|
|
|
|
|
|
|
|
|
|
Previous: DREYFUS INSTITUTIONAL PREFERRED MONEY MARKET FUND, 485BPOS, 1997-11-26 |
Next: CONTIMORTGAGE HOME EQUITY LOAN TRUST 1997-3, 8-K, 1997-11-26 |
<PAGE> 1
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)
November 17, 1997
NATIONSCREDIT GRANTOR TRUST 1997 - 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> 2
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
October 31, 1997.
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 April 30, 1997 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 June 4, 1997.
<PAGE> 3
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
(c) Exhibits
Exhibit No.
19.1 Certificateholders Statements
<PAGE> 4
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 1997 - 1
(Registrant)
By: NationsCredit Commercial
Corporation of America, as Servicer
of NationsCredit Grantor Trust 1997 - 1
Date: November 26, 1997 By: /s/ LAWRENCE ANGELILLI
Name: Lawrence Angelilli
Title: Vice President
<PAGE> 5
EXHIBIT INDEX
<TABLE>
<CAPTION>
Exhibit Number Description
- -------------- -----------
<S> <C>
19.1 Certificateholders Statements
</TABLE>
<PAGE> 1
EXHIBIT 19.1
STATEMENT TO CERTIFICATEHOLDERS
NATIONSCREDIT GRANTOR TRUST 1997 - 1
Pursuant to the Pooling and Servicing Agreement, dated as of May 22, 1997
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.
<TABLE>
<CAPTION>
<S> <C>
Month Oct-97
---------------
Collection Period 10/1/1997
---------------
Determination Date 11/11/1997
---------------
Deposit Date 11/14/1997
---------------
Distribution Date 11/17/1997
---------------
POOL BALANCE
Pool Balance on the close of the last day of t he Collection Period (Record Date) 159,838,682
---------------
Pool Factor 87.9291957%
---------------
Ending Pool Balance (per $1,000 certificate) 879
---------------
Liquidation Proceeds 72,463
---------------
Purchase Amounts 62,845
---------------
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE)
Interest Payments:
Monthly Interest Payment 5.034
---------------
Carry-Over Monthly Interest Payment --
---------------
Total Interest Payment 5.034
---------------
Principal Payments:
Monthly Principal Payment 15.606
---------------
Carry-Over Monthly Principal Payment --
---------------
Total Principal Payment 15.606
---------------
Servicing Fee:
Servicing Fee 0.559
---------------
Carry-Over Monthly Servicing Fee --
---------------
Total Servicing Fee 0.559
---------------
SURETY BOND
Surety Bond Amount for the current Distribution Date 162,675,593
---------------
Surety Bond Amount as a % of the Pool Balance 101.7749%
---------------
</TABLE>
<PAGE> 2
MONTHLY SERVICERS CERTIFICATE
NATIONSCREDIT GRANTOR TRUST 1997 - 1
Pursuant to the Pooling and Servicing Agreement, dated as of May 31, 1997
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.
<TABLE>
<CAPTION>
<S> <C>
Month Oct-97
--------------
Collection Period 1-Oct-97
--------------
Determination Date 11-Nov-97
--------------
Deposit Date 14-Nov-97
--------------
Distribution Date 17-Nov-97
--------------
POOL BALANCE
Pool Balance on the close of the last day of the preceding Collection Period 162,675,592.98
--------------
Principal Collections 2,655,873.94
--------------
Purchase Amounts Allocable to Principal 62,845.47
--------------
Defaulted Receivables 118,191.92
--------------
Pool Balance on the close of the last day of the Collection Period 159,838,681.65
Original Pool Balance 181,781,125.63
Pool Factor 87.93%
--------------
Preference Amounts --
--------------
Certificate Pass-Through Rate 6.75%
Servicing Fee Rate 0.75%
AVAILABLE FUNDS
Collections allocable to interest 1,517,285.10
Purchase Amounts allocable to interest 460.10
Liquidation Proceeds 72,463.25
Collections allocable to principal 2,655,873.94
Purchase Amounts allocable to principal 62,845.47
Other Available Funds - Interest on Collection or Certificate Account --
Total Available Funds 4,308,927.86
INTEREST PAYMENT
Monthly Interest Payment 915,050.21
Carry-Over Monthly Interest --
Total 915,050.21
PRINCIPAL PAYMENT
Monthly Principal Payment 2,836,911.33
Carry-Over Monthly Principal --
Total 2,836,911.33
SERVICING FEE
Servicing Fee 101,672.25
Carry-Over Monthly Servicing Fee --
Total 101,672.25
DEPOSIT TO CERTIFICATE ACCOUNT
Available Funds 4,308,927.86
Reserve Account Withdrawal Deposit --
Surety Bond Drawing Deposit --
Total Deposit to the Certificate Account 4,308,927.86
</TABLE>
<PAGE> 3
<TABLE>
<CAPTION>
<S> <C>
DISTRIBUTIONS FROM THE CERTIFICATE ACCOUNT
Monthly Interest Payment and any Carry-Over Monthly Interest 915,050.21
Monthly Principal Payment and any Carry-Over Monthly Principal 2,836,911.33
Preference Amounts -
Servicing Fee and any Carry-Over Servicing Fee 101,672.25
Distributions to the Surety Bond Provider 16,267.56
Distributions to the Reserve Account -
Distributions to the Seller 439,026.51
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 6,507,023.72
-------------
Earnings from investments on the Reserve Account 31,309.29
-------------
Reserve Account Withdrawal -
Deposits to the Reserve Account -
Reserve Account Balance 6,538,333.01
Distributions of any excess amounts on deposit in the Reserve Account 144,785.74
Ending Reserve Account Balance 6,393,547.27
Reserve Account Balance as a % of the Pool Balance 4.00%
Specified Reserve Account Requirement 6,393,547.27
Amount needed to fully fund Reserve Account -
SURETY BOND
Required Surety Bond Amount 162,675,592.98
Surety Bond amount on the previous Distribution Date 162,675,592.98
Payments made with respect Surety Principal Draws -
Payments received with respect to unreimbursed Surety Principal Draws -
Surety Bond Amount for the current Distribution Date 162,675,592.98
Total Surety Bond Draws -
Surety Bond Fee 16,267.56
Amount Owed to Surety Bond Provider -
Surety Bond Fee Paid 16,267.56
Payments made to the Surety Bond Provider -
Surety Bond Fee Outstanding -
Remaining Amounts Owed to the Surety Bond Provider -
NET CREDIT LOSS RATIO
Net Credit Losses 45,728.67
-------------
For the Current Collection Period 0.03%
For the preceding Collection Period 0.06%
For the second preceding Collection Period 0.07%
Average Net Credit Loss Ratio 0.05%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due 218.00
-------------
60 to 89 days past due 41.00
-------------
90 or more days past due 83.00
-------------
Total 342.00
Principal Balance
30 to 59 days past due 2,369,848.26
-------------
60 to 89 days past due 405,889.41
-------------
90 or more days past due 885,439.68
-------------
Total 3,661,177.35
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
<S> <C>
Delinquency Ratio
For the current Collection Period 2.29%
For the preceding Collection Period 2.04%
For the second preceding Collection 1.85%
Period
Average Delinquency Ratio 2.06%
REPOSSESSION ANALYSIS
Current Balance of Contracts where Repossession Occurred in the Current
Month 246,722.76
Number of Contracts where Repossession Occurred in the
Current Month 23
WEIGHTED AVERAGE COMPUTATIONS
Weighted Average Coupon 10.92%
-------------
Weighted Average Original Term
(months) 105.15
-------------
Weighted Average Remaining Term
(months) 105.15
-------------
Number of Outstanding Accounts - End of Period
14,243.00
CASH SETTLEMENT FOR THE TRUSTEE
Total Deposit to the Collection
Account 4,308,927.86
Servicing Fee
101,672.25
Interest allocable to the Seller's
Certificate 0.63
Principal amount allocable to the Seller's
Certificate 1.96
Wire Funds to the Surety Bond
Provider 16,267.56
Net Deposit to the Certificate Account - Excluding Amounts
Due to Seller 4,190,985.46
Wire Funds to the Certificateholders - Interest
Amounts 915,049.58
Wire Funds to the Certificateholders - Principal
Amounts 2,836,909.37
Deposit Funds into the Reserve
Account -
Wire Funds to
NationsCredit 439,026.51
</TABLE>
Approved by: /s/ LAWRENCE ANGELILLI
------------------------------------
Authorized Signer
|
|