-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GqkzpmM4vmsoqeL3qv7QPAca0hS44dK9oTViGDFaPRi7dMgnnsZUegFtIZkXeCaz Htqdn+rmZdA8BxTbiBa7eQ== 0001024739-97-000603.txt : 19971001 0001024739-97-000603.hdr.sgml : 19971001 ACCESSION NUMBER: 0001024739-97-000603 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 19960916 ITEM INFORMATION: ITEM INFORMATION: FILED AS OF DATE: 19970930 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANC ONE ABS CORP CENTRAL INDEX KEY: 0001013866 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: SEC FILE NUMBER: 333-03457 FILM NUMBER: 97688081 BUSINESS ADDRESS: STREET 1: 100 EAST BROAD ST CITY: COLUMBUS STATE: OH ZIP: 43271-0133 BUSINESS PHONE: 6142486347 MAIL ADDRESS: STREET 1: 100 EAST BROAD ST CITY: COLUMBUS STATE: OH ZIP: 43271-0133 8-K/A 1 AMENDEMENT NO. 1 ================================================================================ SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ----------- FORM 8-K/A (Amendment No. 1) CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest event reported): ------------------------------------------------- September 16, 1996 Banc One Auto Grantor Trust 1996-B (Issuer with respect to the Certificates) Banc One ABS Corporation -------------------------------------------------- (Exact Name of Registrant as Specified in Charter) Ohio ---------------------------------------------- (State or Other Jurisdiction of Incorporation) 333-3457 31-1467431 ---------------------- ------------------------------- (Commission File Number) (IRS Employer Identification No.) c/o Bank One, Arizona, N.A., as Servicer 201 North Central Avenue Phoenix, Arizona 85004 -------------------------------------------------- (Address of Principal Executive Offices)(Zip Code) Registrant's telephone number, including area code: (602) 221-3704 N/A ------------------------------------------------------------- (Former Name or Former Address, If Changed Since Last Report) =============================================================================== ITEM 5. OTHER EVENTS. On September 16, 1996, (the "Distribution Date"), Banc One Auto Grantor Trust 1996-B (the "Trust") made a regular monthly distribution of principal and/or interest to holders of the Trust's Class A 6.55% Asset Backed Certificates ("Class A Certificates") and Class B 6.70% Asset Backed Certificates ("Class B Certificates"). The amount of such distribution was based upon the information set forth in the Determination Date Statement (the "Original Statement") reflecting the Trust's activities for the Interest Period from August 15, 1996 through September 14, 1996 (the "August 1996 Interest Period") and for the Collection Period from August 1, 1996 through August 31, 1996 (the "August 1996 Collection Period"). The Original Statement was delivered to certificateholders and filed as Exhibit 99.1 to the Trust's Current Report on Form 8-K. On August 25, 1997, Bank One, Arizona, N.A., as servicer (the "Servicer"), provided notice to Bankers Trust Company, as trustee (the "Trustee"), of the Servicer's discovery of errors in the Original Statement which affected, among other things, the reported amount of principal and interest collections received by the Trust during the August 1996 Collection Period and the amounts actually distributed to certificateholders on the Distribution Date. This Amendment No. 1 on Form 8-K/A is being filed for the purpose of filing an amended and restated Determination Date Statement (the "Amended Monthly Statement") as Exhibit 99.1 hereto reflecting the Trust's activities for the August 1996 Interest Period and for the August 1996 Collection Period in substitution for the Original Statement. Exhibit 99.2 hereto includes a reconciliation showing for certain selected items the amounts reported on the Original Statement, the amounts reported on the Amended Statement and any variance between the two amounts. The Servicer has identified an aggregate overpayment of $15,254.39 in principal and an aggregate underpayment of $662.37 in interest to certificateholders on the Distribution Date. The aggregate amount of the interest underpayment has been deposited by the Servicer, out of its own funds, into the Collection Account for distribution on or about September 15, 1997 to certificateholders of record as of August 31, 1996. The Servicer has waived all claims which it may have with respect to the amount of the overpayment of principal on the Distribution Date. The Trust's Current Report on Form 8-K filed August 29, 1997 contains additional information regarding the Servicer's discovery of errors in other monthly statements issued by the 2 Trust as well as information regarding the net amounts due and owing to certificateholders as a result of the errors in such other monthly statements. ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS (c) Exhibits. 99.1 Amended and Restated Monthly Statement to Certificateholders. 99.2 Reconciliation between Original Statement and Amended and Restated Monthly Statement. 3 SIGNATURES 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 AUTO GRANTOR TRUST 1996-B By: Bank One, Arizona, N.A., as Servicer on behalf of the Trust Date: September 23, 1997 By: /s/ Tom Lewis ------------------ --------------------- Tom Lewis Vice President 4 Amended and Restated Servicer's Certificate (Pursuant to Section 3.9 of the Pooling and Servicing Agreement, dated June 1, 1996) Banc One Auto Grantor Trust 1996-B The undersigned officer of Bank One, Arizona, N.A., pursuant to the Pooling and Servicing Agreement, as Servicer, does hereby certify to the best of his knowledge and belief that the attached Amended and Restated Determination Date Statement is true and correct. On September 16, 1996, (the "Distribution Date"), Banc One Auto Grantor Trust 1996-B (the "Trust") made a regular monthly distribution of principal and/or interest to holders of the Trust's Class A 6.55% Asset Backed Certificates ("Class A Certificates") and Class B 6.70% Asset Backed Certificates ("Class B Certificates"). The amount of such distribution was based upon the information set forth in the Determination Date Statement (the "Original Statement") reflecting the Trust's activities for the Interest Period from August 15, 1996 through September 14, 1996 (the "August 1996 Interest Period") and for the Collection Period from August 1, 1996 through August 31, 1996 (the "August 1996 Collection Period"). On August 25, 1997, Bank One, Arizona, N.A., as servicer (the"Servicer"), provided notice to Bankers Trust Company, as trustee ( the "Trustee"), of the Servicer's discovery of errors in the Original Statement which affected, among other things, the reported amount of principal and interest collections received by the Trust during the August 1996 Collection Period and the amounts actually distributed to certificateholders on the Distribution Date. The Servicer has identified an aggregate overpayment of $15,254.39 in principal and an aggregate underpayment of $662.37 in interest to certificateholders on the Distribution Date. The aggregate amount of the interest underpayment has been deposited by the Servicer, out of its own funds, into the Collection Account for distribution on or about September 15, 1997 to certificateholders of record as of August 31, 1996. The Servicer has waived all claims which it may have with respect to the amount of the overpayment of principal on the Distribution Date. Signed by: /s/ Tom Lewis Date: September 23, 1997 ----------------------- ------------------ Vice President Bank One, Arizona, N.A. 5 EX-99.1 2 AMENDED AND RESTATED MONTHLY STATEMENTS Exhibit 99.1 BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 1 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 A. ORIGINAL DEAL PARAMETER INPUTS - --------------------------------- (A) Total Receivable Balance $305,686,731.00 (B) Total Certificate Balance $305,686,731.00 (C) Class A Certificates (i) Class A Percentage 96.00% (ii) Original Class A Principal Balance $293,459,000.00 (iii) Class A Pass-Through Rate 6.55% (D) Class B Certificates (i) Class B Percentage 4.00% (ii) Original Class B Principal Balance $12,227,731.00 (iii) Class B Pass-Through Rate 6.70% (E) Servicing Fee Rate (per annum) 1.00% (F) Weighted Average Coupon (WAC) 12.15% (G) Weighted Average Original Maturity (WAOM) 60.12 months (H) Weighted Average Remaining Maturity (WAM) 45.97 months (I) Number of Receivables 31,595 (J) Reserve Fund (i) Reserve Fund Initial Deposit Percentage (of initial Certificate Balance) 1.50% (ii) Reserve Fund Initial Deposit $4,585,300.97 (iii) Specified Reserve Balance: (a) On any Distribution Date: The greater of J(iii)(b or c) if 1.75% charge-off and delinquency triggers not hit - otherwise J(iii)(d) (b) Percent of Initial Certificate Balance 1.00% (c) Percent of Remaining Certificate Balance 3.25% (d) Trigger Percent of Remaining Certificate Balance 8.00% B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS - ------------------------------------------------ (A) Total Receivable Balance $277,244,726.23 (B) Total Certificate Balance $277,244,726.23 (C) Total Certificate Pool Factor 0.9069570 (D) Class A Certificates (i) Class A Certificate Balance $266,154,699.27 (ii) Class A Certificate Pool Factor .9069570 (E) Class B Certificates (i) Class B Certificate Balance $11,090,026.96 (ii) Class B Certificate Pool Factor .9069570 (F) Reserve Fund Balance 6,805,563.56 (G) Cumulative Net Losses for All Prior Periods 867,586.77 (H) Charge-off Rate for Second Preceding Period 1.58% (I) Charge-off Rate for Preceding Period 1.29% (J) Delinquency Percentage for Second Preceding Period 0.17% (K) Delinquency Percentage for Preceding Period 0.22% (L) Weighted Average Coupon (WAC) 12.140% (M) Weighted Average Remaining Maturity (WAM) 44.50 months (N) Number of Receivables 29,768 C. INPUTS FROM THE MAINFRAME - ---------------------------- (A) Simple Interest Receivables Principal (i) Principal Collections 12,727,103.55 (ii) Prepayments in Full 0.00 (iii) Repurchased Loan Proceeds Related to Principal 0.00 (iv) Other Refunds Related to Principal 0.00 (B) Simple Interest Receivables Interest (i) Interest Collections 2,785,971.73 (ii) Repurchased Loan Proceeds Related to Interest 0.00 (C) Weighted Average Coupon (WAC) 12.14% (D) Weighted Average Remaining Maturity (WAM) 43.77 months (E) Remaining Number of Receivables 28,938
(F) Delinquent Receivables Dollar Amount # Units -------------- -------- (i) 30-59 Days Delinquent 3,043,742 1.15% 307 (ii) 60-89 Days Delinquent 637,320 0.24% 68 (iii) 90 Days or More Delinquent 214,459 0.08% 21 D. INPUTS DERIVED FROM OTHER SOURCES - ------------------------------------ (A) Reserve Fund Investment Income 29,982.58 (B) Collection Account Investment Income 0.00 (C) Realized Losses for Collection Period: (i) Charge-offs for current Collection Period - Principal 588,673.94 (ii) Realized Losses for Collection Period (B)(i)-(C)(i) 513,368.84 (D) Net Loss and Liquidated Receivables Information (i) Liquidation Proceeds Related to Principal 75,305.10 (ii) Liquidation Proceeds Related to Interest 295.45 (iii) Recoveries from Prior Month Charge Offs 219,023.47
BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 2 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 E. COLLECTION - ------------- Interest Collections: (A) Interest Payments Received 2,785,971.73 (B) Liquidation Proceeds Related to Interest 295.45 (C) Repurchased Loan Proceeds 0.00 (D) Recoveries from Prior Month Charge Offs 219,023.47 --------------- (E) Interest Collections 3,005,290.65 Principal Collections: (F) Principal Payments Received $12,727,103.55 (G) Liquidation Proceeds Related to Principal 75,305.10 (H) Repurchased Loan Proceeds 0.00 --------------- (I) Principal Collections 12,802,408.65 (J) Total Collections $15,807,699.30 (A) Servicing Fee: (i) Servicing Fee $231,037.27 (ii) Prior Collection Period unpaid Servicing Fees 0.00 --------------- (iii) Total Servicing Fee $231,037.27 Interest: (B) Class A Certificates (i) Class A Monthly Interest $1,452,761.07 (ii) Class A prior period Interest Carryover Shortfall 0.00 --------------- (iii) Class A Interest Distribution $1,452,761.07 (C) Class B Certificates (i) Class B Monthly Interest $61,919.32 (ii) Class B prior period Interest Carryover Shortfall 0.00 --------------- (iii) Class B Interest Distribution $61,919.32 (D) Total Certificate Interest Distribution $1,514,680.38 (E) Total Certificate Interest Distribution plus Total Servicing Fee $1,745,717.66 Principal: (F) Principal Collections $12,802,408.65 (G) Realized Losses 513,368.84 --------------- (H) Total Monthly Principal $13,315,777.49 (I) Class A Certificates (i) Class A Monthly Principal 12,783,134.99 (ii) Class A prior period Principal Carryover Shortfall 0.00 --------------- (iii) Class A Principal Distribution 12,783,134.99 (J) Class B Certificates (i) Class B Monthly Principal 532,642.50 (ii) Class B prior period Principal Carryover Shortfall 0.00 --------------- (iii) Class B Principal Distribution 532,642.50 (K) Total Principal Distribution 13,315,777.49 (L) Total Interest and Principal Distribution Amounts 15,061,495.15 plus Servicing Fee
BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 3 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 G. DISTRIBUTIONS - ---------------- (A) Total Interest Collections available to be distributed 3,005,290.65 (B) Class B Percentage of Principal Collections 512,107.31 (C) Servicing Fee: (i) Total Servicing Fee 231,037.27 (ii) Servicing Fee paid 231,037.27 --------------- (iii) Unpaid Servicing Fee 0.00 (D) Total Interest Collections available to be distributed after Servicing Fee paid 2,774,253.38 Interest: (E) Class A Certificates (i) Class A Interest Distribution 1,452,761.07 (ii) Class A Interest Distribution paid from Interest Collections after Servicing Fee 1,452,761.07 (iii) Total Interest Collections available after Class A Interest Distribution paid 1,321,492.31 (iv) Class A Interest Distribution remaining to be paid 0.00 (v) Class A Interest Distribution paid from Class B Percentage of Principal Collections 0.00 (vi) Class A Interest Distribution remaining to be paid 0.00 (vii) Class A Interest Distribution paid from Reserve Fund 0.00 (viii)Class A Interest Carryover Shortfall 0.00 (ix) Class A Interest Distribution paid 1,452,761.07 (F) Class B Certificates (i) Class B Interest Distribution 61,919.32 (ii) Class B Interest Distribution paid from Interest Collections after Class A Interest Distribution 61,919.32 (iii) Total Interest Collections available after Class B Interest Distribution paid 1,259,572.99 (iv) Class B Interest Distribution remaining to be paid 0.00 (v) Class B Interest Distribution paid from Reserve Fund 0.00 (vi) Class B Interest Carryover Shortfall 0.00 (vii) Class B Interest Distribution paid 61,919.32 (G) Total Interest Paid 1,514,680.38 (H) Total Interest and Servicing Fee Paid 1,745,717.66 (I) Total Interest Collections available after Servicing Fee and Class A and Class B Interest Distribution paid 1,259,572.99 Total Collections available to be distributed: (J) Total Principal Collections 12,802,408.65 (K) Excess Interest 1,259,572.99 (L) Less: Class B Percentage of Principal Collections used to pay Class A Interest Distribution 0.00 (M) Total Collections available to be distributed as principal 14,061,981.64 Principal: (N) Class A Certificates (i) Class A Principal Distribution 12,783,134.99 (ii) Class A Principal Distribution paid from total Collections available to be distributed 12,783,134.99 (iii) Total Collections available after Class A Principal Distribution paid 1,278,846.66 (iv) Class A Principal Distribution remaining to be paid 0.00 (v) Class A Principal Distribution paid from Reserve Fund 0.00 (vi) Class A Principal Carryover Shortfall 0.00 (vii) Total Class A Principal Distribution paid 12,783,134.99 (O) Class B Certificates (i) Class B Principal Distribution 532,642.50 (ii) Class B Principal Distribution paid from total Collections available to be distributed 532,642.50 (iii) Total Collections available after Class B Principal Distribution paid 746,204.15 (iv) Class B Principal Distribution remaining to be paid 0.00 (v) Class B Principal Distribution paid from Reserve Fund 0.00 (vi) Class B Principal Carryover Shortfall 0.00 (vii) Total Class B Principal Distribution paid 532,642.50 (P) Total Excess Cash to the Reserve Fund 746,204.15
BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 4 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 H. POOL BALANCE AND PORTFOLIO INFORMATION - ----------------------------------------- Beginning End of Period of Period -------------- --------------- (A) Balances and Pool Factors (i) Aggregate Balance of Certificates $277,244,726.23 $263,928,948.74 (ii) Aggregate Certificate Pool Factor 0.9069570 0.8633968 (iii) Class A Principal Balance 266,154,699.27 253,371,564.28 (iv) Class A Pool Factor 0.9069570 0.8633968 (v) Class B Principal Balance 11,090,026.96 10,557,384.46 (vi) Class B Pool Factor 0.9069570 0.8633969 (B) Pool Information (i) Weighted Average Coupon (WAC) 12.14% 12.14% (ii) Weighted Average Remaining Maturity (WAM) 44.50 months 43.77 months (iii) Remaining Number of Receivables 29,768 28,938 (iv) Pool Balance $277,244,726.23 $263,928,948.74 I. RECONCILIATION OF RESERVE ACCOUNT - ------------------------------------ (A) Beginning Reserve Account Balance 6,805,563.56 (B) Less: Draw to pay Class A Interest Distribution 0.00 (C) Reserve Account Balance after draw 6,805,563.56 (D) Less: Draw to pay Class B Interest Distribution 0.00 (E) Reserve Account Balance after draw 6,805,563.56 (F) Less: Draw to pay Class A Principal Distribution 0.00 (G) Reserve Account Balance after draw 6,805,563.56 (H) Less: Draw to pay Class B Principal Distribution 0.00 (I) Reserve Account Balance after draw 6,805,563.56 (J) Total excess Collections deposited in the Reserve Fund 746,204.15 --------------- (K) Reserve Fund Balance 7,551,767.71 (L) Specified Reserve Account Balance 8,577,690.83 (M) Reserve Account Release to Seller 0.00 --------------- (N) Ending Reserve Account Balance 7,551,767.71 =============== J. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY - -------------------------------------------- (A) Liquidated Contracts (i) Liquidation Proceeds Related to Principal $75,305.10 (ii) Liquidation Proceeds Related to Interest 295.45 (iii) Recoveries on Previously Liquidated Contracts 219,023.47 (B) Realized Net Losses for Collection Period 513,368.84 (C) Charge-off Rate for Collection Period (annualized) 1.31% (D) Cumulative Aggregate Net Losses for all Periods 1,380,955.61 (E) Delinquent Receivables Dollar Amount # Units ------------- --------- (i) 30-59 Days Delinquent 3,043,742 1.15% 307 (ii) 60-89 Days Delinquent 637,320 0.24% 68 (iii) 90 Days or More Delinquent 214,459 0.08% 21
BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 5 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 K. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE - ---------------------------------------------------------- (A) Charge-off Rate (i) Second Preceding Collection Period 1.58% (ii) Preceding Collection Period 1.29% (iii) Current Collection Period 1.31% (iv) Three Month Average (Avg(i,ii,iii)) 1.39% (B) Delinquency Percentages (i) Second Preceding Collection Period 0.17% (ii) Preceding Collection Period 0.22% (iii) Current Collection Period 0.32% (iv) Three Month Average (Avg(i,ii,iii)) 0.24% (C) Loss and Delinquency Trigger Indicator Trigger was not hit
BANC ONE AUTO GRANTOR TRUST 1996-B PAGE 6 AMENDED AND RESTATED DETERMINATION DATE STATEMENT COLLECTION PERIOD AUGUST 1, 1996 THROUGH AUGUST 31, 1996 DISTRIBUTION DATE SEPETEMBER 16, 1996 L. STATEMENT TO CERTIFICATEHOLDER - ----------------------------------
Per $1,000 of Original Principal (A) Amount of distribution allocable to principal: Dollars ($) Balance --------------- ---------------- (i) Class A Certificates 12,783,134.99 43.5602077 (ii) Class B Certificates 532,642.50 43.5602077 Per $1,000 of Original Principal (B) Amount of distribution allocable to interest: Dollars ($) Balance --------------- ---------------- (i) Class A Certificates 1,452,761.07 4.9504737 (ii) Class B Certificates 61,919.32 5.0638436 (C) Pool Balance as of the close of business on the last day of the Collection Period $263,928,948.74 --------------- (D) Amount of the Servicing Fee paid to the Servicer with respect to the Per $1,000 of related Collection Period Original Principal Dollarsl($) Balance --------------- ----------------- (i) Total Servicing Fee 231,037.27 (ii) Class A Percentage of the Servicing Fee 221,795.58 0.7557975 (ii) Class B Percentage of the Servicing Fee 9,241.69 0.7557975 Per $1,000 of Original Principal Dollars ($) Balance --------------- ----------------- (E) (i) Class A Interest Carryover Shortfall 0.00 0.0000000 (ii) Class A Principal Carryover Shortfall 0.00 0.0000000 (iii) Class B Interest Carryover Shortfall 0.00 0.0000000 (iv) Class B Principal Carryover Shortfall 0.00 0.0000000 Change with respect to immediately preceding Distribution Date: (v) Class A Interest Carryover Shortfall 0.00 0.0000000 (vi) Class A Principal Carryover Shortfall 0.00 0.0000000 (vii) Class B Interest Carryover Shortfall 0.00 0.0000000 (viii) Class B Principal Carryover Shortfall 0.00 0.0000000 (F) Pool factors for each class of certificates, after giving effect to all payments allocated to principal Pool Factor ------------- (i) Class A Pool Factor 0.8633968 (ii) Class B Pool Factor 0.8633969 (G) Amount of the aggregate Realized Losses, if any, for such Collection Period ($) $513,368.84 ------------- (H) Aggregate principal balance of all Receivables which were more than 60 days delinquent as of the close of business on the last day of the preceding Collection Period $851,778.97 (I) Amount on deposit in the Reserve Fund on such Distribution Date, after giving effect to distributions made on such Distribution Date $7,551,767.71 ------------- (J) Aggregate outstanding principal balances for each class of certificates, after giving effect to all payments allocated to principal Principal Balance ----------------- (i) Class A Principal Balance 253,371,564.28 (ii) Class B Principal Balance 10,557,384.46 (K) Amount otherwise distributable to the Class B Certificateholders that is being distributed to the Class A Certificateholders on such Distribution Date $0.00 (L) Aggregate Purchase Amount of Receivables repurchased by the Seller or purchased by the Servicer with respect to the Related Collection Period ($) $0.00 -----------
M. INSTRUCTIONS TO THE TRUSTEE - ------------------------------ On the Distribution Date, make the following deposits and distributions: (A) Withdraw from the Collection Account and distribute to the Servicer: (i) Servicing Fee $231,037.27 (ii) Servicing Fees retained by the Seller 231,037.27 ----------- (iii) Servicing Fees to be distributed to the Seller on the Distribution Date (i-ii) $0.00 ----------- (B) Withdraw from the Collection Account and deposit in the Class A Distribution Account: (i) for the Class A Interest Distribution $1,452,761.07 (ii) for the Class A Principal Distribution 12,783,134.99 ------------- (iii) Total (i+ii) $14,235,896.05 -------------- (C) Withdraw from the Collection Account and deposit in the Class B Distribution Account: (i) for the Class B Interest Distribution $61,919.32 (ii) for the Class B Principal Distribution 532,642.50 ----------- (iii) Total (i+ii) $594,561.82 ----------- (D) Withdraw excess Collections from the Collection Account and deposit in the Reserve Fund $746,204.15 ----------- (E) Withdraw from the Reserve Fund and deposit in the Class A Distribution Account: (i) Amount equal to the excess of the Class A Interest Distribution over the sum of Interest Collections and the Class B Percentage of Principal Collections $0.00 (ii) Amount equal to the excess of the Class A Principal Distribution over the portion of Principal Collections and Interest Collections remaining after the distribution of the Class A Interest Distribution and the Class B Interest Distribution 0.00 ---------- (iii) Total $0.00 -------- (F) Withdraw from the Reserve Fund and deposit in the Class B Distribution Account: (i) Amount equal to the excess of the Class B Interest Distribution over the portion of Interest Collections remaining after the distribution of the Class A Interest Distribution $0.00 (ii) Amount equal to the excess of the Class B Principal Distribution over the portion of Principal Collections and Interest Collections remaining after the distribution of the Class A Interest Distribution, the Class B Interest Distribution, and the Class A Principal Distribution 0.00 ---------- (iii) Total $0.00 --------
EX-99.2 3 RECONCILIATION BETWEEN ORIGINAL STATEMENT Reconciliation between originally filed and revised filings of the investor reports for Banc One Auto Grantor Trust 1996-B EXHIBIT 99.2
-------------------------------------------------------------------- REVISED ORIGINAL AUGUST 96 AUGUST 96 VARIANCE -------------------------------------------------------------------- COLLECTIONS ----------- INTEREST PAYMENTS RECEIVED 2,785,971.73 2,785,377.72 594.01 (4) LIQUIDATION PROCEEDS - INTEREST (2) 295.45 0.00 295.45 RECOVERIES FROM PRIOR MONTHS (2) 219,023.47 147,589.44 71,434.03 (3) ---------- ---------- --------- TOTAL INTEREST RECEIVED 3,005,290.65 2,932,967.16 72,323.49 PRINCIPAL PAYMENTS RECEIVED 12,727,103.55 12,726,135.52 968.03 (4) REPURCHASED LOAN PROCEEDS 0.00 0.00 0.00 LIQUIDATION PROCEEDS - PRINCIPAL 75,305.10 226,841.99 (151,536.89) (3) --------- ---------- ------------ TOTAL PRINCIPAL RECEIVED 12,802,408.65 12,952,977.51 (150,568.86) TOTAL COLLECTIONS 15,807,699.30 15,885,944.67 (78,245.37) DISTRIBUTABLE AMOUNTS (1) --------------------- SERVICING FEE AT 1.00% 231,037.27 230,936.24 101.03 CLASS A COUPON INTEREST AT 6.55% 1,452,761.07 1,452,125.78 635.29 CLASS B COUPON INTEREST AT 6.70% 61,919.32 61,892.24 27.08 --------- --------- ----- TOTAL COUPON INTEREST 1,514,680.39 1,514,018.02 662.37 COUPON INTEREST AND SERVICING 1,745,717.66 1,744,954.26 763.40 TOTAL PRINCIPAL RECEIVED 12,802,408.65 12,952,977.51 (150,568.86) REALIZED LOSS (GROSS-LIQUIDATION) 513,368.84 378,054.37 135,314.47 (3) ---------- ---------- ---------- TOTAL PRINCIPAL 13,315,777.49 13,331,031.88 (15,254.39) TOTAL COUPON INTEREST 1,514,680.39 1,514,018.02 662.37 TOTAL SERVICING FEE 231,037.27 230,936.24 101.03 ---------- ---------- ------ INTEREST, PRINCIPAL & SERVICE FEE 15,061,495.15 15,075,986.14 (14,490.99) RESERVE FUND ------------ INTEREST COLLECTED 3,005,290.65 2,932,967.16 72,323.49 COUPON INTEREST (1,514,680.39) (1,514,018.02) (662.37) SERVICING FEE (231,037.27) (230,936.24) (101.03) REALIZED LOSS (GROSS-LIQUIDATION) (513,368.84) (378,054.37) (135,314.47) ------------ ------------ ------------ EXCESS CASH TO RESERVE FUND 746,204.15 809,958.53 (63,754.38) RESERVE FUND BEGINNING BALANCE 6,805,563.56 7,046,707.77 (241,144.21) RESERVE ACCOUNT RELEASE TO SELLER 0.00 0.00 0.00 ---- ---- ---- RESERVE FUND ENDING BALANCE (1) 7,551,767.71 7,856,666.30 (304,898.59) WIRE TO TRUSTEE --------------- TOTAL COLLECTIONS 15,807,699.30 15,885,944.67 (78,245.37) SERVICING FEE (231,037.27) (230,936.24) (101.03) ------------ ------------ -------- OVER/(UNDER) WIRED 15,576,662.03 15,655,008.43 78,346.40 ============= ============= ========= OTHER REPORTED BALANCES ----------------------- RESERVE FUND INVESTMENT INCOME (5) 29,982.58 29,982.58 0.00 ========= ========= ====
FOOTNOTES: - ---------- (1) Monthly variances due to the differences with outstanding receivable balances. (2) Interest collections on liquidation proceeds and recoveries were not previously reported. (3) Realized losses understated by the approximate net amount of recoveries and liquidation proceeds. (In the original August 1996 report, $33,000 of recoveries and $22,000 of charge-offs were excluded from the original report.) (4) Principal and interest payments on loans erroneously transferred out of the securitized pool. (5) Investment income reported as actual amounts earned, no adjustments were made for the incorrect reserve fund balance. -----END PRIVACY-ENHANCED MESSAGE-----