BA MASTER CREDIT CARD TRUST /
10-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: PRECISION RESPONSE CORP, 10-K405, 1999-03-31
Next: ICT GROUP INC, 10-K, 1999-03-31



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-K

              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1998

                        COMMISSION FILE NUMBER: 333-4152
                                                --------

                      Bank of America National Association
                      ------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                  on Behalf of the BA Master Credit Card Trust

          United  States     86-0645265
          --------------     ----------
          (STATE  OR  OTHER  JURISDICTION  OF     (I.R.S.  EMPLOYER  ID)
          INCORPORATION)

       1825 East Buckeye Road Phoenix, Arizona                      85034
       ------------------------------------------------------------------
              (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)   (ZIP CODE)

REGISTRANT'S  TELEPHONE  NUMBER,  INCLUDING  AREA  CODE:    (704)  386-4103


SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:	None

SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

Class A Series 1996-A Floating Rate Asset Backed Certificates
Class B Series 1996-A Floating Rate Asset Backed Certificates
Class A Series 1997-A Floating Rate Asset Backed Certificates
Class B Series 1997-A Floating Rate Asset Backed Certificates
Class A Series 1998-A Floating Rate Asset Backed Certificates
Class B Series 1998-A Floating Rate Asset Backed Certificates
Class A Series 1998-B Floating Rate Asset Backed Certificates
Class B Series 1998-B Floating Rate Asset Backed Certificates

Indicate by check mark whether the registrant: (1) has filed 
all reports required to be filed by Section 13 or 15(d) of 
the Securities and Exchange Act of 1934 during the preceding 
12 months (or for such shorter period that the registrant was 
required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.Yes [X] No [  ]

Indicate by check mark if disclosure of delinquent filers 
pursuant to Item 405 of regulation s-K is not contained 
herein, and will not be contained, to the best of the 
registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 
10-K or any amendment to this Form 10-K. [X]

PART I

Item  1.  Business.

          Not Applicable

Item  2.  Properties.

          Not Applicable

Item  3.  Legal Proceedings.

          Not Applicable

Item  4.  Submission of Matters to a vote of Security-
Holders.

          Not Applicable

PART II

Item  5.  Market for Registrant's Common Equity and Related 
Stockholders Matters.

The certificates representing investors' interests in the BA 
Master Credit Card Trust are represented by one or more 
Certificates registered in the name of Cede & Co., the 
nominee of the Depository Trust Company.

To the best knowledge of the registrant, there is no 
established public trading market for the Certificates.

Item  6.  Selected Financial Data.

          Not Applicable

Item  7.  Management's Discussion and Analysis of Financial 
condition and Results of Operations.

          Not Applicable

Item  8.  Financial Statements and Supplementary Data.

          Not Applicable

Item  9.  Changes in and Disagreements with Accountants on 
Accounting and Financial Disclosure.

          Not Applicable

PART III

Item  10. Directors and Executive Officers of the Registrant.

          Not Applicable

Item  11. Executive Compensation.

          Not Applicable

Items 12. Security Ownership of Certain Beneficial Owners and 
Management.

   (a) the Certificates of each Class representing investors'
       interests in the BA Master Credit Card Trust are                    
	represented by one or
         more Certificates registered in the name of Cede & 
	Co., the nominee of the Depository Trust Company        
	("DTC"), and an investor holding an interest in the 
	BA Master Credit Card Trust is not entitled to 
	receive a certificate representing such interest 
	except in certain limited circumstances. Accordingly, 
	Cede & Co. is the sole holder of record of the 
	Certificates, which it held on behalf of brokers, 
	dealers banks and other direct participants in the 
	DTC system at December 31, 1998.Such direct 
	participants may hold Certificates for their own 
	accounts or for the accounts of their customers. At 
	December 31, 1998, the following direct DTC 
	participants held positions in the Certificates
        representing interests in the BA Master Credit Card 
	Trust equal to or exceeding 5% of the total principal 
	amount of the Certificates of each Class outstanding 
	on the date:

 Participant                      Quantity         Percentage
 -----------                      --------         ----------

SERIES 1996-A

 Class A

 SSB-Custodian                    $ 103,500,000          24.2%
 Global Corp Action Dept JAB5W
 P.O. Box 1631
 Boston, MA  02105-1631

 The Northern Trust Company          77,500,000          18.1%
 801 S. Canal C-IN
 Chicago, IL  60607

 Citibank, N.A.                      56,250,000          13.2%
 P.O. Box 30576
 Tampa, FL  33630-3576

 Chase Manhattan Bank/Chemical       52,000,000          12.2%
 4 New York Plaza
 Proxy Department 13th Floor
 New York, NY  10004

 Bank of New York                    46,000,000          10.8%
 925 Patterson Plank Rd.
 Secaucus, NJ  07094

 Chase Manhattan Bank                33,000,000           7.7%
 4 New York Plaza
 13th Floor
 New York, NY  10004

 BNY/ITC - Dealers Clearance Special  25,450,000          6.0%
 C/O N.A. Schapiro & Co. In.
 One Chase Manhattan Plaza, 58th Floor
 New York, NY  10005


  Class B

 Bankers Trust Company                  27,500,000       84.6%
 C/O BT Services Tennessee Inc.
 648 Grassmere Park Drive
 Nashville, TN  37211

 Chase Manhattan Bank                    5,000,000       15.4%
 4 New York Plaza
 13th Floor
 New York, NY  10004


 SERIES 1997-A

  Class A

 SSB-Custodian                         $ 252,000,000     38.8%
 Global Corp Action Dept JAB5W
 P.O. Box 1631
 Boston, MA  02105-1631

 The Northern Trust Company               100,000,000    15.4%
 801 S. Canal C-IN
 Chicago, IL  60607

 Citibank, N.A.                            68,000,000   10.5%
 P.O. Box 30576
 Tampa, FL  33630-3576

 Chase Manhattan Bank                      59,000,000     9.1%
 4 New York Plaza
 13th Floor
 New York, NY  10004

 Bank of New York                          45,000,000     6.9%
 925 Patterson Plank Rd.
 Secaucus, NJ  07094

 Chase Manhattan Bank/FI-Trac              45,000,000     6.9%
 4 New York Plaza
 11th Floor
 New York, NY  10015

 BNY/ITC - Dealers Clearance Special       34,750,000     5.4%
 C/O N.A. Schapiro & Co. In.
 One Chase Manhattan Plaza, 58th Floor
 New York, NY  10005

 Class B

 Chase Manhattan Bank                       15,000,000   36.4%
 4 New York Plaza
 13th Floor
 New York, NY  10004

 NBD Bank Municipal Bond Dept               14,250,000   34.5%
 Attn: Securities Dept.
 611 Woodward Avenue
 Detroit, MI  48226

  Bankers Trust Company                     12,000,000   29.1%
  C/O BT Services Tennessee Inc.
  648 Grassmere Park Drive
  Nashville, TN  37211

  The address of each above participant is:

       C/O    The Depository Trust Company
              55 Water Street
              New York, NY  10041

      (b)    Not Applicable

      (c)    Not Applicable

   Item  13. Certain Relations and Related Transactions.

          Not Applicable

   PART IV

   Item  14. Exhibits, Financial Statements Schedules, and      
	Reports on Form 8-K.

       (a) The following documents are filed as part of this 
	report.

          1.    Not Applicable

          2.    Not Applicable

          3.    Exhibits

        99.1  Annual Servicer's Certificate

        99.2  Annual Accountant's Reports

        b)  The following three (3) reports on Form 8-K were 
	filed by the registrant during the quarter ending 
	December 31, 1998:

          1. Form 8-K, dated October 29, 1998 (Item 7)

          2. Form 8-K, dated November 20, 1998 (Item 7)

          3. Form 8-K, dated December 17, 1998 (Item 7)


          (c)   See Item 14(a)(3) above

          (d)   Not Applicable


                                   
	SIGNATURES

	Pursuant to the requirements of Section 13 or 15(d) 
	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.

                     BANK OF AMERICA NATIONAL ASSOCIATION
                     As Servicer on Behalf of the
                     BA Master Credit Card Trust


                     By: /s/ Margaret A. Sprude
                     ----------------------------------
                     Name:    Margaret A. Sprude
                     Title:   SVP & Chief Financial Officer



<PAGE>


EXHIBIT 99.1
- ------------

FORM OF ANNUAL SERVICER'S CERTIFICATE

Bank of America National 	Association


BANK OF AMERICA MASTER CREDIT CARD TRUST


The undersigned, a duly authorized representative of Bank of 
America National Association ("Bank of America"), as Servicer 
pursuant to the Pooling and Servicing Agreement dated as of 
JULY 19, 1996 (the "Pooling and Servicing Agreement") by and 
between Bank of America and the [Trustee], as trustee (the 
"Trustee") does hereby certify that:

Bank of America is Servicer under the Pooling and Servicing
Agreement.

The undersigned is duly authorized pursuant to the Pooling and
Servicing Agreement to execute and deliver this Certificate to
the Trustee.

This Certificate is delivered pursuant to Section 3.05 of the
Pooling and Servicing Agreement.  A review of the Activities 
of the Servicer during the period from the Closing date until 
DECEMBER 31, 1998 was conducted under the supervision of the 
undersigned.

Based on such review, the Servicer has, to the best knowledge
of the undersigned, fully performed all its obligations under
the Pooling and Servicing Agreement throughout such period and
no default in the performance of such obligations has occurred
or is continuing except as set forth in paragraph 6 below.

The following is a description of each default in the
performance of the Servicer's obligations under the provisions
of the Pooling and Servicing Agreement, including any
Supplement, known to the undersigned to have been made during
such period which sets forth in detail: (i) the nature of each
such default; (ii) the action taken by the Servicer, if any,
to remedy each such default; (iii) the current status of each
such default:

                  None


      IN WITNESS WHEREOF, the undersigned has duly executed 
this certificate this 30th day of MARCH, 1999.


By:     /s/ Margaret A. Sprude
       -----------------------------
       Name:   Margaret A. Sprude
       Title:  SVP & Chief Financial Officer


EXHIBIT 99.2
- ------------
Independent Accountant's Report

Bank of America National Association
and
Bank of New York

We have examined management's assertion, included in the 
accompanying Report of Management on Credit Card Trust 
Internal Controls and Pooling and Servicing Agreement 
Compliance (the "Report"), that Bank of America National 
Association ("BANA"), a wholly owned subsidiary of BankAmerica 
Corporation, maintained internal controls over the functions 
performed as servicer of the BA Master Credit Card Trust 
Series 1996-A, Series 1996-B, Series 1997-A, Series 1997-B, 
Series 1997-C, Series 1998-A, Series 1998-B, and Series 1998-C 
(the "Trust") that are effective, as of December 31, 1998, in 
providing reasonable assurance that Trust assets are 
safeguarded against loss from unauthorized use or disposition 
and that transactions are executed in accordance with 
management's authorization in conformity with the Pooling and 
Servicing Agreement (the "Agreement") dated as of July 19, 
1996 between BANA and U.S. Bank National Association (formerly 
known as First Bank National Association) and the supplements 
to the Agreement, and are recorded properly to permit the 
preparation of the required financial reports.  Management is 
responsible for BANA's internal controls over compliance with 
those requirements.  Our responsibility is to express an 
opinion on management's assertion about BANA's internal 
controls over compliance based on our examination.

Our examination was made in accordance with standards 
established by the American Institute of Certified Public 
Accountants, and accordingly, included obtaining an 
understanding of the internal controls over the functions 
performed by BANA as servicer of the Trust, testing and 
evaluating the design and operating effectiveness of the 
controls, and such other procedures as we considered necessary 
in the circumstances.  We believe that our examination 
provides a reasonable basis for our opinion.  Our examination 
does not provide a legal determination on BANA's internal 
controls over compliance with specified requirements.

Because of inherent limitations in internal controls, errors 
or irregularities may occur and not be detected.  Also, 
projections of any evaluation of the internal controls over 
the functions performed by BANA as servicer of the Trust to 
future periods are subject to the risk that the controls may 
become inadequate because of changes in conditions, or that 
the degree of compliance with the controls may deteriorate.

In our opinion, management's assertion that BANA maintained 
internal controls over the functions performed as servicer of 
the Trust that are effective, as of December 31, 1998, in 
providing reasonable assurance that Trust assets are 
safeguarded against loss from unauthorized use or disposition 
and that transactions are executed in accordance with 
management's authorization in conformity with the Agreement, 
between BANA and U.S. Bank National Association (formerly 
known as First Bank National Association), and are recorded 
properly to permit the preparation of the required financial 
reports, is fairly stated, in all material respects, based 
upon the following criteria specified in the Report:

- - Controls provide reasonable assurance that funds collected 
are appropriately remitted to the Trustee in accordance with 
the Agreement and the supplements to the Agreement.
 
- - Controls provide reasonable assurance that Trust assets are 
segregated from those assets retained by BANA in accordance 
with the Agreement and the supplements to the Agreement.
 
- - Controls provide reasonable assurance that expenses incurred 
by the Trust are properly calculated and remitted in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - Controls provide reasonable assurance that the addition of 
accounts to the Trust are authorized in accordance with the 
Agreement and the supplements to the Agreement.
 
- - Controls provide reasonable assurance that the removal of 
accounts from the Trust are authorized in accordance with the 
Agreement and the supplements to the Agreement.
 
- - Controls provide reasonable assurance that Trust assets 
amortizing out of the Trust are calculated in accordance with 
the Agreement and the supplements to the Agreement.
 
- - Controls provide reasonable assurance that Monthly Trust 
reports generated in the form of "Exhibits" and provided to 
the Trustee are reviewed by management prior to disbursing.
 
- - Controls provide reasonable assurance that Monthly Trust 
reports generated in the form of "Exhibits" contain all 
required information per section 5.2 of the supplements to the 
Agreement.

This report is intended solely for your information.  However, 
this report is a matter of public record as a result of being 
included as an exhibit to the annual report on Form 10-K 
prepared by BANA and filed with the Securities and Exchange 
Commission on behalf of BA Master Credit Card Trust and its 
distribution is not limited.

/s/  ERNST & YOUNG LLP
- --------------------------
Ernst & Young LLP


Report of Management on Credit Card Trust Internal Controls
and Pooling and Servicing Agreement Compliance


Internal Controls

Bank of America National Association ("BANA"), a wholly owned 
subsidiary of BankAmerica Corporation, is responsible for 
establishing and maintaining effective internal controls over 
the functions performed as servicer of the BA Master Credit 
Card Trust Series 1996-A, Series 1996-B, Series 1997-A, Series 
1997-B, Series 1997-C, Series 1998-A, Series 1998-B, and 
Series 1998-C (the "Trust").  These controls are designed to 
provide reasonable assurance to BANA's management that Trust 
assets are safeguarded against loss from unauthorized use or 
disposition and that transactions are executed in accordance 
with management's authorization in conformity with the Pooling 
and Servicing Agreement dated July 19, 1996 (the "Agreement") 
and the supplements to the Agreement relating to Series 1996-
A, Series 1996-B, Series 1997-A, Series 1997-B, Series 1997-C, 
Series 1998-A, Series 1998-B, and Series 1998-C, as 
applicable, between BANA and U.S. Bank National Association 
and are recorded properly to permit the preparation of the 
required financial reports.

There are inherent limitations in any internal controls, 
including the possibility of human error and circumvention or 
overriding of controls.  Accordingly, even effective internal 
controls can provide only reasonable assurance with respect of 
the achievement of any objectives of internal control.  
Further, because of changes in conditions, the effectiveness 
of the internal controls may vary over time.

BANA has determined that the objectives of its internal 
controls with respect to servicing and reporting of credit 
card receivables sold to the Trust are to provide reasonable, 
but not absolute assurance that:

- - Funds collected are appropriately remitted to the Trustee in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - Trust assets are segregated from those retained by BANA in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - Expenses incurred by the Trust are properly calculated and 
remitted in accordance with the Agreement and the supplements 
to the Agreement.
 
- - The addition of accounts to the Trust are authorized in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - The removal of accounts from the Trust are authorized in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - Trust assets amortizing out of the Trust are calculated in 
accordance with the Agreement and the supplements to the 
Agreement.
 
- - Monthly Trust reports generated in the form of "Exhibits" 
and provided to the Trustee are reviewed by management prior 
to disbursing.
 
- - Monthly Trust reports generated in the form of "Exhibits" 
contain all information required by the Agreement and the 
supplements to the Agreement.

BANA has assessed its internal controls over the functions 
performed as servicer of the Trust in relation to these 
criteria.  Based upon this assessment, BANA maintained that, 
as of December 31, 1998, its internal controls over the 
functions performed as servicer of the Trusts are effective in 
providing reasonable assurance that Trust assets are 
safeguarded against loss from unauthorized use or disposition 
and that transactions are executed in accordance with 
management's authorization in conformity with the Agreement 
between BANA and First Bank National Association and the 
supplements to the Agreement and are recorded properly to 
permit the preparation of the required Monthly Trust reports 
in the form of "Exhibits".

Pooling and Servicing Agreement Compliance

BANA is responsible for complying with the Agreement and the 
provisions of each supplement to the Agreement.  BANA assessed 
its compliance with the relevant terms and conditions of 
Sections 3.01(f), 3.02, 3.04, 3.05, 3.09, 4.02(a), 4.03 and 
9.01 of the Agreement and Sections 3(b), 4.05(a), 4.09, 4.10 
and 5.02(a) of the supplements to the Agreement relating to 
Series 1996-A, Series 1996-B, Series 1997-A, Series 1997-B, 
Series 1997-C, Series 1998-A, Series 1998-B and Series 1998-C, 
as of December 31, 1998 and for the year then ended.  Based 
upon this assessment, BANA was in compliance with the relevant 
terms and conditions identified in the Sections above for the 
Agreement and the supplements to the Agreement.  In addition, 
BANA did not identify any instances of noncompliance in 
performing the assessment.


February 26, 1999

/s/  Margaret A. Sprude
- ------------------------
Margaret A. Sprude
SVP & Chief Financial Officer


/s/  Michael Kopp
- -----------------
Michael Kopp
Controller



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission