BANC ONE CREDIT CARD MASTER TRUST
10-K, 1998-03-31
ASSET-BACKED SECURITIES
Previous: DOVE ENTERTAINMENT INC, PRE 14A, 1998-03-31
Next: OCEAN ENERGY INC, 8-K, 1998-03-31




===============================================================================
                                    Form 10-K

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

      (X)         ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 1997
                                       OR
     ( )      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                         Commission File Number 0-25636

                        Banc One Credit Card Master Trust
                     ----------------------------------------
                    (Issuer with respect to the Certificates)

                                 Bank One, N.A.
              -----------------------------------------------------
             (Exact name of registrant as specified in its charter)

           New York                                   31-4148768
- --------------------------------         ---------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
 incorporation or organization)

                        Bank One, N.A. as Administrator,
                            800 Brooksedge Boulevard,
                            Westerville, Ohio 43081
                              Attention: Gary Unser
                -------------------------------------------------
               (Address of principal executive offices, zip code)

Registrant's telephone number, including area code               (614) 248-3465
                                                                  -------------
Securities registered pursuant to Section 12(b) of the Act:          None
                                                                     ----
Securities registered pursuant to Section 12(g) of the Act:


             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

        Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days    Yes   X     No
                                                  --

===============================================================================

<PAGE>



        The Issuer has no officer, director or beneficial owner of more than 10%
of equity securities to whom Section 16(a) of the Act applies and consequently
Item 405 of Regulation S-K does not apply.

        The Issuer does not have any voting stock, has not been involved in
bankruptcy proceedings during the past five years and is not a corporate
registrant.

        No documents are incorporated by reference into this Form 10-K.


                            Exhibit Index on Page 10
                               Page 2 of 14 Pages




















                                     Page 2
<PAGE>




        This Annual Report on Form 10-K is filed in accordance with a letter,
dated May 26, 1995 issued by the Office of Chief Counsel, Division of
Corporation Finance of the Securities and Exchange Commission stating that the
Division will not object if the Registrant files reports pursuant to Sections 13
and 15(d) of the Securities Exchange Act of 1934, as amended (the "Exchange
Act") in the manner described in a letter dated May 24, 1995 to the Office of
Chief Counsel on behalf of the Registrant. Accordingly, certain items have been
omitted from or modified in this Annual Report on Form 10-K.

                                     PART I

Item 1.        Business
               --------
               Omitted.

Item 2.        Properties
               ----------
               The property of Banc One Credit Card Master Trust (the "Trust")
               consists solely of credit card receivables. Information about
               such property is contained in the Annual Servicer's Certificate
               filed as Exhibit 99.1 hereto. Information relating to the
               performance of the Trust for the year ended December 31, 1997 is
               contained in the Annual Statement prepared by the Servicer and
               filed as Exhibit 99.3 hereto.

Item 3.        Legal Proceedings
               -----------------
               Nothing to report.

Item 4.        Submission of Matters to a Vote of Security Holders
               ---------------------------------------------------
               No matters were submitted to Certificateholders for a vote during
               the fiscal year covered by this Annual Report.

Item 5.        Market for Registrant's Common Equity and Related Stockholder
               Matters
               -------------------------------------------------------------

               Investor Certificates are held and delivered in book-entry form
               through the facilities of the Depository Trust Company ("DTC"), a
               "clearing agency" registered pursuant to the provisions of
               Section 17A of the Securities Exchange Act of 1934, as amended.
               The Investor Certificates are held by Cede and Co., the nominee
               of DTC.

               The records of DTC indicate that, at December 31, 1997, there
               were: (i) forty-eight (48) DTC Participants holding a position in
               the 7.80% Class A Asset Backed Certificates, Series 1994-C; (ii)
               five (5) DTC Participants holding a position in the 8.00% Class B
               Asset Backed Certificates, Series 1994-C; (iii) thirty-six (36)
               DTC Participants holding a position in the 6.15% Class A Asset
               Backed Certificates, Series 1995-A; (iv) two (2) DTC Participants
               holding a position in the 6.30% Class B Asset Backed
               

                                     Page 3


<PAGE>

               Certificates, Series 1995-A; (v) twenty-five (25) DTC
               Participants holding a position in the 6.30% Class A Asset Backed
               Certificates, Series 1995-B; (vi) one (1) DTC Participant holding
               a position in the 6.45% Class B Asset Backed Certificates, Series
               1995-B; (vii) twelve (12) DTC Participants holding a position in
               the Floating Rate Class A Asset Backed Certificates, Series
               1996-A and one (1) DTC Participant holding a position in the
               Floating Rate Class B Asset Backed Certificates, Series 1996-A.
               At December 31, 1997, Bank One, N.A. owned 100% of the Seller
               Certificate, which represents beneficial ownership of residual
               interest in the assets of the Trust. There is no established
               public market in which the Certificates are traded.

Item 6.        Selected Financial Data
               -----------------------
               Omitted.

Item 7.        Management's Discussion and Analysis of Financial Condition 
               and Results of Operations
               ------------------------------------------------------------
               Omitted.

Item 8.        Financial Statements and Supplementary Data
               -------------------------------------------
               Information regarding the property of the Trust and the
               activities of the Servicer during the year ended December 31,
               1997 is contained in (i) the Annual Servicer's Certificate filed
               as Exhibit 99.1 hereto and (ii) the Independent Accountants'
               Report of Coopers & Lybrand L.L.P. on Management's Assertions
               filed as Exhibit 99.2 hereto. Information relating to the
               performance of the Trust for the period ending December 31, 1997
               is contained in the Annual Statement prepared by the Servicer and
               filed as Exhibit 99.3 hereto.

Item 9.        Changes in and Disagreements with Accountants on Accounting
               and Financial Disclosure
               -----------------------------------------------------------
               None.

Item 10.       Directors and Executive Officers of the Registrant
               --------------------------------------------------
               Omitted.

Item 11.       Executive Compensation
               ----------------------
               Omitted.

                                     Page 4
<PAGE>




Item 12.       Security Ownership of Certain Beneficial Owners and Management
               --------------------------------------------------------------

               At December 31, 1997, (i) the Seller Certificate was registered
               in the name of Bank One, N.A. and (ii) all of the Investor
               Certificates were registered in the name of Cede & Co., as
               nominee for DTC. The records of DTC indicate that the DTC
               participants listed below were holders of record of more than
               five percent of any class of Investor Certificates at December
               31,1997.

                                            (3) Amount and Nature
(1)Title of       (2) Name and Address          of Beneficial         (4)Percent
   Class          of Beneficial Owners        Ownership $(000's)       of Class
- -----------       --------------------      ---------------------     ---------

7.80% Class A     Bank of New York (The)           $26,140               6.18%
Asset Backed      925 Patterson Plank Road
Certificates,     Secaucus, NJ, 070949
Series 1994-C

                  Chase Manhattan Bank             $50,540              11.95%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, NY  10004

                  Citibank, N.A.                   $26,512               6.27%
                  P.O. Box 30576
                  Tampa, FL 33630-3576

                  Northern Trust Company           $51,210              12.11%
                  801 S. Canal C-IN
                  Chicago, IL  60607

                  SSB - Custodian                 $154,727              36.58%
                  Global Corp. Action Dept. JAB5W
                  P.O. Box 1631
                  Boston, MA 02105-1631


8.00% Class B     Bankers Trust Company             $5,000              18.52%
Asset Backed      c/o BT Services Tennessee, Inc.
Certificates,     648 Grassmere Park Road
Series 1994-C     Nashville, TN  37211

                  Chase Manhattan Bank             $12,000              44.44%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, NY  10004

                  Citibank, N.A.                    $2,000               7.41%
                  P.O. Box 30576
                  Tampa, FL 33630-3576

                  Fiduciary SSB                     $3,000              11.11%
                  108 Myrtle Street
                  Newport Office Building
                  N. Quincy, MA 02171

                  SSB - Custodian                   $5,000              18.52%
                  Global Corp. Action Dept. JAB5W
                  P.O. Box 1631
                  Boston, MA 02105-1631

                                     Page 5
<PAGE>



6.15% Class A     Bank of New York (The)               $105,400           29.51%
Asset Backed      925 Patterson Plank Road
Certificates,     Secaucus, NJ 07094
Series 1995-A

                  Bankers Trust Company                 $43,220           12.10%
                  c/o BT Services Tennessee, Inc.
                  648 Grassmere Park Road
                  Nashville, TN  37211

                  Chase Manhattan Bank                 $105,050           29.41%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, NY 10004

                  Corestates Bank, N.A.                 $21,110            5.91%
                  P.O. Box 7618 F.C. #1-9-1-21
                  Philadelphia, PA 19106-7618


6.30% Class B     Brown Brothers Harriman & Co.          $2,000            8.77%
Asset Backed      63 Wall Street, 8th Floor
Certificates,     New York, NY 10005
Series 1995-A

                  Chase Manhattan Bank                  $20,800           91.23%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, NY 10004


6.30% Class A     Bankers Trust Company                 $59,675           16.71%
Asset Backed      c/o BT Services Tennessee, Inc.
Certificates,     648 Grassmere Park Road
Series 1995-B     Nashville, TN 37211

                  Bank One Trust Company N. A.          $50,000           14.00%
                  Employee Retirement System
                  277 E. Town Street
                  Columbus, OH  43215

                  Boston Safe Deposit and Trust Company $25,350            7.10%
                  c/o Mellon Bank N.A.
                  Three Mellon Bank Center
                  Room 153-3015
                  Pittsburgh, PA  15259

                  Chase Manhattan Bank                  $49,725           13.92%
                  4 New York Plaza
                  Proxy Department, 13th Floor
                  New York, NY 10004

                  Firstar Trust Company                 $57,355           16.06%
                  Corporate Trust Department
                  1555 North Rivercenter Drive, Suite 301
                  Milwaukee, WI 53212

                  Fifth Third Bank/State Teachers       $39,880           11.16%
                  Retirement of Ohio
                  275 East Broad Street
                  Columbus, OH  43215


                                     Page 6

<PAGE>

6.45% Class B     Chase Manhattan Bank              $22,800            100.00%
Asset Backed      4 New York Plaza
Certificates,     Proxy Department, 13th Floor
Series 1995-B     New York, NY 10004


Floating Rate     Bear, Stearns Securities Corp.    $91,600             19.70%
Class A Asset     One Metrotech Center North, 4th Floor
Backed            Brooklyn, NY 11201-3862
Certificates,     
Series 1996-A

                  Chase Manhattan Bank             $184,610             39.70%
                  One Chase Manhattan Plaza
                  3B - Proxy Dept.
                  New York, NY  10081

                  Citibank, N.A.                    $75,000             16.13%
                  P.O. Box 30576
                  Tampa, FL 33630-3576

                  Fuji Bank & Trust Company         $25,000              5.38%
                  2 World Trade Center
                  81st Floor
                  New York, NY 10048

Floating Rate     Swiss American Securities, Inc    $35,000            100.00%
Class B           100 Wall Street
Asset Backed      New York, NY 10005
Certificates,     
Series 1996-A



Item 13.       Certain Relationships and Related Transactions
               ----------------------------------------------

               None.

                                     Page 7
<PAGE>




Item 14.       Exhibits, Financial Statement Schedules and Reports on Form 8-K
               ---------------------------------------------------------------

               (b)     Reports on Form 8-K
                       -------------------

                       (i)    Reports on Form 8-K pursuant to Item 5 thereof,
                              containing the monthly statements and other
                              information reflecting the Trust's activities.
                                                           
                                                           For the monthly
                              Dated:                       periods ended:
                              ------                       ---------------
                              February 18, 1997            January 31, 1997
                              March 17, 1997               February 28, 1997
                              April 15, 1997               March 31, 1997
                              May 15, 1997                 April 30, 1997
                              June 16, 1997                May 31, 1997
                              July 15, 1997                June 30, 1997
                              August 15, 1997              July 31, 1997
                              September 15, 1997           August 31, 1997
                              October 15, 1997             September 30, 1997
                              November 17, 1997            October 31, 1997
                              December 15, 1997            November 30, 1997
                              January 15, 1998             December 31, 1997

               (c)     Exhibits. The following documents are filed as part of
                       this Annual Report on Form 10-K.
                       ------------------------------------------------------

               Exhibit Number        Description
               --------------        -----------
               99.1                  Annual Servicer's Certificate
               99.2                  Independent Accountants' Report of
                                     Coopers & Lybrand L.L.P. 
                                     on Management's Assertions
               99.3                  Annual Statement prepared by Servicer


                                     Page 8
<PAGE>




                                    SIGNATURE


        Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf of thundersigned, thereunto duly authorized.


        Date:  March 25, 1998
               --------------


                                       Banc One Credit Card Master Trust

                                       By: Bank One, N.A. as Servicer


                                       By:    /s/ Tracie H. Klein
                                              --------------------------
                                       Name:  Tracie H. Klein
                                       Title: Vice President


                                     Page 9
<PAGE>



                                       INDEX OF EXHIBITS



Exhibit Number                Description                                 Page
- -------------                 -----------                                 -----

99.1                          Annual Servicer's Certificate                  11

99.2                          Independent Accountants' Report of          12-13
                              Coopers & Lybrand L.L.P. on
                              Management's Assertions

99.3                          Annual Statement Prepared by Servicer          14


                                    Page 10

                                                                    Exhibit 99.1
                          ANNUAL SERVICER'S CERTIFICATE
                                 BANK ONE, N.A.

                        BANC ONE CREDIT CARD MASTER TRUST

        The undersigned, a duly authorized representative of BANK ONE, NA, as
Servicer ("Bank One, N.A."), pursuant to the Pooling and Servicing Agreement
dated as of November 1, 1994 (as amended and supplemented, the "Agreement"),
between Bank One, N.A., as Seller and Servicer, and Bankers Trust Company, as
Trustee, does hereby certify as follows:

      1.   Bank One, N.A. is, as of the date hereof, the Servicer under the
           Agreement. Capitalized terms used in this Certificate have their
           respective meanings as set forth in the Agreement.

      2.   The undersigned is a Servicing Officer who is duly authorized
           pursuant to the Agreement to execute and deliver this Certificate 
           to the Trustee.

      3.   A review of the activities of the Servicer during the period from
           January 1, 1997 through December 31, 1997 (the "Applicable Period"), 
           and of its performance was conducted by me or under my supervision.

      4.   Based on such review, the Servicer has, to the best of my knowledge,
           performed in all material respects its obligations under the 
           Agreement throughout the Applicable Period and no default in the 
           performance of such obligations has occurred or is continuing except
           as set forth in paragraph 5 below.

      5.   The following is a description of each default in the performance of
           the Servicer's obligations under the provisions of the Agreement
           known to me to have been made by the Servicer during the year ended 
           December 31, 1997:

        a) Monthly Interest for Series 1997-1 for the monthly period of
           September 1997 was overstated on the Monthly Report by $322,056. The
           proper amount of Monthly Interest was sent on the related
           Distribution Date.

        b) In March 1997, 1,046,241 accounts were added to the Trust, the
           activity of 5,000 of these accounts, belonging to Bank One, Arizona,
           were not included in the reporting from March 1997 to August 1997. In
           addition, the original April report for Arizona was based on
           estimated reports due to system issues and there were Interchange
           income allocation issues pertaining to Arizona that were different
           from the amount reported from March to August. The overall impact to
           Excess Spread for the affected months were: a .02% increase in March
           ($93,202); a .05% drop in April ($146,746) and July ($123,298); and a
           .01% drop in May ($29,033), June ($63,000), and August ($62,514).

        c) The Servicer did not provide to the Trustee and Rating Agencies an
           Annual Independent Certified Public Accountant's Report, known
           generally as the Agreed Upon Procedures Report, for the period
           January 1, 1996 through December 31, 1996 as defined in the
           Agreement, section 3.06. The inability of the Servicer to provide
           such report is the direct result of a change in AICPA's Professional
           Standards (SAS#75) which governs the preparation and distribution of
           such report. In general, SAS#75 limits the usage of this report
           unless the users take responsibility for the specific procedures to
           be performed. The Servicer's inability to provide the Agreed Upon
           Procedures Report was discussed with the Trustee and the Rating
           Agencies.

           In lieu of providing the Agreed Upon Procedures Report, the Servicer
           provided to the Trustee and the Rating Agencies a report issued by a
           firm of independent certified public accountants to the effect that
           (i) such accountants have examined the assertions by the Servicer's
           management that, as of December 31, 1996, the Servicer maintained
           effective internal controls over the servicing of the receivables and
           (ii) such assertion is fairly stated in all material respects.

<PAGE>

           Discussions with the Trustee and Rating Agencies on the matter
           resulted in the acceptance of the Accountant's examination of
           management's assertions as to the effectiveness of the internal
           controls over the loans being serviced.

           IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this 26th day of March 1998.

                               BANK ONE, COLUMBUS, N.A.
                               as Servicer

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

                    [Letterhead of Coopers & Lybrand L.L.P.]

                                                                    Exhibit 99.2
                REPORT OF INDEPENDENT ACCOUNTANTS


        We have examined the accompanying management's assertion that, as of
December 31, 1997, Bank One, N.A. maintained effective internal
control over the servicing of receivables arising in consumer credit card
accounts for the Banc One Credit Card Master Trust.

        Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
obtaining an understanding of the internal control over the loan servicing
process, testing and evaluating the design and operating effectiveness of the
internal control, and such other procedures as we considered necessary in the
circumstances. We believe that our examination provides a reasonable basis for
our opinion.

        Because of inherent limitations in any internal control, errors or
irregularities may occur and not be detected. Also, projections of any
evaluation of the internal control over the loan servicing process to future
periods are subject to the risk that the internal control may become inadequate
because of changes in conditions, or that the degree of compliance with the
policies and procedures may deteriorate.

        In our opinion, management's assertion that Bank One, N.A. maintained
effective internal control over the servicing of receivables arising in consumer
credit card accounts for the Banc One Credit Card Master Trust as of December
31, 1997, is fairly stated, in all material respects, based upon criteria
established by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO) as described in Internal Control--Integrated Framework.


                                                    /s/ Coopers & Lybrand L.L.P.


Columbus, Ohio
March 27, 1998


<PAGE>

                      Assertion by Bank One, N.A.


        Bank One, N.A. services the receivables arising in consumer credit card
accounts for the Banc One Credit Card Master Trust. Bank One, N.A. maintained
effective internal control over the loan servicing for the Banc One Credit Card
Master Trust as of December 31, 1997, based upon criteria established by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO) as
described in Internal Control--Integrated Framework.



 /s/ Tracie H. Klein                           /s/ Thomas Ferree
 --------------------                          ------------------
 Tracie H. Klein                               Thomas Ferree
 Vice President                                Senior Vice President


                                                                    Exhibit 99.3
           Banc One Credit Card Master Trust
           Annual Statement
           December 31, 1997
<TABLE>
<CAPTION>

                                                                     Series           Series            Series            Series
                                                                     1994-B           1994-C            1995-A            1995-B
                                                                  -----------       ----------        ----------       -----------
<S>                                                              <C>                <C>               <C>              <C>

 1. Amounts distributed to Certificateholders
    during 1997:
    (a)   Principal                                               950,000,000                0                 0                 0
    (b)   Interest                                                 60,233,958       35,154,000        23,404,200        23,974,200
                                                                   ----------       ----------        ----------        ----------
    (c)   Total                                                 1,010,233,958       35,154,000        23,404,200        23,974,200

 2. As of December 31, 1997, the amount                                     0                0                 0                 0
    that the unpaid principal amount of the
    Certificates exceeded the invested amount.

 3. As of December 31, 1997:
    (a)   Trust Principal Receivables
    (b)   Trust Finance Charge Receivables
                                                                                                                             
    (c)   Total

 4.Invested Amount as of December 31, 1997:
    (a)   Class A                                                           0      423,000,000       357,200,000       357,200,000
    (b)   Class B                                                           0       27,000,000        22,800,000        22,800,000
                                                                            -       ----------        ----------        ----------
    (c)   Total                                                             0      450,000,000       380,000,000       380,000,000

 5. As of December 31, 1997:
    (a)   Principal Allocation Percentage                                0.00%            9.27%             7.83%             7.83%
    (b)   Floating Allocation Percentage                                 0.00%            9.27%             7.83%             7.83%

 6. During 1997:
    (a)   Principal Collected                                   1,220,995,525      636,670,793       537,633,114       537,633,114
    (b)   Finance Charges Collected                               125,247,257       82,187,613        69,402,873        69,402,873

 7. Shared Principal Collected                                    739,972,137      673,941,679       569,106,306       569,106,306

 8. Excess Finance Charge during 1997                               4,200,005          769,377         8,819,488         8,249,488

 9. Delinquencies as of December 31, 1997:
    (a)     30 - 59 days
    (b)     60 - 89 days
    (c)     90 days +

10. Defaulted Amount during 1997                                   54,344,033       37,270,886        31,473,193        31,473,193

11. During 1997:
    (a)   Class A Investor Charge-offs                                      0                0                 0                 0
    (b)   Class A Investor Charge-offs                                      0                0                 0                 0

12. 1997 Servicing Fee                                             13,681,793        8,993,349         7,594,384         7,594,384

13. Portfolio Yield (average year to date)

14. Series Enhancement Available as of 
    December 31, 1997:
    (a)   Available to Class A                                         n/a          39,429,341        34,200,000        34,200,000
    (b)   Available to Class B                                         n/a           4,500,000         3,800,000         3,800,000
                                                                     --------        ---------         ---------         ---------
    (c)   Total                                                             0       43,929,341        38,000,000        38,000,000

15. The amount of Series Enhancement used 
    during 1997:
    (a)   To fund Class A Required Amount                           1,978,900        2,668,622           654,663           751,348
    (b)   To fund Class B Required Amount                             338,823          188,274            44,597            50,768

16. Series Enhancement Fees paid in 1997                              415,958          249,038           204,623           180,095

17. Reallocated Principal Collections in 1997                               0                0                 0                 0

</TABLE>


<PAGE>
   
<TABLE>
<CAPTION>


                                                                                        Investor's
                                                   Series      Series       Series      Interest         Seller's
                                                   1996-A      1997-1       1997-2      All Series        Interest       Total Trust
                                                  --------    --------     --------     ----------        --------       -----------
<S>                                               <C>            <C>         <C>        <C>           <C>                <C>
 
1. Amounts distributed to Certificateholders
   during 1997:
   (a)   Principal                                     0               0                  950,000,000
   (b)   Interest                             29,763,316      32,192,298    4,467,595     209,189,567
                                              ----------      ----------    ---------   -------------
   (c)   Total                                29,763,316      32,192,298    4,467,595   1,159,189,567
2. As of December 31, 1997, the amount                 0               0            0               0
   that the unpaid principal amount of the
   Certificates exceeded the invested 
   amount.

3. As of December 31, 1997:
   (a)   Trust Principal Receivables                                                                                   4,851,861,708
   (b)   Trust Finance Charge Receivables                                                                                120,054,624
                                                                                                                       -------------
   (c)   Total                                                                                                         4,971,916,331

4. Invested Amount as of December 31, 1997:
   (a)   Class A                             465,000,000   1,700,000,000  900,000,000   4,202,400,000
   (b)   Class B                              35,000,000       n/a             n/a        107,600,000
                                             -----------   -------------  -----------   -------------
   (c)   Total                               500,000,000   1,700,000,000  900,000,000   4,310,000,000

5. As of December 31, 1997:
   (a)   Principal Allocation Percentage           10.30%          35.02%       18.54%          88.79%          11.21%       100.00%
   (b)   Floating Allocation Percentage            10.30%          35.02%       18.54%          88.79%          11.21%       100.00%

6. During 1997:
   (a)   Principal Collected                 707,411,992     798,015,602  116,608,982    4,554,969,122  2,405,732,247  6,960,701,369
   (b)   Finance Charges Collected            91,319,570     102,871,257   14,706,844      555,138,287    342,967,074    898,105,360

7. Shared Principal Collected                748,824,087     848,340,932  123,450,251    4,272,741,700

8. Excess Finance Charge during               13,050,395      10,666,894    2,124,459       47,880,106

9. Delinquencies as of December 31, 1997:
   (a)     30 - 59 days                                                                                                  118,418,876
   (b)     60 - 89 days                                                                                                   78,069,949
   (c)     90 days +                                                                                                     146,014,535

10.Defaulted Amount during 1997               41,412,096      50,325,330    6,841,269      253,139,998    154,012,468    407,152,466

11.During 1997:
   (a)   Class A Investor Charge-offs                  0               0            0                0
   (b)   Class A Investor Charge-offs                  0               0            0                0

12.1997 Servicing Fee                          9,992,610      10,577,778    1,400,000       59,834,298

13.Portfolio Yield (average year to date)                                                       11.65%

14.Series Enhancement Available as of
   December 31, 1997:
   (a)   Available to Class A                 50,000,000     216,750,000  114,750,000
   (b)   Available to Class B                   n/a               n/a          n/a
                                              ----------     -----------  -----------
   (c)   Total                                50,000,000     216,750,000  114,750,000

15.The amount of Series Enhancement used
   during 1997:
   (a)   To fund Class A Required Amount         663,827       1,753,040            0        8,470,399
   (b)   To fund Class B Required Amount          53,320               0            0          675,782

16.Series Enhancement Fees paid in 199           295,959         262,438       35,344        1,643,455

17.Reallocated Principal Collections in 1997           0               0            0

</TABLE>



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