<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):
January 15, 1997
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 January 15, 1997, 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:
7.55% 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: January 10, 1997 By: /s/Thomas Ferree
----------------- ----------------
Name: Thomas Ferree
-------------
Title: Senior Vice President
---------------------
BANK ONE, COLUMBUS, NA
<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 December 31, 1996..................5-17
99.2 Monthly Servicer's Certificates............................................18-23
</TABLE>
<PAGE> 1
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97 For the Monthly Period Ending:
Determined as of: 10-Jan-97 Monthly Period
Beginning 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%
Principal Collections 490,501,039.55 300,213,623.70 0.00 107,219,151.32 50,788,019.05
Floating Allocation Pct 100.00% 61.21% 0.00% 21.86% 10.35%
Finance Charge Collections 67,392,531.38 41,247,937.16 0.00 14,731,406.13 6,978,034.48
Defaulted Amount 33,829,932.14 20,705,779.80 0.00 7,394,921.36 3,502,857.49
Interchange Collections 7,347,904.86 4,497,322.06 0.00 1,606,186.45 760,825.16
Servicer Interchange 2,770,833.33 0.00 989,583.33 468,750.00
Shared Principal Collections 320,919,403.50 0.00 114,614,072.68 54,290,876.53
Ending Total Trust Investor Interest Series 1994-A Series 1994-B Series 1994-C
- ------------------- ----------------- ----------------- ------------- -------------- ---------------
Pool Balance (Principal) 4,407,210,123.43
Finance Charges O/S 88,183,622.59
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% 60.36% 0.00% 21.56% 10.21%
Floating Allocation Pct 100.00% 60.36% 0.00% 21.56% 10.21%
<CAPTION>
31-Dec-96 Days in Interest Period (30/360) 30
26 Days in Interest Period (Act/360) 30
Beginning Series 1995-A Series 1995-B Series 1996-A Seller Interest
- ------------------------ ------------- -------------- -------------- ---------------
<S> <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%
Principal Collections 42,887,660.53 42,887,660.53 56,431,132.27 190,287,415.85
Floating Allocation Pct 8.74% 8.74% 11.50% 38.79%
Finance Charge Collections 5,892,562.45 5,892,562.45 7,753,371.65 26,144,594.22
Defaulted Amount 2,957,968.54 2,957,968.54 3,892,063.87 13,124,152.34
Interchange Collections 642,474.58 642,474.58 845,361.29
Servicer Interchange 395,833.33 395,833.33 520,833.33
Shared Principal Collections 45,845,629.07 45,845,629.07 60,323,196.15
Ending Series 1995-A Series 1995-B Series 1996-A Seller Interest
- ----------------------- -------------- -------------- --------------- ---------------
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 1,747,210,123.43
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 8.62% 8.62% 11.35% 39.64%
Floating Allocation Pct 8.62% 8.62% 11.35% 39.64%
</TABLE>
<PAGE> 2
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97 For the Monthly Period Ending
Determined as of: 10-Jan-97 Monthly Period
<S> <C>
Minimum Balance Requirement
---------------------------
Trust Initial Invested Amount 2,660,000,000.00
Trust PFA 0.00
Ending Portfolio Principal Balance 4,407,210,123.43
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) 1,747,210,123.43
Required Seller's Interest 308,504,708.64
Required Excess Funding Account Balance 0.00
Seller's Participation Amount 1,747,210,123.43
<CAPTION>
31-Dec-96 Days in Interest Period (30/360) 30
26 Days in Interest Period (Act/360) 30
Gross Balances of
Accounts Delinquent: (%) ($)
- -------------------- ---- --------------
<S> <C> <C>
30 - 59 days 2.07% 92,870,770.37
60 - 89 days 1.45% 65,096,486.71
90 days + 2.64% 118,586,837.49
Total 30 days + 6.15% 276,554,094.57
Gross Credit Losses 9.69% 35,077,932.39
Net Credit Losses 9.34% 33,829,932.14
Discount Option Receivables 0
Discount Percentage 0.00%
Finance Charge Billed - pool 54,483,549.00
Fees Billed - pool 7,489,350.59
Required Principal Balance 2,660,000,000.00
EFA + Receivables + PFA 4,407,210,123.43
</TABLE>
<PAGE> 3
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-A
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
Excess Funding Account 0.00 0.00 0.00
Invested Amount 0.00 0.00 0.00
Class A Invested Amount 0.00 0.00 0.00
Class B Invested Amount 0.00 0.00 0.00
Principal Funding Account 0.00 0.00 0.00
Adjusted Invested Amount 0.00 0.00 0.00
Class A Adjusted Invested Amount 0.00 0.00 0.00
Class B Adjusted Invested Amount 0.00 0.00 0.00
Enhancement Invested Amount 0.00 0.00 0.00
Reserve Account 0.00 0.00 0.00
Available Cash Collateral Amount 0.00 0.00 0.00
Available Shared Collateral Amount 0.00 0.00 0.00
Spread Account 0.00 0.00 0.00
Servicing Base Amount 0.00 0.00 0.00
Allocation Percentages
- ----------------------
Floating Allocation Pct 0.00%
Principal Allocation Pct 0.00%
Class A Floating Pct 0.00%
Class B Floating Pct 0.00%
Class A Principal Pct 0.00%
Class B Principal Pct 0.00%
Series
Allocations Trust 1994-A Class A Class B
- ----------- ------------------------------------------------------------------------------------------------
Principal Collections 490,501,039.55 0.00 0.00 0.00
Finance Charge Collections 67,392,531.38 0.00 0.00 0.00
PFA Investment Proceeds NA 15,625.08 0.00 15,625.08
Reserve Account Interest Earn NA 107.58 0.00 107.58
-------------------------------------------------------------------------------
Available Funds 15,732.66 0.00 15,732.66
Monthly Investor Obligations
- ----------------------------
Servicer Interchange 0.00 0.00 0.00
Monthly Interest 0.00 0.00 0.00
Monthly Servicing Fee 0.00 0.00 0.00
Defaulted Amounts 33,829,932.14 0.00 0.00 0.00
-------------------------------------------------------------------------------
0.00 0.00 0.00
Excess Spread 15,732.66 0.00 15,732.66
Required Amount 0.00 0.00 0.00
Cash Collateral Account
- -----------------------
Cash Collateral Fee 0.00
Risk-Free Fee 0.00
Monthly Cash Collateral Fee 0.00
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
<S> <C>
Cash Collateral Account (continued)
- ------------------------------------
Quarterly Excess Spread Percentage 1.93%
Principal Payment Rate Calculation 61.38%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 0.00
Required Cash Collateral Amount 0.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 0.00
Required Spread Account Amount 0.00
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 2
Controlled Accumulation Amount 0.00
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 0.00
Principal Shortfall 0.00
Shared Principal to Other Series 0.00
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 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 2,660,000,000.00
Class A Invested Amount 0.00
Available Principal 276,066,609.21
Class A Accumulation Period Length 0
Reserve Account
- ---------------
Available Reserve Account Amount 0.00
Covered Amount 0.00
Reserve Draw Amount 107.58
Portfolio Yield 0.00%
Reserve Account Factor 0.00%
Portfolio Adjusted Yield 2.55%
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 8.51%
Base Rate - 3 month average 5.86%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.65%
</TABLE>
<PAGE> 5
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-B
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
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 51,796,219.42 51,578,723.37 (217,496.05) 217,496.05
Available Shared Collateral Amount 42,296,219.42 42,078,723.37 (217,496.05)
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 21.86%
Principal Allocation Pct 21.86%
Class A Floating Pct 94.00%
Class B Floating Pct 6.00%
Class A Principal Pct 94.00%
Class B Principal Pct 6.00%
<CAPTION>
Series
Allocations Trust 1994-B Class A Class B
- ----------- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 490,501,039.55 107,219,151.32 100,786,002.24 6,433,149.08
Finance Charge Collections 67,392,531.38 14,731,406.13 13,847,521.76 883,884.37
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
--------------------------------------------------------------------------
Available Funds 14,731,406.13 13,847,521.76 883,884.37
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 33,829,932.14 7,394,921.36 6,951,226.08 443,695.28
--------------------------------------------------------------------------
14,964,838.02 14,058,017.74 906,820.28
Excess Spread 0.00 0.00 0.00
Required Amount 233,431.90 210,495.98 22,935.91
Cash Collateral Account
- -----------------------
Cash Collateral Fee 8,736.08
Risk-Free Fee 7,125.00
Interest on CCA Draw 2,168.06
Total Fees - Interest 18,029.15
</TABLE>
<PAGE> 6
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
- ------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 0.36%
Principal Payment Rate Calculation 10.95%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 51,796,219.42
Required Cash Collateral Amount 52,250,000.00
Cash Collateral Account Draw 217,496.05
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 114,614,072.68
Principal Shortfall 0.00
Shared Principal to Other Series 114,614,072.68
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 9.80%
Reserve Account Factor 33.33%
Portfolio Adjusted Yield 1.20%
Reserve Account Funding Period Length 4
Reserve Account Funding Date 15-Apr-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 10.86%
Base Rate - 3 month average 9.56%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 1.30%
</TABLE>
<PAGE> 7
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1994-C
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
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 26,695,004.19 26,504,284.40 (190,719.78)
Available Shared Collateral Amount 22,195,004.19 22,004,284.40 (190,719.78)
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 490,501,039.55 50,788,019.05 47,740,737.90 3,047,281.14
Finance Charge Collections 67,392,531.38 6,978,034.48 6,559,352.41 418,682.07
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
-------------------------------------------------------------------------------
Available Funds 6,978,034.48 6,559,352.41 418,682.07
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 33,829,932.14 3,502,857.49 3,292,686.04 210,171.45
-------------------------------------------------------------------------------
7,182,357.49 6,747,186.04 435,171.45
Excess Spread 0.00 0.00 0.00
Required Amount 204,323.00 187,833.62 16,489.38
Cash Collateral Account
- -----------------------
Cash Collateral Fee 5,497.92
Risk-Free Fee 3,375.00
Interest on CCA Draw 1,457.20
Total Fees - Interest 10,330.12
</TABLE>
<PAGE> 8
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
- ------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 0.27%
Principal Payment Rate Calculation 10.95%
Base Spread Account Cap 3.00%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 3.00%
Beginning Cash Collateral Amount 26,695,004.19
Required Cash Collateral Amount 27,000,000.00
Cash Collateral Account Draw 190,719.78
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 54,290,876.53
Principal Shortfall 0.00
Shared Principal to Other Series 54,290,876.53
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 9.80%
Reserve Account Factor 25.00%
Portfolio Adjusted Yield 0.95%
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 10.86%
Base Rate - 3 month average 9.81%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 1.05%
</TABLE>
<PAGE> 9
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1995-A
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
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 8,171,172.10 8,900,559.62 729,387.52
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
Allocation Percentages
- ----------------------
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%
<CAPTION>
Series
Allocations Trust 1995-A Class A Class B
- ----------- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 490,501,039.55 42,887,660.53 40,314,400.90 2,573,259.63
Finance Charge Collections 67,392,531.38 5,892,562.45 5,539,008.70 353,553.75
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
--------------------------------------------------------------------------------
Available Funds 5,892,562.45 5,539,008.70 353,553.75
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 33,829,932.14 2,957,968.54 2,780,490.43 177,478.11
--------------------------------------------------------------------------------
5,541,651.88 5,206,473.76 335,178.11
Excess Spread 528,388.69 332,534.94 195,853.75
Required Amount 0.00 0.00 0.00
Cash Collateral Account
- -----------------------
Cash Collateral Fee 5,303.68
Risk-Free Fee 2,042.79
Monthly Cash Collateral Fee 7,346.47
</TABLE>
<PAGE> 10
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1995-B
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
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 14,004,109.49 14,250,000.00 245,890.51
Servicing Base Amount 380,000,000.00 380,000,000.00 0.00
Allocation Percentages
- ----------------------
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%
<CAPTION>
Series
Allocations Trust 1995-B Class A Class B
- ----------- -------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 490,501,039.55 42,887,660.53 40,314,400.90 2,573,259.63
Finance Charge Collections 67,392,531.38 5,892,562.45 5,539,008.70 353,553.75
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
-------------------------------------------------------------------------------
Available Funds 5,892,562.45 5,539,008.70 353,553.75
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 33,829,932.14 2,957,968.54 2,780,490.43 177,478.11
-------------------------------------------------------------------------------
5,589,151.88 5,251,123.76 338,028.11
Excess Spread 480,888.69 287,884.94 193,003.75
Required Amount 0.00 0.00 0.00
Cash Collateral Account
- -----------------------
Cash Collateral Fee 2,643.42
Risk-Free Fee 3,501.03
Monthly Cash Collateral Fee 6,144.45
</TABLE>
<PAGE> 11
<TABLE>
<CAPTION>
Cash Collateral Account (continued)
- ------------------------------------
<S> <C>
Quarterly Excess Spread Percentage 1.32%
Principal Payment Rate Calculation 10.95%
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 14,004,109.49
Required Spread Account Amount 14,250,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 245,890.51
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 45,845,629.07
Principal Shortfall 0.00
Shared Principal to Other Series 45,845,629.07
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 9.80%
Reserve Account Factor 33.33%
Portfolio Adjusted Yield 2.45%
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 10.86%
Base Rate - 3 month average 8.31%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 2.55%
</TABLE>
<PAGE> 12
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1996-A
<TABLE>
<CAPTION>
Distribution Date of: 15-Jan-97
Determined as of: 10-Jan-97
For the Monthly Period Ending: 31-Dec-96
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 30
Beginning Ending Change
--------- ------ ------
<S> <C> <C> <C>
Pool Balance (Principal) 4,346,014,511.69 4,407,210,123.43 61,195,611.74
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 16,172,426.55 17,364,585.44 1,192,158.89
Servicing Base Amount 500,000,000.00 500,000,000.00 0.00
Allocation Percentages
- ----------------------
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%
<CAPTION>
Series
Allocations Trust 1996-A Class A Class B
- ----------- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 490,501,039.55 56,431,132.27 52,480,953.01 3,950,179.26
Finance Charge Collections 67,392,531.38 7,753,371.65 7,210,635.63 542,736.02
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
---------------------------------------------------------------------------
Available Funds 7,753,371.65 7,210,635.63 542,736.02
Monthly Investor Obligations
- ----------------------------
Servicer Interchange 520,833.33 484,375.00 36,458.33
Monthly Interest 2,430,925.00 2,257,369.63 173,555.38
Monthly Servicing Fee 312,500.00 290,625.00 21,875.00
Defaulted Amounts 33,829,932.14 3,892,063.87 3,619,619.40 272,444.47
---------------------------------------------------------------------------
7,156,322.21 6,651,989.03 504,333.18
Excess Spread 869,493.91 558,646.61 310,847.31
Required Amount 0.00 0.00 0.00
1 Month Libor Rate 5.61%
- ------------------
</TABLE>
<PAGE> 13
<TABLE>
<CAPTION>
Cash Collateral Account
- -----------------------
<S> <C>
Cash Collateral Fee 16,666.67
Quarterly Excess Spread Percentage 1.79%
Principal Payment Rate Calculation 10.95%
Base Spread Account Cap 4.25%
Spread Account Cap Adjustment 0.00%
Spread Account Cap Percentage 4.25%
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 16,172,426.55
Required Spread Account Amount 21,250,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 5,077,573.45
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 60,323,196.15
Principal Shortfall 0.00
Shared Principal to Other Series 60,323,196.15
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 9.80%
Reserve Account Factor 75.00%
Portfolio Adjusted Yield 2.95%
Reserve Account Funding Period Length 5
Reserve Account Funding Date 15-Mar-2002
Weighted Average Coupon 5.83%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 10.86%
Base Rate - 3 month average 7.81%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 3.05%
</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 representative 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
January 15, 1997.
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 10th day of January 1997.
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 representative 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
January 15, 1997.
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 10th day of January 1997.
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 representative 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
January 15, 1997.
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 10th day of January 1997.
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 representative 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
January 15, 1997.
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 10th day of January 1997.
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 representative 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
January 15, 1997.
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 10th day of January 1997.
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 representative 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
January 15, 1997.
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 10th day of January 1997.
BANK ONE, COLUMBUS, NA
as Servicer
By: /s/Thomas Ferree
----------------
Name: Thomas Ferree
Title: Senior Vice President
