|
|
|
|
|
|
|
|
|
|
|
|
|
<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): July 31, 1998
BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST V
Bank of America, FSB
- -------------------------------------------------------------------------------
(EXACT NAME OF REGISTRANTS AS SPECIFIED IN ITS CHARTER)
UNITED STATES
- -------------------------------------------------------------------------------
(STATE OR OTHER JURISDICTION OF INCORPORATION)
333-3525-01
- -------------------------------------------------------------------------------
(COMMISSION FILE NUMBER)
94-1687665
91-0221850
- -------------------------------------------------------------------------------
(I.R.S. EMPLOYER IDENTIFICATION NUMBERS)
555 CALIFORNIA STREET
SAN FRANCISCO, CA 94104
(415) 622-2220
- -------------------------------------------------------------------------------
(ADDRESS AND TELEPHONE NUMBER OF REGISTRANTS' 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 Bank
of America National Trust and Savings
Association and Bank of America, FSB,
acting through its division, BankAmerica
Housing Services, contract seller and
servicer, and The First National Bank of
Chicago, as Trustee, dated as of June 1,
1998 (a copy of which agreement was
filed by the registrant with the
Commission on July 7, 1998 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: August 21, 1998
San Diego, California
* Mr. Wheeler is president and Division Chief Executive Officer of Bank of
America, FSB.
<PAGE>
<TABLE>
<CAPTION>
BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST V
SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES
SERIES 1998-2, INVESTOR NUMBER 19982002
MONTHLY SERVICING SUMMARY PERIOD ENDING: 07/31/98
- ----------------------------------------------------------------------------------------------------------------------------------
Pass Through
Rate Balance Pool Factor
--------------- ----------------- -------------------
<S> <C> <C> <C> <C> <C>
Determination Date: 08/05/98 BOP Scheduled Pool $680,189,604.41 99.1555160%
Remittance Date: 08/10/98 EOP Scheduled Pool 674,347,549.98 98.3038830%
Prior Period WAC 10.20% Class A-1 Certificate 5.8900% 36,164,932.14 75.6588538%
Current Period WAC 10.19% Class A-2 Certificate 6.0400% 79,000,000.00 100.0000000%
Class A-3 Certificate 6.0400% 64,000,000.00 100.0000000%
Class A-4 Certificate 6.1100% 78,000,000.00 100.0000000%
Class A-5 Certificate 6.2000% 44,000,000.00 100.0000000%
Class A-6 Certificate 6.2400% 69,000,000.00 100.0000000%
Class A-7 Certificate 6.5500% 180,705,000.00 100.0000000%
Class M Certificate 6.8300% 51,449,000.00 100.0000000%
Class B-1 Certificate 7.9300% 41,159,000.00 100.0000000%
Class B-2 Certificate 7.6000% 30,869,617.84 100.0000000%
I. RECAP OF POOL:
LOAN COUNT CLASS A-1 CLASS A-2 CLASS A-3
--------------------- --------------- ----------------- -------------------
Beginning Certificate Balance 25,640 $42,006,986.57 $79,000,000.00 $64,000,000.00
Scheduled Principal Reduction (1,619,980.99) 0.00 0.00
Partial Principal Prepayments (403,327.68) 0.00 0.00
Principal Prepayments In Full (159) (3,511,508.48) 0.00 0.00
Contract Liquidations (13) (307,237.28) 0.00 0.00
Contract Repurchases 0 0.00 0.00 0.00
Previously Undistributed Shortfalls 0.00 0.00 0.00
--------------------- --------------- ----------------- -------------------
Remaining Certificate Balance 25,468 $36,164,932.14 $79,000,000.00 $64,000,000.00
--------------------- --------------- ----------------- -------------------
--------------------- --------------- ----------------- -------------------
CLASS A-4 CLASS A-5 CLASS A-6 CLASS A-7
--------------------- --------------- ----------------- -------------------
Beginning Certificate Balance $78,000,000.00 $44,000,000.00 $69,000,000.00 $180,705,000.00
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 $78,000,000.00 $44,000,000.00 $69,000,000.00 $180,705,000.00
--------------------- --------------- ----------------- -------------------
--------------------- --------------- ----------------- -------------------
CLASS M CLASS B-1 CLASS B-2
--------------- ----------------- -------------------
Beginning Certificate Balance $51,449,000.00 $41,159,000.00 $30,869,617.84
Scheduled Principal Reduction 0.00 0.00 0.00
Partial Principal Prepayments 0.00 0.00 0.00
Principal Prepayments In Full 0.00 0.00 0.00
Contract Liquidations 0.00 0.00 0.00
Contract Repurchases 0.00 0.00 0.00
Previously Undistributed Shortfalls 0.00 0.00 0.00
--------------- ----------------- -------------------
Remaining Certificate Balance $51,449,000.00 $41,159,000.00 $30,869,617.84
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
II. DISTRIBUTIONS:
<S> <C> <C> <C> <C>
-----------------
AVAILABLE DISTRIBUTION AMOUNT: 10,488,469.89
-----------------
-----------------
CLASS A-1 CLASS A-2 CLASS A-3
--------------- ----------------- -------------------
Principal Distribution Amount $5,842,054.43 $0.00 $0.00
Scheduled Interest Distribution Amount 206,184.29 397,633.33 322,133.33
Unpaid Interest Shortfall Current Period 0.00 0.00 0.00
Previously Undistributed Interest Shortfalls 0.00 0.00 0.00
--------------- ----------------- -------------------
Total Distribution $6,048,238.72 $397,633.33 $322,133.33
--------------- ----------------- -------------------
--------------- ----------------- -------------------
CLASS A-4 CLASS A-5 CLASS A-6 CLASS A-7
--------------------- --------------- ----------------- -------------------
Principal Distribution Amount $0.00 $0.00 $0.00 $0.00
Scheduled Interest Distribution Amount 397,150.00 227,333.33 358,800.00 986,348.13
Unpaid Interest Shortfall Current Period 0.00 0.00 0.00 0.00
Previously Undistributed Interest Shortfalls 0.00 0.00 0.00 0.00
--------------------- --------------- ----------------- -------------------
Total Distribution $397,150.00 $227,333.33 $358,800.00 $986,348.13
--------------------- --------------- ----------------- -------------------
--------------------- --------------- ----------------- -------------------
CLASS M CLASS B-1 CLASS B-2
--------------- ----------------- -------------------
Principal Distribution Amount $0.00 $0.00 $0.00
Scheduled Interest Distribution Amount 292,830.56 271,992.39 195,507.58
Unpaid Interest Shortfall Current Period 0.00 0.00 0.00
Previously Undistributed Interest Shortfalls 0.00 0.00 0.00
--------------- ----------------- -------------------
--------------- ----------------- -------------------
Total Distribution $292,830.56 $271,992.39 $195,507.58
--------------- ----------------- -------------------
--------------- ----------------- -------------------
III. MONTHLY ADVANCE:
Monthly Advance Amount $0.00
Outstanding Amount Advanced $0.00
IV. RESIDUAL INTEREST DISTRIBUTION AMOUNT: $990,502.52
----------------
----------------
V. SCHEDULED MONTHLY MORTGAGE PAYMENTS (P&I): $7,401,592.63
Gross Int.... (5,781,611.64)
----------------
Principal.... 1,619,980.99
----------------
----------------
VI. SERVICING FEE: $566,824.67
----------------
----------------
VII. DELINQUENCY INFORMATION:
Days Delinquent Number Actual Balance
--------------- ----------------- -------------------
31 - 59 270 $6,536,045.66
60 - 89 60 1,656,897.90
90 or more 3 55,658.73
--------------- ----------------- -------------------
Total Delinquent 333 $8,248,602.29
----------------- -------------------
----------------- -------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
VIII. REPOSSESSION INFORMATION: Number Actual Balance
----------------- -------------------
<S> <C> <C> <C>
BOP Repossessions 9 $283,010.15
Plus Repossessions this Month 39 1,022,846.24
Less Liquidations (13) ($308,835.20)
----------------- -------------------
EOP Repossessions 35 $997,021.19
----------------- -------------------
----------------- -------------------
IX. REPURCHASES:
Number Actual Balance
----------------- -------------------
Contracts Repurchased or Replaced 0 $0.00
Eligible Substitute Contracts 0 $0.00
----------------- -------------------
Difference Paid by Servicer 0 $0.00
----------------- -------------------
----------------- -------------------
X. RESERVE ACCOUNT SUMMARY:
Reserve Account $0.00
Deposit Amount
Reserve Account $0.00
Draw Amount
Distribution to Class R $31,656.27
Certificateholder
Ending Balance at 31-Jul-98 $6,891,482.27
XI. DELINQUENCY RATIOS:
Average 30-Day Delinquency Ratio 0.61%
Average 60-Day Delinquency Ratio 0.10%
Cumulative Realized Loss Ratio 0.03%
Current Realized Loss Ratio 0.02%
XII. LIQUIDATION LOSSES:
Previous Period Aggregate Net Liquidation Losses: $27,238.83
Current Period Aggregate Net Liquidation Losses: $224,460.87
Current Period Liquidation Losses: $197,222.04
XIV. CERTIFICATE ACCOUNT INTEREST: $35,498.80
</TABLE>
|
|