,988.74
Defaulted Amount 3,067,715.06 3,232,956.15
Interchange Collections 715,609.79
Servicer Interchange 520,833.33
Shared Principal Collections 63,225,961.14
ENDING SERIES 1996-1 SELLER INTEREST
================================= =============== ===============
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 500,000,000.00
Invested Amount 500,000,000.00
Class A Invested Amount 500,000,000.00
Class B Invested Amount n/a
Principal Funding Account 0.00
Adjusted Invested Amount 500,000,000.00 553,353,036.20
Class A Adjusted Invested Amt 500,000,000.00 NA
Class B Adjusted Invested Amt n/a NA
Enhancement Invested Amount 0.00 NA
Principal Allocation Pct 11.59% 12.83%
Floating Allocation Pct 11.59% 12.83%
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
TRANFER DATE - 14-JUN-96
===================================================================================================================================
SETTLEMENT AMOUNTS ON TRANSFER DATE
TOTAL TRUST SERIES 1994-A SERIES 1994-B SERIES 1994-C
=============== ============== ============== ==============
<S> <C> <C> <C> <C> <C>
Monthly Interest 20,571,352.76 20,571,352.76 3,581,000.00 5,986,583.33 2,929,500.00
Cash Collateral/Liquidity Fee 115,547.64 115,547.64 11,690.99 18,285.02 10,162.38
---------- ---------- --------- --------- ---------
Subtotal 20,686,900.40 20,686,900.40 3,592,690.99 6,004,868.36 2,939,662.38
Loan Int Pymt 101,539.17 101,539.17 0.00 0.00 0.00
---------- ---------- ---- ---- ----
Total Amount to be settled 20,788,439.57 20,788,439.57 3,592,690.99 6,004,868.36 2,939,662.38
SERIES 1995-A SERIES 1995-B SERIES 1996-A SERIES 1996-1
============== ============== ============== =============
Monthly Interest 1,950,350.00 1,997,850.00 2,593,451.67 1,532,617.76
Cash Collateral/Liquidity Fee 8,534.17 7,812.59 18,333.33 40,729.17
-------- -------- --------- ---------
Subtotal 1,958,884.17 2,005,662.59 2,611,785.00 1,573,346.93
Loan Int Pymt 0.00 101,539.17 0.00 0.00
---- ---------- ---- ----
Total Amount to be settled 1,958,884.17 2,107,201.76 2,611,785.00 1,573,346.93
===================================================================================================================================
================================================================================
WIRES TO BE MADE ON THE TRANSFER DATE 14-JUN-96
===================================================================================================================================
AMOUNT OF WIRE FROM COLUMBUS TO TRUSTEE
TOTAL TRUST SERIES 1994-A SERIES 1994-B SERIES 1994-C
=============== ============== ============== ==============
Monthly Interest 19,038,735.00 19,038,735.00 3,581,000.00 5,986,583.33 2,929,500.00
Cash Collateral/Liquidity Fee 115,547.64 115,547.64 11,690.99 18,285.02 10,162.38
---------- ---------- --------- --------- ---------
Subtotal 19,154,282.64 19,154,282.64 3,592,690.99 6,004,868.36 2,939,662.38
Loan Int Pymt 101,539.17 101,539.17 0.00 0.00 0.00
---------- ---------- ---- ---- ----
Total Wire to Trustee 19,255,821.81 19,255,821.81 3,592,690.99 6,004,868.36 2,939,662.38
SERIES 1995-A SERIES 1995-B SERIES 1996-A SERIES 1996-1
============== ============== ============== =============
Monthly Interest 1,950,350.00 1,997,850.00 2,593,451.67 0.00
Cash Collateral/Liquidity Fee 8,534.17 7,812.59 18,333.33 40,729.17
-------- -------- --------- ---------
Subtotal 1,958,884.17 2,005,662.59 2,611,785.00 40,729.17
Loan Int Pymt 0.00 101,539.17 0.00 0.00
---- ---------- ---- ----
Total Wire to Trustee 1,958,884.17 2,107,201.76 2,611,785.00 40,729.17
===================================================================================================================================
================================================================================
WIRES TO BE MADE ON THE TRANSFER DATE 14-JUN-96
===================================================================================================================================
AMOUNT OF WIRE FROM COLUMBUS TO CITIBANK FOR IFA
TOTAL TRUST SERIES 1994-A SERIES 1994-B SERIES 1994-C
=============== ============== ============== ==============
Monthly Interest 1,532,617.76 1,532,617.76 0.00 0.00 0.00
SERIES 1995-A SERIES 1995-B SERIES 1996-A SERIES 1996-1
============== ============== ============== =============
Monthly Interest 0.00 0.00 0.00 1,532,617.76
===================================================================================================================================
SETTLEMENT DATE - 17-JUN-96
================================================================================
WIRES TO BE MADE ON THE DISTRIBUTION DATE 17-JUN-96
===================================================================================================================================
AMOUNT OF WIRE FROM COLUMBUS TO TRUSTEE
TOTAL TRUST SERIES 1994-A SERIES 1994-B SERIES 1994-C
=============== ============== ============== ==============
Spread Account Deposit 5,516,807.27 5,516,807.27 651,156.79 675,523.43 202,825.80
SERIES 1995-A SERIES 1995-B SERIES 1996-A SERIES 1996-1
============== ============== ============== =============
Spread Account Deposit 813,560.46 835,259.21 688,610.69 1,649,870.89
AMOUNT OF WIRE FROM CREDIT ENHANCER TO COLUMBUS
TOTAL TRUST SERIES 1994-A SERIES 1994-B SERIES 1994-C
=============== ============== ============== =============
Spread Acct Earnings 336,190.09 336,190.09 67,340.53 114,969.21 58,120.30
Spread Acct Withdrawal 0.00 0.00 0.00 0.00 0.00
Loan Int Pymt 101,539.17 101,539.17 0.00 0.00 0.00
---------- ---------- ---- ---- ----
Total Wire to Columbus 437,729.26 437,729.26 67,340.53 114,969.21 58,120.30
SERIES 1995-A SERIES 1995-B SERIES 1996-A SERIES 1996-1
============== ============== ============== =============
Spread Acct Earnings 26,975.00 31,913.99 20,748.56 16,122.50
Spread Acct Withdrawal 0.00 0.00 0.00 0.00
Loan Int Pymt 0.00 101,539.17 0.00 0.00
---- ---------- ---- ----
Total Wire to Columbus 26,975.00 133,453.16 20,748.56 16,122.50
===================================================================================================================================
</TABLE>
<PAGE> 3
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1994-A Series Offset 0
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 600,000,000.00 600,000,000.00 0.00
Class A Invested Amount 564,000,000.00 564,000,000.00 0.00
Class B Invested Amount 36,000,000.00 36,000,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 600,000,000.00 600,000,000.00 0.00
Class A Adjusted Invested Amount 564,000,000.00 564,000,000.00 0.00
Class B Adjusted Invested Amount 36,000,000.00 36,000,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 33,000,000.00 33,000,000.00 0.00
Available Shared Collateral Amount 27,000,000.00 27,000,000.00 0.00
Spread Account 13,974,634.47 14,625,791.26 651,156.79
Servicing Base Amount 600,000,000.00 600,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 14.00%
Principal Allocation Pct 14.00%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
Series
ALLOCATIONS Trust 1994-A Class A Class B
- ----------- ---------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 72,189,895.30 67,858,501.58 4,331,393.72
Finance Charge Collections 62,375,874.55 8,730,141.35 8,206,332.87 523,808.48
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
-----------------------------------------------------------------
Available Funds 8,730,141.35 8,206,332.87 523,808.48
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 625,000.00 587,500.00 37,500.00
Monthly Interest 3,581,000.00 3,360,500.00 220,500.00
Monthly Servicing Fee 375,000.00 352,500.00 22,500.00
Defaulted Amounts 26,302,173.37 3,681,258.07 3,460,382.58 220,875.48
-----------------------------------------------------------------
8,262,258.07 7,760,882.58 501,375.48
Excess Spread 467,883.29 445,450.29 22,433.00
Required Amount 0.00 0.00 0.00
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 7,847.96
Risk-Free Fee 3,843.02
Monthly Cash Collateral Fee 11,690.99
</TABLE>
<PAGE> 4
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage 1.63%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 33,000,000.00
Required Cash Collateral Amount 33,000,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 13,974,634.47
Required Spread Account Amount 18,000,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 4,025,365.53
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 282,000,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 75,871,153.36
Principal Shortfall 0.00
Shared Principal to Other Series 75,871,153.36
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 564,000,000.00
Ending Class B Invested Amount 36,000,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 3,760,000,000.00
Class A Invested Amount 564,000,000.00
Available Principal 414,544,310.74
Class A Accumulation Period Length 2
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 16.67%
Portfolio Adjusted Yield 1.94%
Reserve Account Funding Period Length 2
Reserve Account Funding Date 15-Aug-96
Weighted Average Coupon 7.16%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.21%
Base Rate - 3 month average 9.16%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.04%
</TABLE>
<PAGE> 5
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1994-B Series Offset 1
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 950,000,000.00 950,000,000.00 0.00
Class A Invested Amount 893,000,000.00 893,000,000.00 0.00
Class B Invested Amount 57,000,000.00 57,000,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 950,000,000.00 950,000,000.00 0.00
Class A Adjusted Invested Amount 893,000,000.00 893,000,000.00 0.00
Class B Adjusted Invested Amount 57,000,000.00 57,000,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 52,250,000.00 52,250,000.00 0.00
Available Shared Collateral Amount 42,750,000.00 42,750,000.00 0.00
Spread Account 23,768,005.79 24,443,529.22 675,523.43
Servicing Base Amount 950,000,000.00 950,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 22.16%
Principal Allocation Pct 22.16%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
Series
ALLOCATIONS Trust 1994-B Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 114,300,667.55 107,442,627.50 6,858,040.05
Finance Charge Collections 62,375,874.55 13,822,723.81 12,993,360.38 829,363.43
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
-------------------------------------------------------------------
Available Funds 13,822,723.81 12,993,360.38 829,363.43
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 989,583.33 930,208.33 59,375.00
Monthly Interest 5,986,583.33 5,618,458.33 368,125.00
Monthly Servicing Fee 593,750.00 558,125.00 35,625.00
Defaulted Amounts 26,302,173.37 5,828,658.61 5,478,939.09 349,719.52
-------------------------------------------------------------------
13,398,575.27 12,585,730.76 812,844.52
Excess Spread 424,148.53 407,629.62 16,518.91
Required Amount 0.00 0.00 0.00
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 11,748.82
Risk-Free Fee 6,536.20
Monthly Cash Collateral Fee 18,285.02
</TABLE>
<PAGE> 6
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage 1.23%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 52,250,000.00
Required Cash Collateral Amount 52,250,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 23,768,005.79
Required Spread Account Amount 28,500,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 4,731,994.21
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 297,666,666.67
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 120,129,326.16
Principal Shortfall 0.00
Shared Principal to Other Series 120,129,326.16
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 893,000,000.00
Ending Class B Invested Amount 57,000,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 3,160,000,000.00
Class A Invested Amount 893,000,000.00
Available Principal 348,393,622.86
Class A Accumulation Period Length 3
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 25.00%
Portfolio Adjusted Yield 1.54%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Jun-97
Weighted Average Coupon 7.56%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.21%
Base Rate - 3 month average 9.56%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 1.64%
</TABLE>
<PAGE> 7
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1994-C Series Offset 2
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 450,000,000.00 450,000,000.00 0.00
Class A Invested Amount 423,000,000.00 423,000,000.00 0.00
Class B Invested Amount 27,000,000.00 27,000,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 450,000,000.00 450,000,000.00 0.00
Class A Adjusted Invested Amount 423,000,000.00 423,000,000.00 0.00
Class B Adjusted Invested Amount 27,000,000.00 27,000,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 27,000,000.00 27,000,000.00 0.00
Available Shared Collateral Amount 22,500,000.00 22,500,000.00 0.00
Spread Account 12,068,854.70 12,271,680.50 202,825.80
Servicing Base Amount 450,000,000.00 450,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 10.50%
Principal Allocation Pct 10.50%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
Series
Series
ALLOCATIONS Trust 1994-C Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 54,142,421.47 50,893,876.18 3,248,545.29
Finance Charge Collections 62,375,874.55 6,547,606.01 6,154,749.65 392,856.36
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
------------------------------------------------------------------
Available Funds 6,547,606.01 6,154,749.65 392,856.36
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 468,750.00 440,625.00 28,125.00
Monthly Interest 2,929,500.00 2,749,500.00 180,000.00
Monthly Servicing Fee 281,250.00 264,375.00 16,875.00
Defaulted Amounts 26,302,173.37 2,760,943.55 2,595,286.94 165,656.61
------------------------------------------------------------------
6,440,443.55 6,049,786.94 390,656.61
Excess Spread 107,162.46 104,962.72 2,199.75
Required Amount 0.00 0.00 0.00
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 6,843.44
Risk-Free Fee 3,318.94
Monthly Cash Collateral Fee 10,162.38
</TABLE>
<PAGE> 8
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage 0.97%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 27,000,000.00
Required Cash Collateral Amount 27,000,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 12,068,854.70
Required Spread Account Amount 13,500,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 1,431,145.30
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 211,500,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 56,903,365.02
Principal Shortfall 0.00
Shared Principal to Other Series 56,903,365.02
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 423,000,000.00
Ending Class B Invested Amount 27,000,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 2,210,000,000.00
Class A Invested Amount 423,000,000.00
Available Principal 243,655,033.71
Class A Accumulation Period Length 2
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 16.67%
Portfolio Adjusted Yield 1.29%
Reserve Account Funding Period Length 2
Reserve Account Funding Date 15-Aug-98
Weighted Average Coupon 7.81%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.21%
Base Rate - 3 month average 9.81%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 1.39%
</TABLE>
<PAGE> 9
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1995-A Series Offset 3
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 380,000,000.00 380,000,000.00 0.00
Class A Invested Amount 357,200,000.00 357,200,000.00 0.00
Class B Invested Amount 22,800,000.00 22,800,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 380,000,000.00 380,000,000.00 0.00
Class A Adjusted Invested Amount 357,200,000.00 357,200,000.00 0.00
Class B Adjusted Invested Amount 22,800,000.00 22,800,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 20,900,000.00 20,900,000.00 0.00
Available Shared Collateral Amount 17,100,000.00 17,100,000.00 0.00
Spread Account 5,700,000.00 6,513,560.46 813,560.46
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 8.86%
Principal Allocation Pct 8.86%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
Series
ALLOCATIONS Trust 1995-A Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 45,720,267.02 42,977,051.00 2,743,216.02
Finance Charge Collections 62,375,874.55 5,529,089.52 5,197,344.15 331,745.37
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
----------------------------------------------------------------
Available Funds 5,529,089.52 5,197,344.15 331,745.37
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 395,833.33 372,083.33 23,750.00
Monthly Interest 1,950,350.00 1,830,650.00 119,700.00
Monthly Servicing Fee 237,500.00 223,250.00 14,250.00
Defaulted Amounts 26,302,173.37 2,331,463.44 2,191,575.64 139,887.81
----------------------------------------------------------------
4,915,146.78 4,617,558.97 297,587.81
Excess Spread 753,830.55 579,785.18 174,045.37
Required Amount 0.00 0.00 0.00
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 6,966.67
Risk-Free Fee 1,567.50
Monthly Cash Collateral Fee 8,534.17
</TABLE>
<PAGE> 10
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage 2.63%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 2.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 2.00%
Beginning Cash Collateral Amount 20,900,000.00
Required Cash Collateral Amount 20,900,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 5,700,000.00
Required Spread Account Amount 7,600,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 1,900,000.00
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 178,600,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 48,051,730.46
Principal Shortfall 0.00
Shared Principal to Other Series 48,051,730.46
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 357,200,000.00
Ending Class B Invested Amount 22,800,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 1,760,000,000.00
Class A Invested Amount 357,200,000.00
Available Principal 194,042,017.79
Class A Accumulation Period Length 2
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 16.67%
Portfolio Adjusted Yield 2.95%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Feb-2000
Weighted Average Coupon 6.16%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.21%
Base Rate - 3 month average 8.16%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 3.05%
</TABLE>
<PAGE> 11
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1995-B Series Offset 4
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 380,000,000.00 380,000,000.00 0.00
Class A Invested Amount 357,200,000.00 357,200,000.00 0.00
Class B Invested Amount 22,800,000.00 22,800,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 380,000,000.00 380,000,000.00 0.00
Class A Adjusted Invested Amount 357,200,000.00 357,200,000.00 0.00
Class B Adjusted Invested Amount 22,800,000.00 22,800,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 20,900,000.00 20,900,000.00 0.00
Available Shared Collateral Amount 17,100,000.00 17,100,000.00 0.00
Spread Account 6,819,848.97 7,655,108.18 835,259.21
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 8.86%
Principal Allocation Pct 8.86%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
Series
ALLOCATIONS Trust 1995-B Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 45,720,267.02 42,977,051.00 2,743,216.02
Finance Charge Collections 62,375,874.55 5,529,089.52 5,197,344.15 331,745.37
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
------------------------------------------------------------------
Available Funds 5,529,089.52 5,197,344.15 331,745.37
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 395,833.33 372,083.33 23,750.00
Monthly Interest 1,997,850.00 1,875,300.00 122,550.00
Monthly Servicing Fee 237,500.00 223,250.00 14,250.00
Defaulted Amounts 26,302,173.37 2,331,463.44 2,191,575.64 139,887.81
------------------------------------------------------------------
4,962,646.78 4,662,208.97 300,437.81
Excess Spread 706,330.55 535,135.18 171,195.37
Required Amount 0.00 0.00 0.00
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 5,937.13
Risk-Free Fee 1,875.46
Monthly Cash Collateral Fee 7,812.59
</TABLE>
<PAGE> 12
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage 2.48%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 2.75%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 2.75%
Beginning Cash Collateral Amount 20,900,000.00
Required Cash Collateral Amount 20,900,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 6,819,848.97
Required Spread Account Amount 10,450,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 3,630,151.03
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 178,600,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 48,051,730.46
Principal Shortfall 0.00
Shared Principal to Other Series 48,051,730.46
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 357,200,000.00
Ending Class B Invested Amount 22,800,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 1,380,000,000.00
Class A Invested Amount 357,200,000.00
Available Principal 152,146,582.13
Class A Accumulation Period Length 3
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 25.00%
Portfolio Adjusted Yield 2.80%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Apr-2000
Weighted Average Coupon 6.31%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.21%
Base Rate - 3 month average 8.31%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.90%
</TABLE>
<PAGE> 13
<TABLE>
<CAPTION>
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT ---------------
SERIES 1996-A Series Offset 5
---------------
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 33
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,286,932,274.86 4,313,353,036.20 26,420,761.34
Excess Funding Account 0.00 0.00 0.00
Invested Amount 500,000,000.00 500,000,000.00 0.00
Class A Invested Amount 465,000,000.00 465,000,000.00 0.00
Class B Invested Amount 35,000,000.00 35,000,000.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 500,000,000.00 500,000,000.00 0.00
Class A Adjusted Invested Amount 465,000,000.00 465,000,000.00 0.00
Class B Adjusted Invested Amount 35,000,000.00 35,000,000.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 40,000,000.00 40,000,000.00 0.00
Available Shared Collateral Amount 40,000,000.00 40,000,000.00 0.00
Spread Account 4,311,389.31 5,000,000.00 688,610.69
Servicing Base Amount 500,000,000.00 500,000,000.00 0.00
ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct 11.66%
Principal Allocation Pct 11.66%
Class A Floating Pct 93.00%
Class B Floating Pct 7.00%
Class A Principal Pct 93.00%
Class B Principal Pct 7.00%
Series
ALLOCATIONS Trust 1996-A Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
Principal Collections 515,788,653.44 60,158,246.08 55,947,168.85 4,211,077.23
Finance Charge Collections 62,375,874.55 7,275,117.79 6,765,859.55 509,258.25
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
------------------------------------------------------------------
Available Funds 7,275,117.79 6,765,859.55 509,258.25
MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange 520,833.33 484,375.00 36,458.33
Monthly Interest 2,593,451.67 2,408,180.36 185,271.30
Monthly Servicing Fee 312,500.00 290,625.00 21,875.00
Defaulted Amounts 26,302,173.37 3,067,715.06 2,852,975.00 214,740.05
------------------------------------------------------------------
6,494,500.06 6,036,155.36 458,344.69
Excess Spread 995,357.79 729,704.18 265,653.61
Required Amount 0.00 0.00 0.00
1 MONTH LIBOR RATE 5.43%
- ------------------
</TABLE>
<PAGE> 14
<TABLE>
<S> <C>
CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee 18,333.33
Quarterly Excess Spread Percentage 6.01%
Principal Payment Rate Calculation 12.45%
Base Spread Account Cap 1.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 1.00%
Beginning Cash Collateral Amount 40,000,000.00
Required Cash Collateral Amount 40,000,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 4,311,389.31
Required Spread Account Amount 5,000,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 688,610.69
Spread Account Surplus 0.00
MONTHLY PRINCIPAL & CONTROLLED DEPOSIT AMOUNT
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 93,000,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 63,225,961.14
Principal Shortfall 0.00
Shared Principal to Other Series 63,225,961.14
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 0.00
Monthly Principal 0.00
PFA Deposit 0.00
PFA Withdrawal 0.00
Ending PFA Balance 0.00
Principal to Investors 0.00
Ending Class A Invested Amount 465,000,000.00
Ending Class B Invested Amount 35,000,000.00
CLASS A ACCUMULATION PERIOD LENGTH
- ----------------------------------
Min 12 Month Historical Prin Pmt Rate 11.03%
Revolving Investor Interest 1,000,000,000.00
Class A Invested Amount 465,000,000.00
Available Principal 110,251,146.47
Class A Accumulation Period Length 5
RESERVE ACCOUNT
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 10.73%
Reserve Account Factor 41.67%
Portfolio Adjusted Yield 2.89%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Sep-2002
Weighted Average Coupon 5.66%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.09%
Base Rate - 3 month average 8.10%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.99%
</TABLE>
<PAGE> 15
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1996 - 1
SERVICER REPORT
<TABLE>
<CAPTION>
Distribution Date of: 17-Jun-96
Determined as of: 12-Jun-96
For the Monthly Period Ending: 31-May-96
I. TRUST STATUS
------------
<S> <C> <C>
A Total Principal ReceivablesTrust Outstanding (BOM) 4,286,932,274.86
B Principal Receivables Collections 515,788,653.44
C Finance Charge Receivables Collections 56,240,333.14
does not include interchange
D Default Receivables 26,302,173.37
E New Charges not available
F Interchange Collection 6,135,541.41
G Total Principal ReceivablesTrust Outstanding (EOM) 4,313,353,036.20
II. ALLOCATION PERCENTAGES
----------------------
H Invested Amount (BOM) 500,000,000.00
BD
I Enhancment Invested Amount (BOM) 0.00
J Enhancment Intial Invested Amount 0.00
K Aggr. Princ. Payment to Cash Collateral Account (Prev. Periods) 0.00
L Enhancment Invested Amount Reductions Previous Periods 0.00
M Enhancment Invested Amount Reimbursed 0.00
N Has any payments from CCA been made N
w/ respect to Econ. Special Payment Date?
O Enhancment Invested Amount 0.00
if N = ' Y ' then 0, otherwise J - K - L + M
P Excess Funding Account (BOM) 0.00
Q Floating Allocation Percentage ("FLAP") 11.66%
Min{ (H + I)/(A + P),100% }
R Principal Allocation Percentage ("PAP") 11.66%
Min{ H/(A + P),100% }
III. ALLOCATION & DISTRIBUTION OF COLLECTIONS TO SERIES 1996 - 1
-----------------------------------------------------------
S Allocated Finance Charge Collections 7,275,117.79
(F + C) x Q
T Allocated Finance Charge Collections Distribution
Available Cash Amt Due Amount Paid Shortfall
------------------------------------------------------------
1 Monthly Interest 7,275,117.79 1,532,617.76 1,532,617.76 0.00
2 Investor Servicing Fee 5,742,500.03 833,333.33 833,333.33 0.00
3 Investor Servicing Fee
prev. due but unpaid 4,909,166.70 0.00 0.00 0.00
4 Investor Default Coverage
Current Period 4,909,166.70 3,067,715.06 3,067,715.06 0.00
5 Uncovered Investor Default
Prev. Periods 1,841,451.64 0.00 0.00 0.00
6 EIA Monthly Servicing Fee 1,841,451.64 0.00 0.00 0.00
7 Monthly Liquidity Fee 1,841,451.64 16,666.67 16,666.67 0.00
8 Monthly Cash Collateral Fee 1,824,784.98 21,875.00 21,875.00 0.00
9 EIA Monthly Interest 1,802,909.98 0.00
10 EIA Default Amount 1,802,909.98 0.00 0.00 0.00
11 Interest Payments on
Maturity Purchase Amount
Interest 1,802,909.98 0.00 0.00 0.00 Input (in Amt Due column)
12 Overdue Interest of PAI 1,802,909.98 0.00 Input (in Amt Due column)
13 Unreimbursed Enhancement
Investment Amount Reductions 1,802,909.98 0.00 0.00 0.00 Input (in Amt Due column)
14 To Cash Collateral Account
(Prior to EPOE) 1,802,909.98 0.00 0.00 0.00 Input (in Amt Due column)
15 To Required Reserve Account 1,802,909.98 0.00 0.00 0.00
16 Other Amounts to Maturity
Certificates Purchaser 1,802,909.98 0.00 Input (in Amt Due column)
17 Other Amounts due to the
Cash Collateral Depositor 1,802,909.98 0.00 0.00 0.00 Input (in Amt Due column)
-----------------------------------------------------------
18 Excess Finance Charges 1,802,909.98
U Allocated Principal
Collections 60,158,246.08
B x R
V Other Principal Collections 0.00
W Available Invested Principal
Collections 60,158,246.08
U + V
X Available Invested Principal
Collections Distribution
Available Cash Amt Due Amount Paid Shortfall
----------------------------------------------------------
1 Monthly Principal 60,158,246.08 0 0.00 0.00
2 EIA Monthly Principal 60,158,246.08 0 0.00 0.00
----------------------------------------------------------
</TABLE>
<PAGE> 16
<TABLE>
<S> <C> <C>
IV. CALCULATION OF INTEREST, FEES AND DEFAULTS
------------------------------------------
Y Monthly Interest 1,532,617.76
Z + AA + AB
Z Aggregate Discount Amt. to Columbus Cert. Holders (current period) 1,532,617.76
AA Unreimbursed Aggregate Disc Amt. to Columbus Cert. Holders (prev. periods) 0.00
AB Aggregate Columbus & Maturity Interest Amt. 0.00
(AF x AH x AJ/360 +AK) + (AG x AI x AJ/360) + AL
AC Composite Rate 0.00%
AD Spread to Composite Rate (Extended Columbus Certficates) 0.15%
AE Spread to Composite Rate (Maturity Certficates) 0.20%
AF Certificate Rate (Extended Columbus Certficates) 0.15%
AC + AD
AG Certificate Rate (Maturity Certficates) 0.20%
AC + AE
AH Average Extended Columbus Certificate Outstanding in Interest Period 0.00
AI Average Maturity Certificate Outstanding in Interest Period 0.00
AJ Number of Days in Interest Period 31
AK Accured but Unpaid Columbus Interest Amt. from prev. periods. 0.00
AL Accured but Unpaid Maturity Certificate Interest Amt. from prev. periods. 0.00
AM Is the Seller, Trustee or Agent of the Trustee acting as Servicer? (Y/N) Y
AN Net Servicing Fee Rate 2.00%
AO Investor Servicing Fee 833,333.33
AN x H/12
AP Investor Servicing Fee prev. due but unpaid 0.00
AQ Investor Default Amount Current Period 3,067,715.06
D x Q
AR Uncovered Investor Default Prev. Periods 0.00
AS EIA Monthly Servicing Fee 0.00
I x AN/12
AT Cash Collateral Fee Rate 0.50%
AU Cash In CCA (BOM) 52,500,000.00
BH
AV Monthly Cash Collateral Fee 21,875.00
AT x AU/12
AW Liquidity Fee Rate 0.10%
AX Commited but unused Maturity Certificate Purchase Facility 200,000,000.00
(intially 200,000,000)
AY Monthly Liquidity Fee 16,666.67
AW x AX/12
AZ EIA Monthly Interest Due 0.00
BA EIA Monthly Allocated Defaults 0.00
V. CERTIFICATES OUTSTANDING
------------------------
BB Columbus Certificate Invested Amount (BOM) 500,000,000.0
BC Maturity Invested Amount (BOM) 0.0
BD Invested Amount (BOM) 500,000,000.0
BB + BC
BE Allocated Monthly Principal 0.00
If BU = R then 0 otherwise B x R
BF Shared Principal Collections 0.00
BG Invested Amount (EOM) 500,000,000.00
BD - BE - BF
VI. CASH COLLATERAL ACCOUNT ("CCA")
-------------------------------
BH Cash In CCA (BOM) 52,500,000.00
BI CCA Deposits 0.00
BJ CCA Withdrawals 0.00
BK Cash In CCA (E\OM) 52,500,000.00
BH + BI - BJ
VII. REQUIRED RESERVE ACCOUNT
------------------------
BL Reserve Account Funding Date Three months prior to March 2001
BM Invested Amount Required for Reserve Account 0.00
BN Required Reserve Account Factor 0.25%
BO Required Reserve Account Amount 0.00
BM x BN
BP Balance in Reserve Account (BOM) 0.00
BQ Required Reserve Account Deposit 0.00
BO - BP
</TABLE>
<PAGE> 17
<TABLE>
<S> <C> <C>
VIII ECONOMIC TRUST CONDITIONS TO ISSUANCE
-------------------------------------
BR Surplus Finance Charge Collection History
Surplus Finance Charge Collection Yield
Current Month 0.00%
1 Month Ago 0.00%
2 Months Ago 0.00%
Average 0.00%
(Average must be greater than 2.0% - or CB *** PASS
must be Pass)
BS Series Weighted Average Coupon (per CTM Report) 5.3933%
(Must be less than 10.0%) *** PASS
BT Monthly Principal Rate
Current Month 12.03%
1 Month Ago 12.49%
2 Months Ago 12.83%
Average 12.45%
Average must be greater than 9.0%) *** PASS
BU Period Type: (R)evolving, (C)lass Amortization, (L)imted Amortization, R
(S)eries Accumulation, (E)conomic Payout Event
IX SPREAD ACCOUNT
---------------
BV Beginning Spread Account Balance 3,350,129.11
BW Required Spread Account Balance 5,000,000.00
BX Required Spread Account Draw 0.00
BY Required Spread Account Deposit 1,649,870.89
BZ Spread Account Surplus 0.00
CA Spread Account Deposit 1,649,870.89
X PAYOUT EVENT
-------------
CB Portfolio Yield - Base Rate = Net
Portfolio Yield Base Rate Net
--------------- --------- ---
Current Month 10.10% 5.68% 4.42%
1 Month Ago 11.01% 12.33% -1.33%
2 Months Ago 11.33% 2.14% 9.19%
Average 10.81% 6.72% 4.10%
(Average must be equal or greater than 2.0%) *** PASS
</TABLE>
<PAGE> 1
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1994-A
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1994-A Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 2
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1994-B
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1994-B Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 3
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1994-C
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1994-C Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 4
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1995-A
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1995-A Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 5
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1995-B
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1995-B Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 6
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1996-A
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1996-A Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
<PAGE> 7
MONTHLY SERVICER'S CERTIFICATE
BANK ONE, COLUMBUS, NA
BANC ONE CREDIT CARD MASTER TRUST
SERIES 1996-1
The undersigned, a duly authorized representive of BANK ONE, COLUMBUS,
NA, as Servicer ("Bank One"), pursuant to the Pooling and Servicing Agreement
dated as November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1996-1 Supplement (as amended and supplemented, the
Series Supplement"), between Bank One, as Seller and Servicer, and Bankers Trust
Company, as Trustee, does hereby certify as follows:
1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the agreement or Series Supplement, as applicable.
2. Bank One is, as of the date hereof, the Servicer under the
Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on June
17, 1996.
5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding the such Distribution date. [Or
if there has been a default in the performance of any such obligation, set forth
in detail the (i)nature of such default, (ii)the action taken by the Seller and
Servicer, if any, to remedy such default and (iii)the current status of each
such default.].
6. As of the date hereof, to the best knowledge of the undersigned, no
Pay Out Event occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other pursuant to the
Agreement.[Or, if there is a Lien, such Lien consists of]
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 12th day of June 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Gary M. Unser
-----------------
Name: Gary M. Unser
Title: Officer
|
|