Exhibit 99.1
Summary of Aggregate Amounts or End of Year
Amounts for the period ending December 31, 2003
Bank One Home Equity Loan Trust Series 1999-1
Summary of Aggregate Amounts
For the 12 months ending on the December 22, 2003 distribution date:
Pool Information: | ||||
Pool Balance | $135,015,327.61 | |||
Principal Collections Net of Draws | $55,783,878.86 | |||
Realized Losses | $1,446,627.99 | |||
Interest Collections | $8,372,758.67 | |||
Servicer Fees | $817,570.22 | |||
Delinquency Information: | ||||
Number | Principal Balance | |||
30-59 days | 80 | $2,330,654.53 | ||
60-89 days | 27 | $814,795.25 | ||
90+ days | 74 | $2,666,275.82 | ||
REO Properties | 0 | $0.00 | ||
Investor Certificate Information: | ||||
Investor Certificate Principal Balance | $121,027,494.47 | |||
Investor Certificate Principal Distributed | $55,282,957.10 | |||
Investor Certificate Interest Distributed | $2,267,413.13 |