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): JULY 15, 1999
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)
----------------------------------------
REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (972) 506-5045
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 JUNE 30,
1999.
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.
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 1997 - 1
------------------------------------
(REGISTRANT)
BY: NATIONSCREDIT COMMERCIAL CORPORATION OF AMERICA,
AS SERVICER OF NATIONSCREDIT GRANTOR TRUST 1997 - 1
DATE: JULY 28, 1999 BY: /S/ SUZANNE CASTLEBERRY
--------------- -------------------------
NAME: SUZANNE CASTLEBERRY
TITLE: VICE PRESIDENT
<PAGE>
EXHIBIT INDEX
-------------
EXHIBIT
NUMBER DESCRIPTION
- ------ -----------
19.1 CERTIFICATEHOLDERS STATEMENTS
<PAGE>
<TABLE>
<CAPTION>
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.
<S> <C>
Month . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Jun-99
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 06/01/1999
Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 07/12/1999
Deposit Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 07/14/1999
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 07/15/1999
POOL BALANCE
Pool Balance on the close of the last day of t he Collection Period (Record Date) 97,155,754.24
Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53.4465577%
Ending Pool Balance (per $1,000 certificate). . . . . . . . . . . . . . . . . . . 534
Liquidation Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 176,976
Purchase Amounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE)
Interest Payments:
Monthly Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.098
Carry-Over Monthly Interest Payment . . . . . . . . . . . . . . . . . . . . . . . -
Total Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.098
Principal Payments:
Monthly Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.208
Carry-Over Monthly Principal Payment. . . . . . . . . . . . . . . . . . . . . . . -
Total Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16.208
Servicing Fee:
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.344
Carry-Over Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . -
Total Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.344
</TABLE>
<TABLE>
<CAPTION>
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.
<S> <C>
Month. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Jun-99
Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 01-Jun-99
Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12-Jul-99
Deposit Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14-Jul-99
Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15-Jul-99
POOL BALANCE
Pool Balance on the close of the last day of the preceding Collection Period . . . . . . . . . . 100,102,041.96
Principal Collections. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,740,487.02
Purchase Amounts Allocable to Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Defaulted Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 205,800.70
Pool Balance on the close of the last day of the Collection Period . . . . . . . . . . . . . . . 97,155,754.24
Original Pool Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 181,781,125.63
Certificate Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53.44656%
Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Certificate Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.75%
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.75%
AVAILABLE FUNDS
Collections allocable to interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 919,039.25
Purchase Amounts allocable to interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 176,976.18
Collections allocable to principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,740,487.02
Purchase Amounts allocable to principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Other Available Funds - Interest on Collection or Certificate Account. . . . . . . . . . . . . . -
Total Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,836,502.45
INTEREST PAYMENT
Monthly Interest Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 563,073.99
Carry-Over Monthly Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 563,073.99
PRINCIPAL PAYMENT
Monthly Principal Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,946,287.72
Carry-Over Monthly Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,946,287.72
SERVICING FEE
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62,563.78
Carry-Over Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62,563.78
DEPOSIT TO THE CERTIFICATE ACCOUNT
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,836,502.45
Reserve Account Withdrawal Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Drawing Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,836,502.45
DISTRIBUTIONS FROM THE CERTIFICATE ACCOUNT
Monthly Interest Payment and any Carry-Over Monthly Interest . . . . . . . . . . . . . . . . . . 563,073.99
Monthly Principal Payment and any Carry-Over Monthly Principal . . . . . . . . . . . . . . . . . 2,946,287.72
Servicing Fee and any Carry-Over Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . 62,563.78
Distributions to the Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,010.20
Distributions to the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Distributions to the Seller. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 254,566.76
Carry-Over Monthly Interest to the next Distribution Date. . . . . . . . . . . . . . . . . . . . -
Carry-Over Monthly Principal to the next Distributions Date. . . . . . . . . . . . . . . . . . . -
Carry-Over Servicing Fee to the next Distribution Date . . . . . . . . . . . . . . . . . . . . . -
RESERVE ACCOUNT
Reserve Account Balance as of the end of the preceding Collection Period . . . . . . . . . . . . 4,004,081.68
Earnings from investments on the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . 15,309.92
Reserve Account Withdrawal Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Deposits to the Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Reserve Account Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,019,391.60
Distributions of any excess amounts on deposit in the Reserve Account. . . . . . . . . . . . . . 133,161.43
Ending Reserve Account Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,886,230.17
Reserve Account Balance as a % of the Pool Balance . . . . . . . . . . . . . . . . . . . . . . . 4.00%
Specified Reserve Account Requirement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,886,230.17
Amount needed to fully fund Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . -
SURETY BOND
Outstanding Reimbursement Obligations at the end of the preceding Collection Period. . . . . . . -
Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Drawing Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Bond Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,010.20
Interest on Outstanding Reimbursement Obligations at the end of the preceding Collection Period. -
Amounts due to Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,010.20
Distributions to the Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,010.20
Remaining Reimbursement Obligations Owed to the Surety Bond Provider . . . . . . . . . . . . . . -
NET CREDIT LOSS RATIO
Net Credit Losses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 28,824.52
For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.35%
For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.85%
For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.51%
Average Net Credit Loss Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.57%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 148
60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50
90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 243
Principal Balance
30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,609,891.07
60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 493,514.59
90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 596,358.64
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,699,764.30
Delinquency Ratio
For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.78%
For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.66%
For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.47%
Average Delinquency Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.64%
REPOSSESSION ANALYSIS
Current Balance of Contracts where Repossession occurred in the Current Month. . . . . . . . . . 368,956.59
Number of Contracts where Repossession occurred in the Current Month . . . . . . . . . . . . . . 30
WEIGHTED AVERAGE COMPUTATIONS
Weighted Average Coupon. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.84%
Weighted Average Original Term (months). . . . . . . . . . . . . . . . . . . . . . . . . . . . . 122.00
Weighted Average Remaining Term (months) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92.16
Number of Outstanding Accounts - End of Period . . . . . . . . . . . . . . . . . . . . . . . . . 9,382
CASH SETTLEMENT FOR THE TRUSTEE
Available Funds in the Collection Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,836,502.45
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62,563.78
Interest allocable to the Seller's Certificate . . . . . . . . . . . . . . . . . . . . . . . . . 0.39
Principal amount allocable to the Seller's Certificate . . . . . . . . . . . . . . . . . . . . . 2.04
Wire Funds to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,010.20
Net Deposit From Collection Account to the Certificate Account . . . . . . . . . . . . . . . . . 3,763,926.04
Reserve Account deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Bond deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,763,926.04
Wire Funds to the Certificateholders - Interest Amounts. . . . . . . . . . . . . . . . . . . . . 563,073.60
Wire Funds to the Certificateholders - Principal Amounts . . . . . . . . . . . . . . . . . . . . 2,946,285.68
Deposit Funds into the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Wire Funds to NationsCredit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 254,566.76
<FN>
Approved by: /s/ SUZANNE CASTLEBERRY ------------------------------------ Authorized Signer
[NATIONSCREDIT GRANTOR TRUST LETTERHEAD]
July 15, 1999
BY EDGAR
Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549
Re: NationsCredit Grantor Trust 1997 - 1
Ladies and Gentlemen:
On behalf of NationsCredit Grantor Trust 1997 - 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 (704)-386-3863.
Very truly yours,
/s/ SUZANNE CASTLEBERRY ----------------------------- Suzanne Castleberry Vice President
</TABLE>
