BANK OF AMERICA NATIONAL TRUST & SAVING ASSOCIATION
10-K, 1998-04-03
ASSET-BACKED SECURITIES
Previous: PENFORD CORP, 10-Q, 1998-04-03
Next: DREYFUS TAX EXEMPT CASH MANAGEMENT, N-30D, 1998-04-03



<PAGE>
                                       
                                                      CONFORMED WITH EXHIBITS

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K

(MARK ONE)
 /X/      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934 (FEE REQUIRED)
          FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997
                                         OR
 / /      TRANSITION REPORT PURSUANT TO SECTION 13 OR (15d) OF THE SECURITIES
          EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
          FOR THE TRANSITION PERIOD FROM             TO         
                                         -----------     -------------
                         COMMISSION FILE NUMBER  333-35251

                  BANK OF AMERICA, FSB ACTING THROUGH ITS DIVISION
                 BANKAMERICA HOUSING SERVICES, SELLER AND SERVICER
                (AS SELLER OF CERTAIN MANUFACTURED HOUSING CONTRACTS
                  CONVEYED TO A CERTAIN TRUST WHICH TRUST ISSUED)
               5.825% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-1
               6.130% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-2
               6.230% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-3
               6.310% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-4
               6.390% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-5
               6.470% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-6
               6.690% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-7
               6.790% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-8
               7.090% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-9
                .150% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
      SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS A-IO
               6.900% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
        SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS M
               7.070% BANKAMERICA  MANUFACTURED HOUSING CONTRACT III
       SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES, SERIES 1997-2, CLASS B-1
  (PRINCIPAL AND INTEREST PAYABLE ON THE 10TH OF EACH MONTH BEGINNING IN 
                          DECEMBER, 1997)


- -------------------------------------------------------------------------------
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                                          

         BANK OF AMERICA NATIONAL TRUST AND               BANK OF AMERICA, FSB
             SAVINGS ASSOCIATION

<TABLE>
<CAPTION>

       United States                 94-1687665             United  States                  91-0221850 
- ------------------------------   -------------------    -----------------------------   ---------------------
<S>                              <C>                    <C>                             <C>
State or other jurisdiction of     I.R.S. Employer      State or other jurisdiction of     I.R.S. Employer
Incorporation of Organization   Identification Number   Incorporation of Organization    Identification Number
                                        
                     555 California Street                           555 California Street
               --------------------------------------        --------------------------------------
                 San Francisco, California  94104                San Frcisco, California 94104
              (Address  of principal executive offices)       (Address  of principal executive offices)

                     (415) 622-3530                                            (415) 228-5678
                  ---------------------                                     --------------------
    (Registrant's telephone number including area code)         (Registrant's telephone number including area code)
</TABLE>



<PAGE>

Securities registered pursuant to Section 12(b) of the Act:

       Title of each class           Name of each exchange on which registered

            None                                          None

Securities registered pursuant to Section 12(g) of the Act:


      Title of each class           Name of each exchange on which registered

           None                                          None



Indicate by check mark whether the registrant has filed all reports required to
be filed by Section 13 or 15(d) of the Securities 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        
                                        -----    ------


AGGREGATE MARKET VALUE OF VOTING STOCK HELD BY NON-AFFILIATES OF THE 
REGISTRANT: NOT APPLICABLE.

DOCUMENTS INCORPORATED BY REFERENCE:  NONE


NUMBER OF SHARES OF REGISTRANT'S COMMON STOCK OUTSTANDING AS OF DECEMBER 31, 
1997:  NOT APPLICABLE. 

ITEM 1.   BUSINESS

          Bank of America National Trust and Savings Association, and Bank of 
America, FSB, (the "Registrants") are filing this Annual Report on Form 10-K 
in its capacity as Seller of certain Manufactured Housing Contracts (the 
"Contracts") conveyed to a trust (the "Series 1997-2 Trust").  The Series 
1997-2 Trust issued the 5.825% BankAmerica  Manufactured Housing Contract 
Senior/Subordinate Pass-Through Certificates, Series 1997-2, Class A-1, 
6.130% BankAmerica  Manufactured Housing Contract Senior/Subordinate 
Pass-Through Certificates, Series 1997-2, Class A-2, 6.230% BankAmerica  
Manufactured Housing Contract Senior/Subordinate Pass-Through Certificates, 
Series 1997-2, Class A-3, 6.310% BankAmerica  Manufactured Housing Contract 
Senior/Subordinate Pass-Through Certificates, Series 1997-2, Class A-4, 
6.390% BankAmerica  Manufactured Housing Contract Senior/Subordinate 
Pass-Through Certificates, Series 1997-2, Class A-5, 6.470% BankAmerica 
Manufactured Housing Contract Senior/Subordinate Pass-Through Certificates, 
Series 1997-2, Class A-6, 6.690% BankAmerica Manufactured Housing Contract 
Senior/Subordinate Pass-Through Certificates, Series 1997-2, Class A-7, 
6.790% BankAmerica  Manufactured Housing Contract Senior/Subordinate 
Pass-Through Certificates, Series 1997-2, Class A-8, 7.090% BankAmerica  
Manufactured Housing Contract Senior/Subordinate Pass-Through Certificates, 
Series 1997-2, Class A-9, 0.150% BankAmerica  Manufactured Housing Contract 
Senior/Subordinate Pass-Through Certificates, Series 1997-2, Class A-IO, 
6.900% BankAmerica Manufactured Housing Contract Senior/Subordinate 
Pass-Through Certificates, Series 1997-2 Class M, 7.070% BankAmerica 
Manufactured Housing Contract Senior/Subordinate Pass-Through Certificates, 
Series 1997-2, Class B-1, (collectively referred to as "the Certificates") 
pursuant to a Pooling and Servicing Agreement dated as of November 1, 1997 
(the "Series 1997-2 Agreement"), between the Registrant, as Seller, and 
Servicer, and The First National Bank of Chicago, as trustee (the "Trustee"). 
The Certificates evidence undivided beneficial interests in the Trust Fund 
established by the 1997-2 Agreement.

ITEM 2.   PROPERTIES

          Pursuant to the terms of the Order, reference is hereby made to the 
Annual Statement as to Compliance delivered to the Trustee with respect to 
the Series 1997-2 Trust (the "Annual Statement as to Compliance"), filed as 
Exhibit 99.1 to this Annual Report on Form 10-K.

                                      2
<PAGE>

ITEM 3.   LEGAL PROCEEDINGS

          The Registrant was a party to no material pending legal proceedings 
during the period covered by this Annual Report and during such period knew 
of no other material pending legal proceedings involving the Series 1997-2 
Trust, the manufactured housing contracts contained in such Trust (the 
"Contract Pool"), or with respect to the Contract Pool, the Trustee or the 
Servicer other than ordinary routine litigation incidental to the Trustee's 
or the Servicer's duties under the Series 1997-2 Agreement.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


          The Registrant knows of no vote or consent of holders of any 
Certificate that was solicited for any purpose during the calendar year 
covered by this Annual Report on Form 10-K.

                                     PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

          (a)  There is no established public trading market for the Class A
Certificates.
          (b)  As of December 31, 1997, the Class A Certificates were held of
record by 49 Depository Trust Company Participants.

                                         3
<PAGE>
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          The Annual Statement as to Compliance with respect to the Series 
1997-2 Trust for the period covered by this Annual Report appears as Exhibit 
99.1 to this Annual Report on Form 10-K.

          The Annual Report on the Servicer's servicing activities for the 
Series 1997-2 Trust for the period covered by this Annual Report is included 
as Exhibit 99.2 to this Annual Report on Form 10-K.

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
          FINANCIAL DISCLOSURE

          Not Applicable.

                                      PART IV

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          No transaction between the Series 1997-2 Trust and the holders of 
the Certificates occurred during the period covered by this Annual Report on 
Form 10-K, except routine distributions to such certificate holders as 
contemplated by the Series 1997-2 Agreement.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

          Pursuant to the Order, the Registrant includes as an exhibit to 
this Annual Report on Form 10-K the Annual Statement as to Compliance with 
respect to the Series 1997-2 Trust for the year ended December 31, 1997 
delivered by the Servicer under the Series 1997-2 Agreement and the annual 
report on the Servicer's servicing activities for the Series 1997-2 Trust.

<TABLE>
<CAPTION>
     Exhibit No.
     -----------
     <S>            <C>
        99.1        Annual Statement as to Compliance for the Series
                    1997-2 Trust for the year ended December 31, 1997.

        99.2        Annual Servicing Report for the Series 1997-2 Trust
                    for the year ended December 31, 1997.

        99.3        Aggregate Payment Amounts for Calendar Years

</TABLE>
                                  4
<PAGE>

SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the 
Securities Exchange Act of 1934, the Registrant has duly caused this Annual 
Report on Form 10-K to be signed on its behalf by the undersigned, thereunto 
duly authorized.

Dated: March 31, 1998

                                  /s/ John W. Wheeler 
                                  ---------------------------------
                                  John W. Wheeler
                                  Executive Vice President
                                  Bank of America, FSB

                                  Executive Vice President
                                  Bank of America, NT&SA


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
Annual Report on Form 10-K has been signed below by the following person on
behalf of the Registrant and in the capacity and on the date indicated.

Dated: March 31, 1998


                                  /s/ John W. Wheeler      
                                  ---------------------------------
                                  John W. Wheeler
                                  Executive Vice President
                                  Bank of America, FSB

                                  Executive Vice President
                                  Bank of America, NT&SA

                                    5
<PAGE>

                              EXHIBIT INDEX
<TABLE>
<CAPTION>
                                                                     Sequentially
Exhibit No.    Description                                           Numbered Page
- ----------     ------------                                          -------------
<S>            <C>                                                   <C>
 99.1          Annual Statement as to Compliance for the
               Series 1997-2 Trust for the year ended December
               31, 1997..............................................

 99.2          Annual Servicing Report for the Series 1997-2 Trust
               for the year ended December 31, 1997....................

 99.3          Aggregate Payment Amounts for Calendar Years............

</TABLE>


<PAGE>
                                                                  EXHIBIT 99.1

[LOGO]

                                       
                        ANNUAL STATEMENT AS TO COMPLIANCE


The undersigned certifies that she is an Assistant Vice President of 
BankAmerica Housing Services, a Division of Bank of America, FSB, (the 
"Servicer") and that, as such, she is duly authorized to execute and deliver 
this certificate on behalf of the Servicer pursuant to Section 4.20 of the 
Pooling and Servicing Agreement (the "Agreement") dated as of November 1, 1997,
between Bank of America National Trust and Savings Association, Contract 
Seller, BankAmerica Housing Services, a Division of Bank of America, FSB, as 
Contract Seller and Services, and First National Bank, of Chicago, as 
Trustee of the Trust 1997-2, (all capitalized terms used herein without 
definition having the respective meanings specified in the Agreement) and 
further certifies that:

       1.  I have reviewed the activities during the preceding calendar year 
           and performance under this agreement has been made under such 
           officer's supervision under Section 4.20 of the Agreement; and

       2.  To the best of my knowledge, based on such review, the Servicer 
           has fulfilled all its obligations under this Agreement throughout 
           such year.

IN WITNESS WHEREOF, I have affixed hereunto my signature this 31st day of 
March, 1998.



                                      BANKAMERICA HOUSING SERVICES,
                                      a Division of Bank of America, FSB



                                      By  /s/ Mary Churley
                                          -----------------------------------
                                          Mary Churley
                                          Assistant Vice President and Manager
                                          Investor Servicing


<PAGE>
                                                          EXHIBIT 99.2
[LOGO]

                                      
                         Report of Independent Auditors


Management
BankAmerica Housing Services
A Division of Bank of America, FSB

We have audited, in accordance with generally accepted auditing standards, 
the consolidated financial statements of Bank of America, FSB as of and for 
the year ended December 31, 1997 and have issued our report thereon dated 
March 17, 1998. The consolidated financial statements of Bank of America, FSB 
include the financial statements of BankAmerica Housing Services, a Division 
of Bank of America, FSB ("Division").

The audit referred to above included tests relating to manufactured housing 
contracts included in 1) Merrill Lynch Mortgage Investors, Inc. Manufactured 
Housing Contract Pass-Through Certificates, Series 1988J, Series 1988P, Series 
1989C, Series 1989E, Series 1989G, Series 1990A, Series 1990C, Series 1990F, 
Series 1990H, Series 1991A and Series 1991C, and 2) Security Pacific 
Acceptance Corporation Manufactured Housing Contract Pass-Through 
Certificates, Series 1991-2, Series 1991-3, Series 1992-1, Series 1992-2, 
Series 1992-3, and Series 1995-1, serviced in accordance with Article V of 
the related pooling and servicing agreements, and 3) Greenwich Capital 
Acceptance Inc. Manufactured Housing Contracts Senior/Subordinate 
Pass-Through Certificates, Series 1995-BA1, serviced in accordance with Article 
III of the related pooling and servicing agreement, and 4) BankAmerica 
Manufactured Housing Contract Trust Senior/Subordinate Pass-Through 
Certificates, Series 1996-1, Series 1997-1, and Series 1997-2, serviced in 
accordance with Article IV of the related pooling and servicing agreement. In 
connection with our audit, nothing came to our attention that caused us to 
believe that the Division failed to comply with Articles III, IV and V of the 
related pooling and servicing agreements. However, it should be noted that 
our audit was not directed primarily toward obtaining knowledge of such 
noncompliance.

This report is intended solely for the use of the Division and the Trustee 
and should not be used for any other purpose.


                                              Ernst & Young LLP

March 17, 1998






<PAGE>

[LOGO]


                   BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST    
                     SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES     
                       SERIES 1997-2, INVESTOR NUMBER 19972002   
                     AGGREGATE PAYMENT AMOUNTS FOR CALENDAR YEAR 
                      JANUARY 1, 1997 THROUGH DECEMBER 31, 1997  
          
<TABLE>
<CAPTION>

PRINCIPAL DISTRIBUTIONS:                        CLASS A-1        CLASS A-2      CLASS A-3      CLASS A-4      CLASS A-5
                                             --------------    -------------  -------------  -------------  -------------
<S>                                          <C>                <C>            <C>            <C>            <C>
Scheduled Principal Reduction                   648,877.54           0.00           0.00           0.00           0.00
Partial Principal Prepayments                    99,432.43           0.00           0.00           0.00           0.00
Principal Prepayments In Full                 1,211,598.64           0.00           0.00           0.00           0.00
Contract Liquidations                            42,930.10           0.00           0.00           0.00           0.00
Contract Repurchases                                  0.00           0.00           0.00           0.00           0.00
Previously Undistributed Shortfalls                   0.00           0.00           0.00           0.00           0.00
                                             --------------    -------------  -------------  -------------  -------------
TOTAL PRINCIPAL DISTRIBUTION                  2,002,838.71           0.00           0.00           0.00           0.00
                                             --------------    -------------  -------------  -------------  -------------
                                             --------------    -------------  -------------  -------------  -------------


PRINCIPAL DISTRIBUTIONS:                      CLASS A-6      CLASS A-7      CLASS A-8      CLASS A-9        CLASS M
                                             --------------    -------------  -------------  -------------  -------------
Scheduled Principal Reduction                         0.00           0.00           0.00           0.00           0.00
Partial Principal Prepayments                         0.00           0.00           0.00           0.00           0.00
Principal Prepayments In Full                         0.00           0.00           0.00           0.00           0.00
Contract Liquidations                                 0.00           0.00           0.00           0.00           0.00
Contract Repurchases                                  0.00           0.00           0.00           0.00           0.00
Previously Undistributed Shortfalls                   0.00           0.00           0.00           0.00           0.00
                                             --------------    -------------  -------------  -------------  -------------
TOTAL PRINCIPAL DISTRIBUTION                          0.00           0.00           0.00           0.00           0.00
                                             --------------    -------------  -------------  -------------  -------------
                                             --------------    -------------  -------------  -------------  -------------


PRINCIPAL DISTRIBUTIONS:                      CLASS B-1      CLASS B-2
                                             --------------    -------------
Scheduled Principal Reduction                         0.00           0.00
Partial Principal Prepayments                         0.00           0.00
Principal Prepayments In Full                         0.00           0.00
Contract Liquidations                                 0.00           0.00
Contract Repurchases                                  0.00           0.00
Previously Undistributed Shortfalls                   0.00           0.00
                                             --------------    -------------
TOTAL PRINCIPAL DISTRIBUTION                          0.00           0.00
                                             --------------    -------------
                                             --------------    -------------


INTEREST DISTRIBUTIONS:                         CLASS A-1        CLASS A-2      CLASS A-3      CLASS A-4      CLASS A-5
                                             --------------    -------------  -------------  -------------  -------------
Interest Distribution Amount                    242,288.66       500,616.66     467,250.00     525,833.34     351,450.00
                                             --------------    -------------  -------------  -------------  -------------
                                             --------------    -------------  -------------  -------------  -------------

                                                CLASS A-6        CLASS A-7      CLASS A-8      CLASS A-9        CLASS M
                                             --------------    -------------  -------------  -------------  -------------
Interest Distribution Amount                    345,066.66       568,650.00     588,466.66     809,441.66     474,375.00
                                             --------------    -------------  -------------  -------------  -------------
                                             --------------    -------------  -------------  -------------  -------------

                                                CLASS B-1        CLASS B-2
                                             --------------    -------------

Interest Distribution Amount                    382,958.34     227,498.50
                                             --------------    -------------
                                             --------------    -------------
</TABLE>
<PAGE>


                   BANKAMERICA MANUFACTURED HOUSING CONTRACT TRUST
                     SENIOR/SUBORDINATE PASS-THROUGH CERTIFICATES
                                    SERIES 1997-2


                               AS OF DECEMBER 31, 1997
<TABLE>
<CAPTION>

                                               CLASS A-1      CLASS A-2      CLASS A-3      CLASS A-4
                                             -------------  -------------  -------------  -------------
<S>                                          <C>            <C>            <C>            <C>
1997 Distribution Allocable to Principal      2,002,838.71           0.00           0.00           0.00
1997 Distribution Allocable to Interest         242,288.66     500,616.66     467,250.00     525,833.34
12/31/97 Remaining Principal Balance         25,260,167.32  49,000,000.00  45,000,000.00  50,000,000.00

                                               CLASS A-5      CLASS A-7      CLASS A-8      CLASS A-9
                                             -------------  -------------  -------------  -------------
1997 Distribution Allocable to Principal              0.00           0.00           0.00           0.00
1997 Distribution Allocable to Interest         351,450.00     568,650.00     588,466.66     809,441.66
12/31/97 Remaining Principal Balance         33,000,000.00  51,000,000.00  52,000,000.00  68,500,000.00

                                               CLASS A-6        CLASS M      CLASS B-1      CLASS B-2
                                             -------------  -------------  -------------  -------------
1997 Distribution Allocable to Principal              0.00           0.00           0.00           0.00
1997 Distribution Allocable to Interest         345,066.66     474,375.00     382,958.34     227,498.50
12/31/97 Remaining Principal Balance         32,000,000.00  41,250,000.00  32,500,000.00  16,249,893.00

</TABLE>

NUMBER AND AGGREGATE REMAINING PRINCIPAL BALANCE OF CONTRACTS WITH PAYMENTS
DELINQUENTS:

<TABLE>
<CAPTION>
DAYS DELINQUENT         NUMBER      AGGREGATE REMAINING PRINCIPAL BALANCE
- ---------------         ------      -------------------------------------
<S>                     <C>         <C>
    31-59                217                  6,272,904.34
    60-89                 58                  1,783,514.02
  90 or more               7                    267,621.46

</TABLE>

<TABLE>
<S>                                                               <C>
Aggregate Amount of Servicing Fees and Expenses Payable 
out of the Trust for 1997:                                         831,664.13

The number of Contracts that were repurchased or 
replaced during 1997:                                                       0

1997 Aggregate Principal Balance of All Contracts 
repossessed or foreclosed upon:                                    684,627.97

The balance on the Reserve Account as of 12/31/97:                       0.00

1997 Cumulative Realized Lossess:                                   63,890.62

The amount of any outstanding Monthly Advance Amount
as of 12/31/97:                                                          0.00

1997 amounts deposited to Reserve Account:                               0.00

The pool scheduled principal balance, expressed as a percentage
of the Cut-Off Date pool principal balance:                        99.5994322%

The number of Manufactured Homes Currently held by the Servicer
due to Repossessions                                                       17
and the aggregate principal balance of the related 
defaulted Contracts:                                               540,462.56

</TABLE>


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