|
|
|
|
|
|
|
|
|
|
Previous: BANC ONE CREDIT CARD MASTER TRUST, 8-K, EX-99.2, 2000-09-15 |
Next: BANC ONE CREDIT CARD MASTER TRUST, 8-K, EX-99.4, 2000-09-15 |
<PAGE>
EXHIBIT 99.3
BANC ONE CREDIT CARD MASTER TRUST - SUMMARY REPORT
Series 1996-A
<TABLE>
<CAPTION>
<S> <C> <C> <C>
Distribution Date of: 15-Sep-00
Determined as of: 11-Sep-00
For the Monthly Period Ending: 31-Aug-00
Days in Interest Period (30/360) 30
Days in Interest Period (Actual/360) 31
Beginning Ending Change
--------- ------ ------
Pool Balance (Principal) 3,912,261,002.48 3,863,883,216.64 (48,377,785.84)
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 50,000,000.00 50,000,000.00 0.00
Available Shared Collateral Amount 50,000,000.00 50,000,000.00 0.00
Spread Account 5,000,000.00 5,000,000.00 0.00
Servicing Base Amount 500,000,000.00 500,000,000.00 0.00
Allocation Percentages
----------------------
Floating Allocation Pct 12.78%
Principal Allocation Pct 12.78%
Class A Floating Pct 93.00%
Class B Floating Pct 7.00%
Class A Principal Pct 93.00%
Class B Principal Pct 7.00%
</TABLE>
<TABLE>
<CAPTION>
Series
Allocations Trust 1996-A Class A Class B
----------- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Principal Collections 462,597,586.13 59,121,513.86 54,983,007.89 4,138,505.97
Finance Charge Collections 75,612,948.23 9,663,586.88 8,987,135.80 676,451.08
PFA Investment Proceeds NA 0.00 0.00 0.00
Reserve Account Draw NA 0.00 0.00 0.00
----- ----- ----
Available Funds 9,663,586.88 8,987,135.80 676,451.08
Monthly Investor Obligations
----------------------------
Servicer Interchange 520,833.33 484,375.00 36,458.33
Monthly Interest 2,948,229.17 2,738,349.48 209,879.69
Monthly Servicing Fee 104,166.67 96,875.00 7,291.67
Defaulted Amounts 21,277,400.90 2,719,322.78 2,528,970.18 190,352.59
------------- ------------- ----------
6,292,551.94 5,848,569.66 443,982.28
Excess Spread 3,561,387.54 3,138,566.14 422,821.39
Required Amount 0.00 0.00 0.00
1 Month Libor Rate 6.618750%
------------------
Cash Collateral Account
-----------------------
Cash Collateral Fee 26,909.72
Interest on CCA Draw 0.00
Total 26,909.72
</TABLE>
<PAGE>
<TABLE>
<S> <C>
Cash Collateral Account (continued)
------------------------------------
Quarterly Excess Spread Percentage 6.67%
Principal Payment Rate Calculation 11.45%
Calculated Current Month's Spread Account Cap 1.00%
Spread Account Cap Adjustment 0.00%
Applicable Spread Account Cap Percentage 1.00%
Beginning Cash Collateral Amount 50,000,000.00
Required Cash Collateral Amount 50,000,000.00
Cash Collateral Account Draw 0.00
Cash Collateral Account Surplus 0.00
Beginning Spread Account Balance 5,000,000.00
Required Spread Account Amount 5,000,000.00
Required Spread Account Draw 0.00
Required Spread Account Deposit 0.00
Spread Account Surplus 0.00
Monthly Principal & Controlled Deposit Amount
---------------------------------------------
Month of Accumulation 0
Controlled Accumulation Amount 51,666,666.67
Required PFA Balance 0.00
Beginning PFA Balance 0.00
Controlled Deposit Amount 0.00
Available Investor Principal Collections 61,840,836.63
Principal Shortfall 0.00
Shared Principal to Other Series 61,840,836.63
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 10.71%
Revolving Investor Interest 500,000,000.00
Class A Invested Amount 465,000,000.00
Available Principal 53,533,727.83
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 16.75%
Reserve Account Factor 75.00%
Portfolio Adjusted Yield 7.38%
Reserve Account Funding Period Length 3
Reserve Account Funding Date 15-May-02
Weighted Average Coupon 7.08%
Required Reserve Account Amount 0.00
Reserve Account Surplus 0.00
Required Reserve Account Deposit 0.00
Portfolio Yield - 3 month average 16.50%
Base Rate - 3 month average 9.01%
(Portfolio Yield 3 mo avg) - (Base Rate 3 mo avg) 7.48%
</TABLE>
*Note: For purposes of reporting balances, beginning refers to the balances as
of the distribution date in the current Monthly Period, and ending refers to the
balances as of the upcoming Distribution Date. The Floating Allocation
Percentage is based on the Adjusted Invested Amount as of the last day of the
Monthly Period preceding the current Monthly Period.
|
|