<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):
December 16, 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: Thomas Ferree, Westerville, Ohio 43081
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code:
(614) 248-3404
<PAGE> 2
ITEM 5. OTHER EVENTS
On December 16, 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
ITEM 7. EXHIBITS
See page 4 for Exhibit Index.
<PAGE> 3
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: December 11, 1996 By: /s/Thomas Ferree
------------------ ----------------------
Name: Thomas Ferree
----------------------
Title: Senior Vice President
----------------------
BANK ONE, COLUMBUS, NA
3
<PAGE> 4
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 November 30, 1996. ................... 5-18
99.2 Monthly Servicer's Certificates ............................................... 19-24
</TABLE>
<PAGE> 1
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT
<TABLE>
<CAPTION>
Distribution Date of: 16-Dec-96 For the Monthly Period Ending: 30-Nov-96 Days in Interest Period (30/360) 30
Determined as of: 11-Dec-96 Monthly Period 25 Days in Interest Period (Act/360) 31
BEGINNING TOTAL TRUST INVESTOR INTEREST SERIES 1994-A SERIES 1994-B SERIES 1994-C
--------------------------- ---------------- ----------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66
Finance Charges O/S 86,090,711.17
Excess Funding Account 0.00
Initial Invested Amount 3,260,000,000.00 600,000,000.00 950,000,000.00 450,000,000.00
Invested Amount 2,696,000,000.00 36,000,000.00 950,000,000.00 450,000,000.00
Class A Invested Amount 0.00 893,000,000.00 423,000,000.00
Class B Invested Amount 36,000,000.00 57,000,000.00 27,000,000.00
Principal Funding Account 0.00 0.00 0.00 0.00
Adjusted Invested Amount 2,696,000,000.00 36,000,000.00 950,000,000.00 450,000,000.00
Class A Adjusted Invested Amt 0.00 893,000,000.00 423,000,000.00
Class B Adjusted Invested Amt 36,000,000.00 57,000,000.00 27,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00 0.00
Principal Allocation Pct 100.00% 74.99% 13.80% 21.85% 10.35%
Principal Collections 451,185,842.21 338,337,272.95 62,270,663.73 98,595,217.58 46,702,997.80
Floating Allocation Pct 100.00% 62.01% 0.83% 21.85% 10.35%
Finance Charge Collections 62,447,604.90 38,726,875.12 517,124.45 13,646,339.53 6,464,055.56
Defaulted Amount 29,970,249.97 18,586,047.13 248,181.64 6,549,237.68 3,102,270.48
Interchange Collections 5,229,227.69 3,242,904.96 43,302.89 1,142,715.03 541,286.07
Servicer Interchange 2,808,333.33 37,500.00 989,583.33 468,750.00
Shared Principal Collections 320,923,320.08 26,518,845.37 105,144,455.25 49,805,268.28
<CAPTION>
ENDING TOTAL TRUST INVESTOR INTEREST SERIES 1994-A SERIES 1994-B SERIES 1994-C
--------------------------- ---------------- ----------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69
Finance Charges O/S 91,677,747.07
Excess Funding Account 0.00
Initial Invested Amount 2,660,000,000.00 0.00 950,000,000.00 450,000,000.00
Invested Amount 2,660,000,000.00 0.00 950,000,000.00 450,000,000.00
Class A Invested Amount 0.00 893,000,000.00 423,000,000.00
Class B Invested Amount 0.00 57,000,000.00 27,000,000.00
Principal Funding Account 0.00 0.00 0.00 0.00
Adjusted Invested Amount 2,660,000,000.00 0.00 950,000,000.00 450,000,000.00
Class A Adjusted Invested Amt 0.00 893,000,000.00 423,000,000.00
Class B Adjusted Invested Amt 0.00 57,000,000.00 27,000,000.00
Enhancement Invested Amount 0.00 0.00 0.00 0.00
Principal Allocation Pct 100.00% 61.21% 0.00% 21.86% 10.35%
Floating Allocation Pct 100.00% 61.21% 0.00% 21.86% 10.35%
</TABLE>
<TABLE>
<CAPTION>
BEGINNING SERIES 1995-A SERIES 1995-B SERIES 1996-A SELLER INTEREST
--------------------------- -------------- -------------- -------------- ---------------
<S> <C> <C> <C> <C>
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00
Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00
Class A Invested Amount 357,200,000.00 357,200,000.00 465,000,000.00
Class B Invested Amount 22,800,000.00 22,800,000.00 35,000,000.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00 1,651,336,114.66
Class A Adjusted Invested Amt 357,200,000.00 357,200,000.00 465,000,000.00 NA
Class B Adjusted Invested Amt 22,800,000.00 22,800,000.00 35,000,000.00 NA
Enhancement Invested Amount 0.00 0.00 0.00 NA
Principal Allocation Pct 8.74% 8.74% 11.50% 25.01%
Principal Collections 39,438,087.03 39,438,087.03 51,892,219.78 112,848,569.27
Floating Allocation Pct 8.74% 8.74% 11.50% 37.99%
Finance Charge Collections 5,458,535.81 5,458,535.81 7,182,283.96 23,720,729.78
Defaulted Amount 2,619,695.07 2,619,695.07 3,446,967.20 11,384,202.84
Interchange Collections 457,086.01 457,086.01 601,428.96
Servicer Interchange 395,833.33 395,833.33 520,833.33
Shared Principal Collections 42,057,782.10 42,057,782.10 55,339,186.97
<CAPTION>
ENDING SERIES 1995-A SERIES 1995-B SERIES 1996-A SELLER INTEREST
--------------------------- -------------- -------------- -------------- ---------------
<S> <C> <C> <C> <C>
Pool Balance (Principal)
Finance Charges O/S
Excess Funding Account
Initial Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00
Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00
Class A Invested Amount 357,200,000.00 357,200,000.00 465,000,000.00
Class B Invested Amount 22,800,000.00 22,800,000.00 35,000,000.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 380,000,000.00 380,000,000.00 500,000,000.00 1,686,014,511.69
Class A Adjusted Invested Amt 357,200,000.00 357,200,000.00 465,000,000.00 NA
Class B Adjusted Invested Amt 22,800,000.00 22,800,000.00 35,000,000.00 NA
Enhancement Invested Amount 0.00 0.00 0.00 NA
Principal Allocation Pct 8.74% 8.74% 11.50% 38.79%
Floating Allocation Pct 8.74% 8.74% 11.50% 38.79%
</TABLE>
<PAGE> 2
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT
<TABLE>
<CAPTION>
Distribution Date of: 16-Dec-96 For the Monthly Period Ending:
Determined as of: 11-Dec-96 Monthly Period
MINIMUM BALANCE REQUIREMENT
---------------------------
<S> <C>
Trust Initial Invested Amount 2,660,000,000.00
Trust PFA 0.00
Ending Portfolio Principal Balance 4,346,014,511.69
Beginning Excess Funding Acct Bal 0.00
Required Excess Funding Account Deposit 0.00
Excess Funding Account Withdrawal 0.00
Seller's Participation Amt (w/o EFA) 1,686,014,511.69
Required Seller's Interest 304,221,015.82
Required Excess Funding Account Balance 0.00
Seller's Participation Amount 1,686,014,511.69
</TABLE>
<TABLE>
<CAPTION>
Distribution Date of: 30-Nov-96 Days in Interest Period (30/360) 30
Determined as of: 25 Days in Interest Period (Act/360) 31
GROSS BALANCES OF
ACCOUNTS DELINQUENT: (%) ($)
-------------------- ---- ----------------
<S> <C> <C>
30 - 59 days 2.09% 92,710,895.72
60 - 89 days 1.47% 65,096,437.57
90 days + 2.55% 113,267,123.10
Total 30 days + 6.11% 271,074,456.39
Gross Credit Losses 8.58% 31,081,995.58
Net Credit Losses 8.27% 29,970,249.97
Discount Option Receivables 0
Discount Percentage 0.00%
Finance Charge Billed - pool 59,616,370.37
Fees Billed - pool 6,151,316.71
Required Principal Balance 2,660,000,000.00
EFA + Receivables + PFA 4,346,014,511.69
</TABLE>
<PAGE> 3
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-A Series Offset 0
<TABLE>
<CAPTION>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
Excess Funding Account 0.00 0.00 0.00
Invested Amount 36,000,000.00 0.00 (36,000,000.00)
Class A Invested Amount 0.00 0.00 0.00
Class B Invested Amount 36,000,000.00 0.00 (36,000,000.00)
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 36,000,000.00 0.00 (36,000,000.00)
Class A Adjusted Invested Amount 0.00 0.00 0.00
Class B Adjusted Invested Amount 36,000,000.00 0.00 (36,000,000.00)
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 60,000.00 0.00 (60,000.00)
Available Cash Collateral Amount 12,000,000.00 0.00 (12,000,000.00)
Available Shared Collateral Amount 6,000,000.00 0.00 (6,000,000.00)
Spread Account 9,000,000.00 0.00 (9,000,000.00)
Servicing Base Amount 36,000,000.00 0.00 (36,000,000.00)
Allocation Percentages
----------------------
Floating Allocation Pct 0.83%
Principal Allocation Pct 13.80%
Class A Floating Pct 0.00%
Class B Floating Pct 100.00%
Class A Principal Pct 0.00%
Class B Principal Pct 100.00%
<CAPTION>
Series
Allocations Trust 1994-A Class A Class B
----------- ---------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 451,185,842.21 62,270,663.73 0.00 62,270,663.73
Finance Charge Collections 62,447,604.90 517,124.45 0.00 517,124.45
PFA Investment Proceeds NA 80,796.38 0.00 80,796.38
Reserve Account Draw NA 62,420.71 0.00 62,420.71
------------------------------------------------------
Available Funds 660,341.54 0.00 660,341.54
Monthly Investor Obligations
----------------------------
Servicer Interchange 37,500.00 0.00 37,500.00
Monthly Interest 220,500.00 0.00 220,500.00
Monthly Servicing Fee 22,500.00 0.00 22,500.00
Defaulted Amounts 29,970,249.97 248,181.64 0.00 248,181.64
------------------------------------------------------
528,681.64 0.00 528,681.64
Excess Spread 131,659.90 0.00 131,659.90
Required Amount 0.00 0.00 0.00
Cash Collateral Account
-----------------------
Cash Collateral Fee 1,162.50
Risk-Free Fee 2,325.00
Monthly Cash Collateral Fee 3,487.50
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 2.36%
Principal Payment Rate Calculation 65.09%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 12,000,000.00
Required Cash Collateral Amount 0.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 12,000,000.00
Beginning Spread Account Balance 9,000,000.00
Required Spread Account Amount 0.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 0.00
Spread Account Surplus 9,000,000.00
Monthly Principal & Controlled Deposit Amount
---------------------------------------------
Month of Accumulation 3
Controlled Accumulation Amount 0.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 36,000,000.00
Available Investor Principal Collections 62,518,845.37
Principal Shortfall 0.00
Shared Principal to Other Series 26,518,845.37
Shared Principal from Other Series 0.00
Class A Monthly Principal 0.00
Class B Monthly Principal 36,000,000.00
Monthly Principal 36,000,000.00
PFA Deposit 36,000,000.00
PFA Withdrawal 36,000,000.00
Ending PFA Balance 0.00
Principal to Investors 36,000,000.00
Floating Allocation Pct 10.83%
Ending Class A Invested Amount 0.00
Ending Class B Invested Amount 0.00
Class A Accumulation Period Length
----------------------------------
Min 12 Month Historical Prin Pmt Rate 10.38%
Revolving Investor Interest 3,260,000,000.00
Class A Invested Amount 0.00
Available Principal 338,337,272.95
Class A Accumulation Period Length 0
Reserve Account
---------------
Available Reserve Account Amount 60,000.00
Covered Amount 0.00
Reserve Draw Amount 62,420.71
Portfolio Yield 16.10%
Reserve Account Factor 0.00%
Portfolio Adjusted Yield 3.64%
Reserve Account Funding Period Length 0
Reserve Account Funding Date 15-Dec-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 12.65%
Base Rate - 3 month average 8.91%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 3.74%
</TABLE>
<PAGE> 5
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-B Series Offset 1
<TABLE>
<CAPTION>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
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 51,796,219.42 (453,780.58)
Available Shared Collateral Amount 42,750,000.00 42,296,219.42 (453,780.58)
Spread Account 28,500,000.00 28,500,000.00 0.00
Servicing Base Amount 950,000,000.00 950,000,000.00 0.00
Allocation Percentages
----------------------
Floating Allocation Pct 21.85%
Principal Allocation Pct 21.85%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
<CAPTION>
Series
Allocations Trust 1994-B Class A Class B
----------- -------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 451,185,842.21 98,595,217.58 92,679,504.52 5,915,713.05
Finance Charge Collections 62,447,604.90 13,646,339.53 12,827,559.15 818,780.37
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
----------------------------------------------------
Available Funds 13,646,339.53 12,827,559.15 818,780.37
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 29,970,249.97 6,549,237.68 6,156,283.42 392,954.26
----------------------------------------------------
14,119,154.34 856,079.26 13,263,075.08
Excess Spread 0.00 0.00 0.00
Required Amount 472,814.82 435,515.93 37,298.89
Cash Collateral Account
-----------------------
Cash Collateral Fee 9,203.13
Risk-Free Fee 7,362.50
Monthly Cash Collateral Fee 16,565.63
</TABLE>
<PAGE> 6
<TABLE>
<S> <C>
Cash Collateral Account (continued)
------------------------------------
Quarterly Excess Spread Percentage 0.67%
Principal Payment Rate Calculation 10.89%
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 453,780.58
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 28,500,000.00
Required Spread Account Amount 28,500,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 0.00
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 223,250,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 105,144,455.25
Principal Shortfall 0.00
Shared Principal to Other Series 105,144,455.25
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 10.38%
Revolving Investor Interest 2,660,000,000.00
Class A Invested Amount 893,000,000.00
Available Principal 276,066,609.21
Class A Accumulation Period Length 4
Reserve Account
---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 11.32%
Reserve Account Factor 33.33%
Portfolio Adjusted Yield 2.07%
Reserve Account Funding Period Length 2
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 11.73%
Base Rate - 3 month average 9.56%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.17%
</TABLE>
<PAGE> 7
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-C Series Offset 2
<TABLE>
<CAPTION>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
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
Invested Amount 450,000,000.00 450,000,000.00 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 26,695,004.19 (304,995.81)
Available Shared Collateral Amount 22,500,000.00 22,195,004.19 (304,995.81)
Spread Account 13,500,000.00 13,500,000.00 0.00
Servicing Base Amount 450,000,000.00 450,000,000.00 0.00
Allocation Percentages
----------------------
Floating Allocation Pct 10.35%
Principal Allocation Pct 10.35%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
<CAPTION>
Series
Allocations Trust 1994-C Class A Class B
----------- -------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 451,185,842.21 46,702,997.80 43,900,817.93 2,802,179.87
Finance Charge Collections 62,447,604.90 6,464,055.56 6,076,212.23 387,843.33
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
----------------------------------------------------
Available Funds 6,464,055.56 6,076,212.23 387,843.33
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 29,970,249.97 3,102,270.48 2,916,134.25 186,136.23
----------------------------------------------------
6,781,770.48 6,370,634.25 411,136.23
Excess Spread 0.00 0.00 0.00
Required Amount 317,714.91 294,422.02 23,292.89
Cash Collateral Account
-----------------------
Cash Collateral Fee 5,812.50
Risk-Free Fee 3,487.50
Monthly Cash Collateral Fee 9,300.00
</TABLE>
<PAGE> 8
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
- ------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 0.50%
Principal Payment Rate Calculation 10.89%
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 304,995.81
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 13,500,000.00
Required Spread Account Amount 13,500,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 0.00
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 141,000,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 49,805,268.28
Principal Shortfall 0.00
Shared Principal to Other Series 49,805,268.28
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 10.38%
Revolving Investor Interest 1,710,000,000.00
Class A Invested Amount 423,000,000.00
Available Principal 177,471,391.64
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 11.32%
Reserve Account Factor 25.00%
Portfolio Adjusted Yield 1.82%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Jun-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 11.73%
Base Rate - 3 month average 9.81%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 1.92%
</TABLE>
<PAGE> 9
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1995-A Series Offset 3
<TABLE>
<CAPTION>
<S> <C>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
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 7,600,000.00 8,171,172.10 571,172.10
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Allocation Percentages
- ----------------------
<S> <C>
Floating Allocation Pct 8.74%
Principal Allocation Pct 8.74%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
</TABLE>
<TABLE>
<CAPTION>
Series
Allocations Trust 1995-A Class A Class B
- ----------- ------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collection 451,185,842.21 39,438,087.03 37,071,801.81 2,366,285.22
Finance Charge Collections 62,447,604.90 5,458,535.81 5,131,023.66 327,512.15
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
----------------------------------------------
Available Funds 5,458,535.81 5,131,023.66 327,512.15
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 29,970,249.97 2,619,695.07 2,462,513.37 157,181.70
----------------------------------------------
5,203,378.40 4,888,496.70 314,881.70
Excess Spread 412,339.11 242,526.96 169,812.15
Required Amount 0.00 0.00 0.00
Cash Collateral Account
Cash Collateral Fee 5,726.39
Risk-Free Fee 1,963.33
Monthly Cash Collateral Fee 7,689.72
</TABLE>
<PAGE> 10
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
- ------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 1.87%
Principal Payment Rate Calculation 10.89%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
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 7,600,000.00
Required Spread Account Amount 11,400,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 3,800,000.00
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
- ---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 119,066,666.67
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 42,057,782.10
Principal Shortfall 0.00
Shared Principal to Other Series 42,057,782.10
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 10.38%
Revolving Investor Interest 1,260,000,000.00
Class A Invested Amount 357,200,000.00
Available Principal 130,768,393.84
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 11.32%
Reserve Account Factor 25.00%
Portfolio Adjusted Yield 3.47%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Jan-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 11.73%
Base Rate - 3 month average 8.16%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 3.57%
</TABLE>
<PAGE> 11
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1995-B Series Offset 4
<TABLE>
<CAPTION>
<S> <C>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
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 13,573,764.35 14,004,109.49 430,345.13
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Allocation Percentages
----------------------
<S> <C>
Floating Allocation Pct 8.74%
Principal Allocation Pct 8.74%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
</TABLE>
<TABLE>
<CAPTION>
Series
Allocations Trust 1995-B Class A Class B
----------- ----------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collection 451,185,842.21 39,438,087.03 37,071,801.81 2,366,285.22
Finance Charge Collections 62,447,604.90 5,458,535.81 5,131,023.66 327,512.15
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
---------------------------------------------
Available Funds 5,458,535.81 5,131,023.66 327,512.15
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 29,970,249.97 2,619,695.07 2,462,513.37 157,181.70
---------------------------------------------
5,250,878.40 4,933,146.70 317,731.70
Excess Spread 364,839.11 197,876.96 166,962.15
Required Amount 0.00 0.00 0.00
Cash Collateral Account
Cash Collateral Fee 2,902.00
Risk-Free Fee 3,506.56
Monthly Cash Collateral Fee 6,408.56
</TABLE>
<PAGE> 12
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 1.72%
Principal Payment Rate Calculation 10.89%
Base Spread Account Cap 3.75%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.75%
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 13,573,764.35
Required Spread Account Amount 14,250,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 676,235.65
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 89,300,000.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 42,057,782.10
Principal Shortfall 0.00
Shared Principal to Other Series 42,057,782.10
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 10.38%
Revolving Investor Interest 880,000,000.00
Class A Invested Amount 357,200,000.00
Available Principal 91,330,306.81
Class A Accumulation Period Length 4
Reserve Account
---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 11.32%
Reserve Account Factor 33.33%
Portfolio Adjusted Yield 3.32%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-Mar-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 11.73%
Base Rate - 3 month average 8.31%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 3.42%
</TABLE>
<PAGE> 13
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1996-A Series Offset 5
<TABLE>
<CAPTION>
<S> <C>
Distribution Date of: 16-Dec-96
Determined as of: 11-Dec-96
For the Monthly Period Ending: 30-Nov-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,347,336,114.66 4,346,014,511.69 (1,321,602.97)
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 15,235,103.64 16,172,426.55 937,322.91
Servicing Base Amount 500,000,000.00 500,000,000.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Allocation Percentages
----------------------
<S> <C>
Floating Allocation Pct 11.50%
Principal Allocation Pct 11.50%
Class A Floating Pct 93.00%
Class B Floating Pct 7.00%
Class A Principal Pct 93.00%
Class B Principal Pct 7.00%
</TABLE>
<TABLE>
<CAPTION>
Series
Allocations Trust 1996-A Class A Class B
----------- ----------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collection 451,185,842.21 51,892,219.78 48,259,764.39 3,632,455.38
Finance Charge Collections 62,447,604.90 7,182,283.96 6,679,524.08 502,759.88
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
---------------------------------------------
Available Funds 7,182,283.96 6,679,524.08 502,759.88
Monthly Investor Obligations
----------------------------
Servicer Interchange 520,833.33 484,375.00 36,458.33
Monthly Interest 2,412,725.69 2,240,331.25 172,394.44
Monthly Servicing Fee 312,500.00 290,625.00 21,875.00
Defaulted Amounts 29,970,249.97 3,446,967.20 3,205,679.49 241,287.70
---------------------------------------------
6,693,026.23 6,221,010.74 472,015.48
Excess Spread 730,545.44 458,513.34 272,032.10
Required Amount 0.00 0.00 0.00
1 Month Libor Rate 5.38%
----------------
</TABLE>
<PAGE> 14
<TABLE>
<CAPTION>
Cash Collateral Account
-----------------------
<S> <C>
Cash Collateral Fee 17,222.22
Quarterly Excess Spread Percentage 2.30%
Principal Payment Rate Calculation 10.89%
Base Spread Account Cap 4.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 4.00%
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 15,235,103.64
Required Spread Account Amount 20,000,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 4,764,896.36
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 51,666,666.67
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 55,339,186.97
Principal Shortfall 0.00
Shared Principal to Other Series 55,339,186.97
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 10.38%
Revolving Investor Interest 500,000,000.00
Class A Invested Amount 465,000,000.00
Available Principal 51,892,219.78
Class A Accumulation Period Length 9
Reserve Account
---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
Portfolio Yield 11.32%
Reserve Account Factor 75.00%
Portfolio Adjusted Yield 3.92%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-May-2002
Weighted Average Coupon 5.79%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 11.73%
Base Rate - 3 month average 7.71%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 4.02%
</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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
<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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
<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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
<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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
<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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
<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
December 16, 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 11th day of December 1996.
BANK ONE, COLUMBUS, NA
as Servicer
By: s/Thomas Ferree
---------------
Name: Thomas Ferree
Title: Senior Vice President
