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
--------