|
|
|
|
|
|
|
|
|
<PAGE>
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
-----------------------
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event report): December 31, 1997
BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST III
BANK OF AMERICA, FSB
-------------------------------------------------------
(EXACT NAME OF REGISTRANTS AS SPECIFIED IN ITS CHARTER)
UNITED STATES
----------------------------------------------
(STATE OR OTHER JURISDICTION OF INCORPORATION)
333-3200
------------------------
(COMMISSION FILE NUMBER)
91-0221850
---------------------------------------
(I.R.S. EMPLOYER IDENTIFICATION NUMBER)
555 CALIFORNIA STREET
SAN FRANCISCO, CA 94104
(415) 622-2220
--------------------------------------------------------------------------
(ADDRESS AND TELEPHONE NUMBER OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
<PAGE>
ITEM 5. OTHER EVENTS
(a) Monthly Report
The following are filed herewith. The exhibit numbers correspond with Item
601 (b) of Regulation S-K.
Exhibit No. Description
20 Monthly Statements mailed to Certificate
holders pursuant to the Pooling and
Servicing Agreement by and between
BankAmerica Housing Services, an
unincorporated division of Bank of
America, FSB, and The First National
Bank of Chicago, as Trustee, dated as of
November 30, 1997 (a copy of which
agreement was filed by the registrant
with the Commission on November 24, 1997
as an exhibit to a report on Form 8-K).
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrants duly caused this report to be signed on their behalf by the
undersigned thereunto duly authorized.
BANK OF AMERICA NATIONAL TRUST
AND SAVINGS ASSOCIATION
BANK OF AMERICA, FSB
BY: /s/ JOHN WHEELER
------------------------------------
John W. Wheeler*
Dated: January 30, 1997
San Diego, California
* Mr. Wheeler is president and Division Chief Executive Officer of Bank of
America, FSB.
<PAGE>
BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST III
SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES
SERIES 1997-2, INVESTOR NUMBER 19972002
<TABLE>
<CAPTION>
MONTHLY SERVICING SUMMARY PERIOD ENDING: 12/31/97
- -----------------------------------------------------------------------------------------------------------------------------------
Pass Through
Rate Balance Pool Factor
------------- --------------- --------------
<S> <C> <C> <C> <C> <C>
BOP Scheduled Pool $497,997,054.29 99.5994322%
Determination Date: 01/07/98 EOP Scheduled Pool 495,760,060.32 99.1520333%
Remittance Date: 01/12/98 Class A-1 Certificate 5.8250% 25,260,167.32 85.6276858%
Class A-2 Certificate 6.1300% 49,000,000.00 100.0000000%
Class A-3 Certificate 6.2300% 45,000,000.00 100.0000000%
Class A-4 Certificate 6.3100% 50,000,000.00 100.0000000%
Class A-5 Certificate 6.3900% 33,000,000.00 100.0000000%
Prior Period WAC 10.53% Class A-6 Certificate 6.4700% 32,000,000.00 100.0000000%
Current Period WAC 10.53% Class A-7 Certificate 6.6900% 51,000,000.00 100.0000000%
Class A-8 Certificate 6.7900% 52,000,000.00 100.0000000%
Senior Percentage 100.00% Class A-9 Certificate 7.0900% 68,500,000.00 100.0000000%
Class M Percentage 0.00% Class A-IO Certificate 0.1500%
Class B Percentage 0.00% Class M Certificate 6.9000% 41,250,000.00 100.0000000%
Class B-1 Certificate 7.0700% 32,500,000.00 100.0000000%
Class B-2 Certificate 8.4000% 16,249,893.00 100.0000000%
I. RECAP OF POOL: Loan
Count CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4
------ -------------- -------------- --------------- --------------
Beginning Certificate Balance 15,982 $27,497,161.29 $49,000,000.00 $45,000,000.00 $50,000,000.00
Scheduled Principal Reduction (656,991.11) 0.00 0.00 0.00
Partial Principal Prepayments (180,996.91) 0.00 0.00 0.00
Principal Prepayments In Full (45) (1,299,993.91) 0.00 0.00 0.00
Contract Liquidations (5) (99,012.04) 0.00 0.00 0.00
Contract Repurchases 0 0.00 0.00 0.00 0.00
Previously Undistributed Shortfalls 0.00 0.00 0.00 0.00
------ -------------- -------------- --------------- --------------
Remaining Certificate Balance 15,932 $25,260,167.32 $49,000,000.00 $45,000,000.00 $50,000,000.00
------ -------------- -------------- --------------- --------------
------ -------------- -------------- --------------- --------------
CLASS A-5 CLASS A-6 CLASS A-7 CLASS A-8
-------------- -------------- --------------- --------------
Beginning Certificate Balance $33,000,000.00 $32,000,000.00 $51,000,000.00 $52,000,000.00
Scheduled Principal Reduction 0.00 0.00 0.00 0.00
Partial Principal Prepayments 0.00 0.00 0.00 0.00
Principal Prepayments In Full 0.00 0.00 0.00 0.00
Contract Liquidations 0.00 0.00 0.00 0.00
Contract Repurchases 0.00 0.00 0.00 0.00
Previously Undistributed Shortfalls 0.00 0.00 0.00 0.00
-------------- -------------- --------------- --------------
Remaining Certificate Balance $33,000,000.00 $32,000,000.00 $51,000,000.00 $52,000,000.00
-------------- -------------- --------------- --------------
-------------- -------------- --------------- --------------
CLASS A-9 CLASS M CLASS B-1 CLASS B-2
-------------- -------------- --------------- --------------
Beginning Certificate Balance $68,500,000.00 $41,250,000.00 $32,500,000.00 $16,249,893.00
Scheduled Principal Reduction 0.00 0.00 0.00 0.00
Partial Principal Prepayments 0.00 0.00 0.00 0.00
Principal Prepayments In Full 0.00 0.00 0.00 0.00
Contract Liquidations 0.00 0.00 0.00 0.00
Contract Repurchases 0.00 0.00 0.00 0.00
Previously Undistributed Shortfalls 0.00 0.00 0.00 0.00
-------------- -------------- --------------- --------------
Remaining Certificate Balance $68,500,000.00 $41,250,000.00 $32,500,000.00 $16,249,893.00
-------------- -------------- --------------- --------------
-------------- -------------- --------------- --------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
II. DISTRIBUTIONS:
CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4
-------------- -------------- --------------- --------------
<S> <C> <C> <C> <C>
Principal Distribution Amount $2,236,993.97 $0.00 $0.00 $0.00
Interest Distribution Amount 146,823.38 250,308.33 233,625.00 262,916.67
Unpaid Interest Shortfall 0.00 0.00 0.00 0.00
-------------- -------------- --------------- --------------
Total Distribution $2,383,817.35 $250,308.33 $233,625.00 $262,916.67
-------------- -------------- --------------- --------------
-------------- -------------- --------------- --------------
CLASS A-5 CLASS A-6 CLASS A-7 CLASS A-8
-------------- -------------- --------------- --------------
Principal Distribution Amount $0.00 $0.00 $0.00 $0.00
Interest Distribution Amount 175,725.00 172,533.33 284,325.00 294,233.33
Unpaid Interest Shortfall 0.00 0.00 0.00 0.00
-------------- -------------- --------------- --------------
Total Distribution $175,725.00 $172,533.33 $284,325.00 $294,233.33
-------------- -------------- --------------- --------------
-------------- -------------- --------------- --------------
CLASS A-9 CLASS A-1O CLASS M
-------------- -------------- ---------------
Principal Distribution Amount $0.00 $0.00
Interest Distribution Amount 404,720.83 62,249.63 237,187.50
Unpaid Interest Shortfall 0.00 0.00
-------------- -------------- ---------------
Total Distribution $404,720.83 $62,249.63 $237,187.50
-------------- -------------- ---------------
-------------- -------------- ---------------
CLASS B-1 CLASS B-2
-------------- --------------
Principal Distribution Amount $0.00 $0.00
Interest Distribution Amount 191,479.17 113,749.25
Unpaid Interest Shortfall 0.00 0.00
-------------- --------------
Total Distribution $191,479.17 $113,749.25
-------------- --------------
-------------- --------------
III. SCHEDULED MONTHLY MORTGAGE PAYMENTS (P&I):
Total P&I ... $5,026,915.26
Gross Interest ... (4,369,924.15)
---------------
Scheduled Principal ... 656,991.11
---------------
---------------
IV. SERVICING FEE: $414,997.55
---------------
---------------
V. DELINQUENCY INFORMATION:
Days Delinquent Number Actual Balance
--------------- -------- --------------
31 - 59 217 $6,272,904.34
60 - 89 58 1,783,514.02
90 or more 7 267,621.46
-------------- -------------- ---------------
Total Delinquent 282 $8,324,039.82
-------------- ---------------
-------------- ---------------
VI. REPOSSESSION INFORMATION: Number Actual Balance
------- --------------
BOP Repossessions 7 $246,349.75
Plus Repossessions this Month 15 394,305.74
Less Liquidations (5) ($100,192.93)
-------------- ---------------
EOP Repossessions 17 $540,462.56
-------------- ---------------
-------------- ---------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
VII. REPURCHASES: Number Actual Balance
------ --------------
<S> <C> <C> <C>
Contracts Repurchased 0 $0.00
or Replaced
Eligible Substitute 0 $0.00
Contracts
Difference Paid by 0 $0.00
Servicer
----- -------------
Total Repurchases 0 $0.00
----- -------------
----- -------------
VIII. RESERVE ACCOUNT ACTIVITY
Reserve Fund Beginning Balance $0.00
Reserve Fund Draw Amount $0.00
Reserve Fund Deposit Amount $0.00
IX. MONTHLY ADVANCE
Monthly Advance Amount $0.00
Outstanding Amount Advanced $0.00
X. DELINQUENCY RATIOS
Average 30-Day Delinquency Ratio 0.73%
Average 60-Day Delinquency Ratio 0.16%
Cumulative Realized Loss Ratio 0.01%
Current Realized Loss Ratio 0.01%
XI. RESIDUAL INTEREST DISTRIBUTION AMOUNT $879,690.24
------------
------------
XII. LIQUIDATION LOSSES:
Previous Period Aggregate Net Liquidation $12,515.04
Losses:
Current Period Aggregate Net Liquidation $63,890.62
Losses:
Current Period Liquidation Losses: $51,375.58
XIII. MISC.
Class M Principal Distribution Test Met? NO
Class B-1 Principal Distribution Test Met? NO
Clause X Amount 16,249,893.00
Clause Y Amount 9,999,998.00
Clause X Amount equal to or less than NO
Clause Y Amount?
XV. CERTIFICATE ACCOUNT INTEREST: 23147.39
</TABLE>
|
|