BANC ONE CREDIT CARD MASTER TRUST
8-K, 1997-03-21
ASSET-BACKED SECURITIES
Previous: FED ONE BANCORP INC, DEF 14A, 1997-03-21
Next: ITI TECHNOLOGIES INC, S-8, 1997-03-21



<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):
                                 March 17, 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 March 17, 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: March  12, 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 February 28, 1997..................................  5-16

99.2       Monthly Servicer's Certificates............................................................. 17-21

</TABLE>


<PAGE>   1
BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT

<TABLE>
<CAPTION>
Distribution Date of:   17-Mar-97  For the Monthly Period Ending:    28-Feb-97   Days in Interest Period (30/360)      30
Determined as of:       12-Mar-97  Monthly Period                           28   Days in Interest Period (Act/360)     27


           BEGINNING                       TOTAL TRUST             INVESTOR INTEREST       SERIES  1994-B          SERIES  1994-C 
- ---------------------------------       -----------------          -----------------       --------------          -------------- 
<S>                                     <C>                         <C>                <C>                      <C>               
Pool Balance (Principal)                 4,304,369,113.78
Finance Charges O/S                         92,806,668.77
Excess Funding Account                               0.00

Initial Invested Amount                                              2,660,000,000.00     950,000,000.00          450,000,000.00  
Invested Amount                                                      2,660,000,000.00     950,000,000.00          450,000,000.00  
Class A Invested Amount                                                                   893,000,000.00          423,000,000.00  
Class B Invested Amount                                                                    57,000,000.00           27,000,000.00  

Principal Funding Account                                                        0.00               0.00                    0.00  

Adjusted Invested Amount                                             2,660,000,000.00     950,000,000.00          450,000,000.00  
Class A Adjusted Invested Amt                                                             893,000,000.00          423,000,000.00  
Class B Adjusted Invested Amt                                                              57,000,000.00           27,000,000.00  
Enhancement Invested Amount                                                      0.00               0.00                    0.00  

Principal Allocation Pct                           100.00%                      61.80%             22.07%                  10.45% 
Principal Collections                      461,075,051.28              284,933,657.87     101,762,020.67           48,203,062.42  

Floating Allocation Pct                            100.00%                      61.80%             22.07%                  10.45% 
Finance Charge Collections                  64,656,589.52               39,956,268.52      14,270,095.90            6,759,519.11  
Defaulted Amount                            18,176,196.37               11,232,466.61       4,011,595.22            1,900,229.31  

Interchange Collections                      4,554,108.78                2,814,333.31       1,005,119.04              476,109.02  
Servicer Interchange                                                     2,770,833.33         989,583.33              468,750.00  

Shared Principal Collections                                           296,166,124.48     105,773,615.88           50,103,291.73  

<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         1,644,369,113.78
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                            8.83%                   8.83%                 11.62%                   38.20%
Principal Collections                      40,704,808.27           40,704,808.27          53,558,958.25           176,141,393.41

Floating Allocation Pct                             8.83%                   8.83%                 11.62%                   38.20%
Finance Charge Collections                  5,708,038.36            5,708,038.36           7,510,576.79            24,700,321.00
Defaulted Amount                            1,604,638.09            1,604,638.09           2,111,365.90             6,943,729.76

Interchange Collections                       402,047.62              402,047.62             529,010.02
Servicer Interchange                          395,833.33              395,833.33             520,833.33

Shared Principal Collections               42,309,446.35           42,309,446.35          55,670,324.15



<CAPTION>
            ENDING                         TOTAL TRUST             INVESTOR INTEREST       SERIES  1994-B          SERIES  1994-C 
- ---------------------------------       -----------------          -----------------       --------------          -------------- 
<S>                                     <C>                         <C>                <C>                      <C>               
Pool Balance (Principal)                 4,216,509,690.92
Finance Charges O/S                         96,029,495.08
Excess Funding Account                               0.00

Initial Invested Amount                                              2,660,000,000.00     950,000,000.00          450,000,000.00  
Invested Amount                                                      2,660,000,000.00     950,000,000.00          450,000,000.00  
Class A Invested Amount                                                                   893,000,000.00          423,000,000.00  
Class B Invested Amount                                                                    57,000,000.00           27,000,000.00  

Principal Funding Account                                                        0.00               0.00                    0.00  

Adjusted Invested Amount                                             2,660,000,000.00     950,000,000.00          450,000,000.00  
Class A Adjusted Invested Amt                                                             893,000,000.00          423,000,000.00  
Class B Adjusted Invested Amt                                                              57,000,000.00           27,000,000.00  
Enhancement Invested Amount                                                      0.00               0.00                    0.00  

Principal Allocation Pct                           100.00%                      63.09%             22.53%                  10.67% 
Floating Allocation Pct                            100.00%                      63.09%             22.53%                  10.67% 

<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         1,556,509,690.92
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                            9.01%                   9.01%                 11.86%                   36.91%
Floating Allocation Pct                             9.01%                   9.01%                 11.86%                   36.91%
</TABLE>

<PAGE>   2


BANC ONE CREDIT CARD MASTER TRUST - SERIES ALLOCATION REPORT



<TABLE>
<CAPTION>
Distribution Date of:    17-Mar-97 For the Monthly Period Ending:     28-Feb-97  Days in Interest Period (30/360)           30
Determined as of:        12-Mar-97 Monthly Period                            28  Days in Interest Period (Act/360)          27

MINIMUM BALANCE REQUIREMENT                                                    
- ---------------------------                                                    
<S>                                               <C>                          
Trust Initial Invested Amount                     2,660,000,000.00                                                        
Trust PFA                                                     0.00             
Ending Portfolio Principal Balance                4,216,509,690.92             
                                                                               
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)              1,556,509,690.92
Required Seller's Interest                          295,155,678.36             
Required Excess Funding Account Balance                       0.00             
Seller's Participation Amount                     1,556,509,690.92             
</TABLE>

<TABLE>
GROSS BALANCES OF                                                      
ACCOUNTS DELINQUENT:                    (%)                ($)         
- --------------------                   ------       ----------------   
<S>                                     <C>         <C>                
   30 - 59 days                         2.13%          92,027,848.23   
   60 - 89 days                         1.57%          67,620,997.11   
   90 days +                            3.01%         129,797,041.20   
   Total 30 days +                      6.71%         289,445,886.54   
                                                                       
                                                                       
                                                                       
                                                                       
Gross Credit Losses                     6.77%          24,291,387.09   
Net Credit Losses                       5.07%          18,176,196.37   
Discount Option Receivables                                        0      
Discount Percentage                                             0.00%  
Finance  Charge  Billed - pool                         59,153,522.19   
Fees  Billed - pool                                     5,628,260.52   
Required Principal Balance                          2,660,000,000.00   
EFA + Receivables + PFA                             4,216,509,690.92   
</TABLE>

<PAGE>   3

BANC ONE CREDIT CARD MASTER TRUST  -  SUMMARY  REPORT
<TABLE>
<CAPTION>
                                                                                                 --------------------------------
SERIES     1994-B                                                                                Series Offset                  1
                                                                                                 --------------------------------

<S>                                                          <C>
Distribution Date of:                                        17-Mar-97
Determined as of:                                            12-Mar-97
For the Monthly Period Ending:                               28-Feb-97
Days in Interest Period (30/360)                                    30
Days in Interest Period (Actual/360)                                27

<CAPTION>
                                                             Beginning              Ending          Change
                                                             ---------              ------          ------
<S>                                                       <C>                 <C>                <C>             <C>         
Pool Balance (Principal)                                 4,304,369,113.78    4,216,509,690.92   87,859,422.86)
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
                                                                                                                         0.00
Available Cash Collateral Amount                            50,473,903.65       52,250,000.00    1,776,096.35            0.00
Available Shared Collateral Amount                          40,973,903.65       42,750,000.00    1,776,096.35
Spread Account                                              28,500,000.00       29,503,025.90    1,003,025.90    1,003,025.90

Servicing Base Amount                                      950,000,000.00      950,000,000.00            0.00

ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct                                             22.07%
Principal Allocation Pct                                            22.07%
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                  461,075,051.28      101,762,020.67       95,656,299.43    6,105,721.24

Finance Charge Collections              64,656,589.52       14,270,095.90       13,413,890.15      856,205.75
PFA Investment Proceeds                            NA                0.00                0.00            0.00
Reserve Account Draw                               NA                0.00                0.00            0.00
                                                     --------------------------------------------------------
Available Funds                                             14,270,095.90       13,413,890.15      856,205.75

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                       18,176,196.37        4,011,595.22        3,770,899.50      240,695.71
                                                     --------------------------------------------------------
                                                            11,581,511.88       10,877,691.17      703,820.71

Excess Spread                                                2,688,584.02        2,536,198.98      152,385.04
Required Amount                                                      0.00                0.00            0.00

CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee                                                                  8,015.63
Risk-Free Fee                                                                        6,412.50
Interest on CCA Draw                                                                 7,252.39
Total  Fees - Interest                                                              21,680.52
</TABLE>

<PAGE>   4

<TABLE>
<S>                                                                                                      <C>             
CASH COLLATERAL ACCOUNT  (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage                                                                                   1.11%
Principal Payment Rate Calculation                                                                                  11.16%
Base Spread Account Cap                                                                                              5.50%
Spread Account Cap Adjustment                                                                                        0.00%
Spread Account Cap Percentage                                                                                        5.50%
Beginning Cash Collateral Amount                                                                            50,473,903.65
Required Cash Collateral Amount                                                                             52,250,000.00
Cash Collateral Account Draw                                                                                         0.00
Cash Collateral Account Surplus                                                                                      0.00
Beginning Spread Account Balance                                                                            28,500,000.00
Required Spread Account Amount                                                                              52,250,000.00
Required Spread Account Draw                                                                                         0.00
Required Spread Account Deposit                                                                             23,750,000.00
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                                                                   105,773,615.88
Principal Shortfall                                                                                                  0.00
Shared Principal to Other Series                                                                           105,773,615.88
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                                                                                                     14.26%
Reserve Account Factor                                                                                              33.33%
Portfolio Adjusted Yield                                                                                             1.90%
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                                                                                   11.55%
Base Rate - 3 month average                                                                                          9.56%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg)                                                                    2.00%
</TABLE>

<PAGE>   5

BANC ONE CREDIT CARD MASTER TRUST  -  SUMMARY  REPORT
<TABLE>
<CAPTION>
                                                                                                     -----------------------------
SERIES     1994-C                                                                                    Series Offset               2
                                                                                                     -----------------------------
<S>                                                                 <C>
Distribution Date of:                                               17-Mar-97
Determined as of:                                                   12-Mar-97
For the Monthly Period Ending:                                      28-Feb-97
Days in Interest Period (30/360)                                           30
Days in Interest Period (Actual/360)                                       27

<CAPTION>
                                                                    Beginning            Ending           Change
                                                                    ---------            ------           ------
<S>                                                             <C>               <C>                <C>               <C>
Pool Balance (Principal)                                        4,304,369,113.78  4,216,509,690.92   (87,859,422.86)
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
                                                                                                                             0.00
Available Cash Collateral Amount                                   25,891,639.71     27,000,000.00     1,108,360.29          0.00
Available Shared Collateral Amount                                 21,391,639.71     22,500,000.00     1,108,360.29
Spread Account                                                     13,500,000.00     13,611,959.95       111,959.95    111,959.95

Servicing Base Amount                                             450,000,000.00    450,000,000.00             0.00

ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct                                                    10.45%
Principal Allocation Pct                                                   10.45%
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                  461,075,051.28              48,203,062.42     45,310,878.68     2,892,183.75

Finance Charge Collections              64,656,589.52               6,759,519.11      6,353,947.96       405,571.15
PFA Investment Proceeds                            NA                       0.00              0.00             0.00
Reserve Account Draw                               NA                       0.00              0.00             0.00
                                                       ------------------------------------------------------------
Available Funds                                                     6,759,519.11      6,353,947.96       405,571.15

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                       18,176,196.37               1,900,229.31      1,786,215.55       114,013.76
                                                       ------------------------------------------------------------
                                                                    5,579,729.31      5,240,715.55       339,013.76

Excess Spread                                                       1,179,789.80      1,113,232.41        66,557.39
Required Amount                                                             0.00              0.00             0.00

CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee                                                                       5,062.50
Risk-Free Fee                                                                             3,037.50
Interest on CCA Draw                                                                      4,525.80
Total  Fees - Interest                                                                   12,625.80
</TABLE>


<PAGE>   6


<TABLE>
<S>                                                                                                      <C>           
CASH COLLATERAL ACCOUNT  (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage                                                                                   1.02%
Principal Payment Rate Calculation                                                                                  11.16%
Base Spread Account Cap                                                                                              6.00%
Spread Account Cap Adjustment                                                                                        0.00%
Spread Account Cap Percentage                                                                                        6.00%
Beginning Cash Collateral Amount                                                                            25,891,639.71
Required Cash Collateral Amount                                                                             27,000,000.00
Cash Collateral Account Draw                                                                                         0.00
Cash Collateral Account Surplus                                                                                      0.00
Beginning Spread Account Balance                                                                            13,500,000.00
Required Spread Account Amount                                                                              27,000,000.00
Required Spread Account Draw                                                                                         0.00
Required Spread Account Deposit                                                                             13,500,000.00
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                                                                    50,103,291.73
Principal Shortfall                                                                                                  0.00
Shared Principal to Other Series                                                                            50,103,291.73
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                                                                                                     14.26%
Reserve Account Factor                                                                                              25.00%
Portfolio Adjusted Yield                                                                                             1.65%
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                                                                                   11.55%
Base Rate - 3 month average                                                                                          9.81%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg)                                                                    1.75%
</TABLE>

<PAGE>   7



BANC ONE CREDIT CARD MASTER TRUST  -  SUMMARY  REPORT
<TABLE>
<CAPTION>
                                                                                                  --------------------------------
SERIES     1995-A                                                                                 Series Offset                  3
                                                                                                  --------------------------------

<S>                                                                        <C>
Distribution Date of:                                                      17-Mar-97
Determined as of:                                                          12-Mar-97
For the Monthly Period Ending:                                             28-Feb-97
Days in Interest Period (30/360)                                                  30
Days in Interest Period (Actual/360)                                              27

<CAPTION>
                                                                    Beginning             Ending           Change
                                                                    ---------             ------           ------
<S>                                                             <C>                <C>                <C>               <C>
Pool Balance (Principal)                                        4,304,369,113.78   4,216,509,690.92   (87,859,422.86)
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            0.00
Available Shared Collateral Amount                                 17,100,000.00      17,100,000.00             0.00
Spread Account                                                      9,030,237.95      10,579,115.37     1,548,877.42    1,548,877.42

Servicing Base Amount                                             380,000,000.00     380,000,000.00             0.00

ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct                                                     8.83%
Principal Allocation Pct                                                    8.83%
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                  461,075,051.28              40,704,808.27      38,262,519.77     2,442,288.50

Finance Charge Collections              64,656,589.52               5,708,038.36       5,365,556.06       342,482.30
PFA Investment Proceeds                            NA                       0.00               0.00             0.00
Reserve Account Draw                               NA                       0.00               0.00             0.00
                                                      --------------------------------------------------------------
Available Funds                                                     5,708,038.36       5,365,556.06       342,482.30

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                       18,176,196.37               1,604,638.09       1,508,359.80        96,278.29
                                                      --------------------------------------------------------------
                                                                    4,188,321.42       3,934,343.14       253,978.29

Excess Spread                                                       1,615,995.23       1,431,212.92       184,782.30
Required Amount                                                             0.00               0.00             0.00

CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee                                                                        4,451.16
Risk-Free Fee                                                                              2,031.80
Interest on CCA Draw                                                                           0.00
Monthly Cash Collateral Fee                                                                6,482.96
</TABLE>


<PAGE>   8


<TABLE>
<S>                                                                                                      <C>             
CASH COLLATERAL ACCOUNT  (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage                                                                                   2.22%
Principal Payment Rate Calculation                                                                                  11.16%
Base Spread Account Cap                                                                                              5.50%
Spread Account Cap Adjustment                                                                                        0.00%
Spread Account Cap Percentage                                                                                        5.50%
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                                                                             9,030,237.95
Required Spread Account Amount                                                                              20,900,000.00
Required Spread Account Draw                                                                                         0.00
Required Spread Account Deposit                                                                             11,869,762.05
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                                                                    42,309,446.35
Principal Shortfall                                                                                                  0.00
Shared Principal to Other Series                                                                            42,309,446.35
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                                                                                                     14.26%
Reserve Account Factor                                                                                              25.00%
Portfolio Adjusted Yield                                                                                             3.30%
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                                                                                   11.55%
Base Rate - 3 month average                                                                                          8.15%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg)                                                                    3.40%
</TABLE>

<PAGE>   9



BANC ONE CREDIT CARD MASTER TRUST  -  SUMMARY  REPORT
<TABLE>
<CAPTION>
                                                                                               -----------------------------------
SERIES     1995-B                                                                              Series Offset                     4
                                                                                               -----------------------------------

<S>                                                                   <C>
Distribution Date of:                                                 17-Mar-97
Determined as of:                                                     12-Mar-97
For the Monthly Period Ending:                                        28-Feb-97
Days in Interest Period (30/360)                                             30
Days in Interest Period (Actual/360)                                         27

<CAPTION>
                                                                      Beginning            Ending            Change
                                                                      ---------            ------            ------
<S>                                                               <C>               <C>                 <C>             <C>
Pool Balance (Principal)                                          4,304,369,113.78  4,216,509,690.92    (87,859,422.86)
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                                     20,843,972.84     20,900,000.00         56,027.16          0.00
Available Shared Collateral Amount                                   17,043,972.84     17,100,000.00         56,027.16
Spread Account                                                       14,250,000.00     15,707,441.02      1,457,441.02  1,457,441.02

Servicing Base Amount                                               380,000,000.00    380,000,000.00              0.00

ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct                                                       8.83%
Principal Allocation Pct                                                      8.83%
Class A Floating Pct                                                         94.00%
Class B Floating Pct                                                          6.00%
Class A Principal Pct                                                        94.00%
Class B Principal Pct                                                         6.00%

                                                                       Series
ALLOCATIONS                                    Trust                    1995-B            Class A           Class B
- -----------                          ---------------------------------------------------------------------------------
Principal Collections                    461,075,051.28              40,704,808.27     38,262,519.77      2,442,288.50

Finance Charge Collections                64,656,589.52               5,708,038.36      5,365,556.06        342,482.30
PFA Investment Proceeds                              NA                       0.00              0.00              0.00
Reserve Account Draw                                 NA                       0.00              0.00              0.00
                                                        --------------------------------------------------------------
Available Funds                                                       5,708,038.36      5,365,556.06        342,482.30

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                         18,176,196.37               1,604,638.09      1,508,359.80         96,278.29
                                                        --------------------------------------------------------------
                                                                      4,235,821.42      3,978,993.14        256,828.29

Excess Spread                                                         1,568,495.23      1,386,562.92        181,932.30
Required Amount                                                               0.00              0.00              0.00

CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee                                                                         2,294.25
Risk-Free Fee                                                                               3,206.25
Interest on CCA Draw                                                                        9,357.64
Monthly Cash Collateral Fee                                                                14,858.14
</TABLE>


<PAGE>   10


<TABLE>
<S>                                                                                                          <C>           
CASH COLLATERAL ACCOUNT  (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage                                                                                     2.08%
Principal Payment Rate Calculation                                                                                    11.16%
Base Spread Account Cap                                                                                                5.50%
Spread Account Cap Adjustment                                                                                          0.00%
Spread Account Cap Percentage                                                                                          5.50%
Beginning Cash Collateral Amount                                                                              20,843,972.84
Required Cash Collateral Amount                                                                               20,900,000.00
Cash Collateral Account Draw                                                                                           0.00
Cash Collateral Account Surplus                                                                                        0.00
Beginning Spread Account Balance                                                                              14,250,000.00
Required Spread Account Amount                                                                                20,900,000.00
Required Spread Account Draw                                                                                           0.00
Required Spread Account Deposit                                                                                6,650,000.00
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                                                                      42,309,446.35
Principal Shortfall                                                                                                    0.00
Shared Principal to Other Series                                                                              42,309,446.35
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                                                                                                       14.26%
Reserve Account Factor                                                                                                33.33%
Portfolio Adjusted Yield                                                                                               3.15%
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                                                                                     11.55%
Base Rate - 3 month average                                                                                            8.30%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg)                                                                      3.25%
</TABLE>

<PAGE>   11

BANC ONE CREDIT CARD MASTER TRUST  -  SUMMARY  REPORT
<TABLE>
<CAPTION>
                                                                                      ------------------------------------------
SERIES     1996-A                                                                     Series Offset                            5
                                                                                      ------------------------------------------

<S>                                                                 <C>
Distribution Date of:                                               17-Mar-97
Determined as of:                                                   12-Mar-97
For the Monthly Period Ending:                                      28-Feb-97
Days in Interest Period (30/360)                                           30
Days in Interest Period (Actual/360)                                       27

<CAPTION>
                                                                    Beginning              Ending           Change
                                                                    ---------              ------           ------
<S>                                                             <C>                 <C>                <C>              <C>
Pool Balance (Principal)                                        4,304,369,113.78    4,216,509,690.92   (87,859,422.86)
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                                   39,941,197.30       40,000,000.00        58,802.70           0.00
Available Shared Collateral Amount                                 39,941,197.30       40,000,000.00        58,802.70
Spread Account                                                     17,431,795.95       19,863,872.45     2,432,076.50   2,432,076.50

Servicing Base Amount                                             500,000,000.00      500,000,000.00             0.00

ALLOCATION PERCENTAGES
- ----------------------
Floating Allocation Pct                                                    11.62%
Principal Allocation Pct                                                   11.62%
Class A Floating Pct                                                       93.00%
Class B Floating Pct                                                        7.00%
Class A Principal Pct                                                      93.00%
Class B Principal Pct                                                       7.00%

                                                                      Series
ALLOCATIONS                                  Trust                    1996-A              Class A          Class B
- -----------                          --------------------------------------------------------------------------------
Principal Collections                  461,075,051.28              53,558,958.25       49,809,831.17     3,749,127.08

Finance Charge Collections              64,656,589.52               7,510,576.79        6,984,836.41       525,740.38
PFA Investment Proceeds                            NA                       0.00                0.00             0.00
Reserve Account Draw                               NA                       0.00                0.00             0.00
                                                     ----------------------------------------------------------------
Available Funds                                                     7,510,576.79        6,984,836.41       525,740.38

MONTHLY INVESTOR OBLIGATIONS
- ----------------------------
Servicer Interchange                                                  520,833.33          484,375.00        36,458.33
Monthly Interest                                                    2,120,448.75        1,968,965.78       151,482.98
Monthly Servicing Fee                                                 312,500.00          290,625.00        21,875.00
Defaulted Amounts                       18,176,196.37               2,111,365.90        1,963,570.29       147,795.61
                                                     ----------------------------------------------------------------
                                                                    5,065,147.99        4,707,536.07       357,611.92

Excess Spread                                                       2,593,224.42        2,277,300.35       315,924.07
Required Amount                                                             0.00                0.00             0.00

1 MONTH LIBOR RATE                               5.43%
- ------------------

CASH COLLATERAL ACCOUNT
- -----------------------
Cash Collateral Fee                                                                        15,000.00
Interest on CCA Draw                                                                          212.55
Total                                                                                      15,212.55
</TABLE>



<PAGE>   12


<TABLE>
<S>                                                                                                            <C>           
CASH COLLATERAL ACCOUNT  (CONTINUED)
- ------------------------------------
Quarterly Excess Spread Percentage                                                                                       2.57%
Principal Payment Rate Calculation                                                                                      11.16%
Base Spread Account Cap                                                                                                  8.00%
Spread Account Cap Adjustment                                                                                            0.00%
Spread Account Cap Percentage                                                                                            8.00%
Beginning Cash Collateral Amount                                                                                39,941,197.30
Required Cash Collateral Amount                                                                                 40,000,000.00
Cash Collateral Account Draw                                                                                             0.00
Cash Collateral Account Surplus                                                                                          0.00
Beginning Spread Account Balance                                                                                17,431,795.95
Required Spread Account Amount                                                                                  40,000,000.00
Required Spread Account Draw                                                                                             0.00
Required Spread Account Deposit                                                                                 22,568,204.05
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                                                                        55,670,324.15
Principal Shortfall                                                                                                      0.00
Shared Principal to Other Series                                                                                55,670,324.15
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                                                                                                         14.26%
Reserve Account Factor                                                                                                  75.00%
Portfolio Adjusted Yield                                                                                                 3.66%
Reserve Account Funding Period Length                                                                                       3
Reserve Account Funding Date                                                                                      15-May-2002
Weighted Average Coupon                                                                                                  5.09%
Required Reserve Account Amount                                                                                          0.00
Reserve Account Surplus                                                                                                  0.00
Required Reserve Account Deposit                                                                                         0.00
Portfolio Yield - 3 month average                                                                                       11.55%
Base Rate - 3 month average                                                                                              7.79%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg)                                                                        3.76%
</TABLE>

<PAGE>   1
                         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 of 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 occuring on
                  17-Mar-97
      -------------------------

    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 such 
 Distribution Date. [Or if there has been a default in the performance of
 any such obligation, set forth in detail the (i) nature of such default,
 (ii) the action taken by the Seller and Servicer, if any, to remedy such
  default and (iii) the current status of each such default.].

    6. As of the date hereof, to the best knowledge of the undersigned,
 no Pay Out Event occurred on or prior to such Distribution Date.

    7. As of the date hereof, to the best knowledge of the undersigned, 
 no Lien has been placed on any of the Receivables other pursuant to the 
 Agreement. [or, if there is a Lien, such Lien consists of ]

    IN WITNESS WHEREOF, the undersigned has duly executed and
 delivered this Certificate this   12th     day of       March 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-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 of 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 occuring on
                   17-Mar-97
            -------------------------
     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 such Distribution Date. 
 [Or if there has been a default in the performance of any such obligation,
 set forth in detail the (i) nature of such default, (ii) the action taken
 by the Seller and Servicer, if any, to remedy such default and (iii) the
 current status of each such default.].

     6. As of the date hereof, to the best knowledge of the undersigned,
 no Pay Out Event occurred on or prior to such Distribution Date.

     7. As of the date hereof, to the best knowledge of the undersigned,  
 no Lien has been placed on any of the Receivables other pursuant to the 
 Agreement. [or, if there is a Lien, such Lien consists of ]

        IN WITNESS WHEREOF, the undersigned has duly executed and
 delivered this Certificate this    12th       day of      March   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 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 of 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 occuring on
                  17-Mar-97
      -------------------------

     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 such
  Distribution Date. [Or if there has been a default in the performance
  of any such obligation, set forth in detail the (i) nature of such
  default, (ii) the action taken by the Seller and Servicer, if any, to
  remedy such default and (iii) the current status of each such
  default.].

      6. As of the date hereof, to the best knowledge of the undersigned, no Pay
   Out Event occurred on or prior to such Distribution Date.

      7. As of the date hereof, to the best knowledge of the undersigned, no
   Lien has been placed on any of the Receivables other pursuant to the
   Agreement. [or, if there is a Lien, such Lien consists of ]

      IN WITNESS WHEREOF, the undersigned has duly executed and delivered 
   this Certificate this     12th     day of      March   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-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 of 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 occuring on
                  17-Mar-97
       -------------------------

     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 such
  Distribution Date. [Or if there has been a default in the performance
  of any such obligation, set forth in detail the (i) nature of such
  default, (ii) the action taken by the Seller and Servicer, if any, to
  remedy such default and (iii) the current status of each such
  default.].

     6. As of the date hereof, to the best knowledge of the undersigned, no Pay
  Out Event occurred on or prior to such Distribution Date.

     7. As of the date hereof, to the best knowledge of the undersigned, no Lien
  has been placed on any of the Receivables other pursuant to the
  Agreement. [or, if there is a Lien, such Lien consists of ]
 
     IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this    12th      day of        March   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 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 of November 1, 1994 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 1996-A Supplement dated as of March 27, 1996 (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 occuring on
                 17-Mar-97
      -------------------------

     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 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;
  if applicable].

     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 than pursuant to the
 Agreement. [or, if there is a Lien, such Lien consists of ]

     IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this     12th      day of      March   1997       
                   ---------            -------------------


     BANK  ONE,  COLUMBUS,  NA
     as Servicer

     By:                                         /s/ Thomas Ferree
                                     --------------------------------------
                                     Name:           Thomas Ferree
                                     Title:          Senior Vice President

                                        









© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission