<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 reported): June 15, 1998
NATIONSCREDIT GRANTOR TRUST 1996 - 1
------------------------------------
(Exact name of registrant as specified in charter)
Delaware 333-22327 75-2655744
-------- --------- ----------
(State or other (Commission File (IRS Employer
jurisdiction of Number) Identification Number)
incorporation)
225 E. John Carpenter Freeway, Irving Texas 75062-2731
(Address of principal executive offices) (Zip Code)
------------------------------------------------------
Registrant's telephone number, including area code (972) 506-5026
Not Applicable (Former name or former address, if changed since last report.)
<PAGE>
Item 5. Other Events
------------
This Current Report on Form 8-K is being filed to file a copy of
the Certificateholders Statements relating to the Collection Period
ending May 31, 1998.
Capitalized terms not defined herein have the meanings assigned
in the Pooling and Servicing Agreement (with Standard Terms and
Conditions attached thereto) dated as of January 31, 1996 among
NationsCredit Securitization Corporation, NationsCredit Commercial
Corporation of America and Bankers Trust Company, as Trustee, which
was previously filed as an exhibit to the Current Report on Form 8-K
filed on behalf of the Trust by NationsCredit Commercial Corporation
of America on April 5, 1996.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
-------------------------------------------------------------------
(c) Exhibits
Exhibit No.
19.1 Certificateholders Statements
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
NATIONSCREDIT GRANTOR TRUST 1996 - 1
------------------------------------
(Registrant)
By: NationsCredit Commercial Corporation of America, as Servicer of
NationsCredit Grantor Trust 1996-1
Date: June 15, 1998 By: /s/LAWRENCE ANGELILLI
---------------------
Name: Lawrence Angelilli
Title: Vice President
<PAGE>
EXHIBIT INDEX
-------------
Exhibit Number Description
- -------------- -----------
19.1 Certificateholders Statements
<PAGE>
<TABLE>
EXHIBIT 19.1
STATEMENT TO CERTIFICATEHOLDERS
NATIONSCREDIT GRANTOR TRUST 1996 - 1
Pursuant to the Pooling and Servicing Agreement, dated as of January 31, 1996
among NationsCredit Securitization Corporation (as "Seller"), NationsCredit
Corporation of America (as "Servicer") and Bankers Trust Company (as "Trustee"
and "Collateral Agent"), the Servicer is required to prepare certain
information each month regarding distribution to Certificateholders and the
performance of the Trust. The information with respect to the applicable
Distribution Date is set forth below.
<CAPTION>
Month Jun-98
Collection Period 01-May-98
Determination Date 10-Jun-98
Deposit Date 12-Jun-98
Distribution Date 15-Jun-98
<S> <S> <C>
POOL BALANCE
Pool Balance on the close of the last day
of the Collection Period (Record Date) 112,586,986.98
Pool Factor 50.44353%
Ending Pool Balance (per $1,000 certificate) 504.44
Liquidation Proceeds 289,821.26
Purchase Amounts -
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE)
Interest Payments:
Monthly Interest Payment 2.55
Carry-Over Monthly Interest Payment -
Total Interest Payment 2.55
Principal Payments:
Monthly Principal Payment 17.74
Carry-Over Monthly Principal Payment -
Total Principal Payment 17.74
Servicing Fee:
Servicing Fee 0.33
Carry-Over Monthly Servicing Fee -
Total Servicing Fee 0.33
SURETY BOND
Surety Bond Amount for the current Distribution
Date 29,136,573.38
Surety Bond Amount as a % of the Pool Balance 25.87917%
MONTHLY SERVICERS CERTIFICATE
NATIONSCREDIT GRANTOR TRUST 1996 - 1
Pursuant to the Pooling and Servicing Agreement, dated as of January 31, 1996
among NationsCredit Securitization Corporation (as "Seller"), NationsCredit
Corporation of America (as "Servicer") and Bankers Trust Company (as "Trustee"
and "Collateral Agent"), the Servicer is required to prepare certain
information each month regarding distribution to Certificateholders and the
performance of the Trust. The information with respect to the applicable
Distribution Date is set forth below.
Month Jun-98
Collection Period 1-May-98
Determination Date 10-Jun-98
Deposit Date 12-Jun-98
Distribution Date 15-Jun-98
POOL BALANCE
Pool Balance on the close of the last day of the
preceding Collection Period 116,546,293.53
Principal Collections 3,511,701.95
Purchase Amounts Allocable to Principal -
Defaulted Receivables 447,604.60
Pool Balance on the close of the last day of the
Collection Period 112,586,986.98
Original Pool Balance 223,194,105.12
Pool Factor 50.44353%
Preference Amounts -
Certificate Pass-Through Rate 5.85%
Servicing Fee Rate 0.75%
AVAILABLE INTEREST
Collections allocable to interest 988,014.17
Liquidation Proceeds 289,821.26
Purchase Amounts allocable to interest -
Total Interest 1,277,835.43
AVAILABLE PRINCIPAL
Collections allocable to principal 3,511,701.95
Purchase Amounts allocable to principal -
Total Principal 3,511,701.95
AVAILABLE FUNDS
Collections allocable to interest 988,014.17
Liquidation Proceeds 289,821.26
Purchase Amounts allocable to interest -
Collections allocable to principal 3,511,701.95
Purchase Amounts allocable to principal -
Total Available Funds 4,789,537.38
DEPOSIT TO THE CERTIFICATE ACCOUNT
Available Funds allocable to interest 1,277,835.43
Available Funds allocable to principal 3,511,701.95
Reserve Account Interest Withdrawal -
Surety Interest Drawing -
Reserve Account Preference Withdrawal -
Surety Preference Withdrawal -
Reserve Account Principal Withdrawal -
Surety Principal Drawing -
Total Deposit to the Certificate Account 4,789,537.38
INTEREST PAYMENT
Monthly Interest Payment 568,163.18
Carry-Over Monthly Interest -
Total 568,163.18
PRINCIPAL PAYMENT
Monthly Principal Payment 3,959,306.55
Carry-Over Monthly Principal -
Total 3,959,306.55
SERVICING FEE
Servicing Fee 72,841.43
Carry-Over Monthly Servicing Fee -
Total 72,841.43
DISTRIBUTIONS FROM THE CERTIFICATE ACCOUNT
Interest distributions 568,163.18
Principal distribution 3,959,306.55
Preference Amounts
Servicing Fee distribution 72,841.43
Distributions to the Surety Bond Provider 11,654.63
Distributions to the Reserve Account -
Distributions to the Seller 177,571.59
Carry-Over Monthly Interest to the next
Distribution Date -
Carry-Over Monthly Principal to the next
Distributions Date -
Carry-Over Monthly Servicing Fee to the next
Distribution Date -
RESERVE ACCOUNT
Reserve Account Balance as of the end of the
preceding Collection Period 5,827,314.68
Earnings from investments on the Reserve Account 26,276.49
Reserve Account Interest Withdrawal -
Reserve Account Preference Withdrawal -
Reserve Account Principal Withdrawal -
Deposits to the Reserve Account -
Reserve Account Balance 5,853,591.17
Distributions of any excess amounts on deposit
in the Reserve Account 224,241.82
Ending Reserve Account Balance 5,629,349.35
Reserve Account Balance as a % of the Pool Balance 5.00%
Specified Reserve Account Requirement 5,629,349.35
Amount needed to fully fund Reserve Account -
SURETY BOND
Required Surety Bond Amount (25% of the Pool Balance) 29,136,573.38
Surety Bond amount on the previous Distribution Date 30,100,795.42
Payments made with respect Surety Principal Draws -
Payments received with respect to unreimbursed
Surety Principal Draws -
Surety Bond Amount for the current Distribution Date 29,136,573.38
Total Surety Interest Draws -
Total Surety Principal Draws -
Total Surety Preference Draws -
Total Draws -
Surety Bond Fee 11,654.63
Total unreimbursed Surety Interest Draws -
Total unreimbursed Surety Principal Draws -
Total unreimbursed Surety Preference Draws -
Amount Owed to Surety Bond Provider 11,654.63
Surety Bond Fee Paid 11,654.63
Total payments for Surety Interest Draws -
Total payments for Surety Principal Draws -
Total payments for Surety Preference Draws -
Payments made to the Surety Bond Provider 11,654.63
Surety Bond Fee Outstanding -
Remaining unreimbursed Surety Interest Draws -
Remaining unreimbursed Surety Principal Draws -
Remaining unreimbursed Surety Preference Draws -
Remaining Amounts Owed to the Surety Bond Provider -
NET CREDIT LOSS RATIO
Net Credit Losses 157,783.34
For the Current Collection Period 1.65%
For the preceding Collection Period 0.53%
For the second preceding Collection Period 2.06%
Average Net Credit Loss Ratio 1.41%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due 234
60 to 89 days past due 49
90 or more days past due 107
Total 390
Principal Balance
30 to 59 days past due 2,456,387.75
60 to 89 days past due 431,693.73
90 or more days past due 1,169,649.99
Total 4,057,731.47
Delinquency Ratio
For the current Collection Period 3.60%
For the preceding Collection Period 3.07%
For the second preceding Collection Period 3.48%
Average Delinquency Ratio 3.39%
REPOSSESSION ANALYSIS
Current Balance of Contracts where Repossession
Occurred in the Current Month 274,187.88
Number of Contracts where Repossession Occurred
in the Current Month 26
WEIGHTED AVERAGE COMPUTATIONS
Weighted Average Coupon 10.56%
Weighted Average Original Term (months) 123.00
Weighted Average Remaining Term (months) 86.92
CASH SETTLEMENT FOR THE TRUSTEE
Total Deposit to the Collection Account 4,789,537.38
Servicing Fee 72,841.43
Interest allocable to the Seller's Certificate 0.27
Principal amount allocable to the Seller's Certificate 1.86
Wire Funds to the Surety Bond Provider 11,654.63
Net Deposit to the Certificate Account -
Excluding Amounts Due to Seller 4,705,039.18
Wire Funds to the Certificateholders - Interest 568,162.91
Wire Funds to the Certificateholders - Principal 3,959,304.69
Deposit Funds into the Reserve Account -
Wire Funds to NationsCredit 177,571.59
Approved by: /s/ LAWRENCE ANGELILLI -----------------------------------------
- ------------------Lawrence Angelilli Vice President & Treasurer
[NATIONSCREDIT GRANTOR TRUST LETTERHEAD]
June 15, 1998
BY EDGAR
Securities and Exchange Commission Judiciary Plaza 450 Fifth Street,
N.W. Washington, D.C. 20549
Re: NationsCredit Grantor Trust 1996 - 1
Ladies and Gentlemen:
On behalf of NationsCredit Grantor Trust 1996 - 1 (the "Trust") filed
herewith via EDGAR is the Trust's Current Report on Form 8-K.
Should you have any questions with regard to the filing, please call the
undersigned at (972) 506-5026.
Very truly yours,
/s/ LAWRENCE ANGELILLI --------------------- Lawrence Angelilli Vice President
</TABLE>
