NATIONSCREDIT GRANTOR TRUST 1997-1
10-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: PRECISION AUTO CARE INC, 8-K, 1999-03-31
Next: CORNERSTONE BANCSHARES INC, 10-K, 1999-03-31



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                 _______________
                                    FORM 10-K

                                 CURRENT REPORT

              Annual Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                   For the fiscal year ended December 31, 1998

                                    333-22327
                              (Commission File No.)


                      NATIONSCREDIT GRANTOR TRUST 1997 - 1
               (Exact name of registrant as specified in charter)

Delaware                                          75-2655744
(State  or  other  jurisdiction                   (IRS  Employer
of  incorporation  or  organization)              Identification No.)

             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

           Securities registered pursuant to section 12(g) of the Act:
                   6.75% Marine Receivable-Backed Certificates
                                (Title of Class)

     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 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  pas  90  days.
(x)     yes                         (  )  no

Indicate  by  check mark if disclosure of delinquent filers pursuant to Item 405
of  Regulation  S-K  (229.405 of this chapter) is not contained herein, and will
not  be contained, to the best of 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)




<PAGE>
                                     PART I
Item  1.  Business.

     The NationsCredit Grantor Trust 1997-1 (the "Trust") was formed pursuant to
a  Pooling and Servicing Agreement (the "Pooling and Servicing Agreement") dated
as  of  April  30,  1997  among  NationsCredit  Securitization  Corporation (the
"Seller"),  NationsCredit  Distribution  Finance,  Inc.  (formerly  known  as
NationsCredit  Commercial  Corporation of America), as Servicer (the "Servicer")
and  Bankers  Trust  Company,  as  trustee  (the  "Trustee").  The  Trust's only
business  is  to act as a passive trust to permit investment in a pool of retail
installment  sales  contracts.

Item  2.  Properties.

     The  assets  of the Trust include a pool of marine retail installment sales
contracts (the "Receivables"), the security interests in the collateral securing
the  Receivables  and  certain other property more specifically set forth in the
Pooling  and  Servicing  Agreement.

Item  3.  Legal  Proceedings.

     There  are  no  pending  legal  proceedings  with  respect  to  the Trustee
involving  the  Trust,  Bankers  Trust  Company,  as  Trustee,  or NationsCredit
Distribution  Finance,  Inc.,  as  Servicer.

Item  4.  Submission  of  Matters  to  a  Vote  of  Security  Holders.

          None.

                                     PART II
Item  5.  Market for Registrant's Common Equity and Related Stockholder Matters.

(a)     Market  Information.  There  is no established public trading market for
        the  Certificates.
(b)     Holders.  Since  each  of the Certificates was issued in book entry form
        only, there is only  one  holder  of record of the Certificates.  See  
        Item 12 below.
(c)     Dividends.  Not  applicable.


Item  9.  Changes  in  and  Disagreements  With  Accountants  on  Accounting and
          Financial  Disclosure.
  
          None.

                                    PART III
Item  12.  Security  Ownership  of  Certain  Beneficial  Owners  and Management.

     The  Certificates are represented by one or more certificates registered in
the name of Cede & Co., the nominee of  The Depository Trust Company ("DTC"). An
investor  holding  an  interest  in  the  Trust  is  not  entitled  to receive a
certificate  representing  such  interest  except  in  limited  circumstances.
Accordingly,  Cede & Co. is the sole holder of record of the Certificates, which
it  holds on behalf of brokers, dealers, banks and other participants in the DTC
system.  Such  participants  may hold certificates for their own accounts or for
the  accounts  of  their  customers.  The  address  of  Cede  &  Co.  is
                    Cede  &  Co.
                    c/o  The  Depository  Trust  Company
                    Attention:  Proxy  Department
                    Seven  Hanover  Square
                    New  York,  New  York  10004

<PAGE>


Item  13.  Certain  Relationships  and  Related  Transactions.

     None.

                                     PART IV
Item  14.  Exhibits,  Financial  Statement  Schedules,  and  Reports on Form 8K.

(a)    1.   Not  applicable.
       2.   Not  applicable.
       3.   Exhibits:
            99.1     Annual  Statement  as  to  Compliance
            99.2     Report  of  Independent  Accountants

(b)     Reports  on  Form  8-K



          NationsCredit  Grantor Trust 1997-1 filed a Current Report on Form 8-K
pursuant  to  Items  5 and 7 for the following monthly distribution dates during
1998,  including  the  Servicer's  Certificate  for  each due period provided to
Bankers  Trust  Company,  as  Trustee.

                           Date of Reports on Form 8-K
                           ---------------------------
                                 January 15, 1998
                                February 17, 1998
                                   March 16, 1998
                                   April 15, 1998
                                     May 15, 1998
                                    June 15, 1998
                                    July 15, 1998
                                  August 17, 1998
                               September 15, 1998
                                 October 15, 1998
                                November 16, 1998
                                December 15, 1998

     (c)  The exhibits filed as a part of this report are listed in the Index to
          Exhibits  on  Page  5

     (d)  Not  applicable.



<PAGE>
                                   SIGNATURES

     Pursuant  to  the  requirements  of  Section  13 or 15(d) of the Securities
Exchange Act of 1934, as ammended, 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:  March  31,  1999        By: /s/SUZANNE  CASTLEBERRY
                               Name:  Suzanne  Castleberry
                               Title: Vice  President


<PAGE>

Exhibit  99.1


                    NATIONSCREDIT DISTRIBUTION FINANCE, INC.
                           ANNUAL OFFICER CERTIFICATE

                       NationsCredit Grantor Trust 1997-1



The  undersigned  certifies  that he is a Senior Vice President of NationsCredit
Distribution  Finance, Inc., a Georgia corporation (the "Servicer"), and that as
such  he is duly authorized to execute and deliver this certificate on behalf of
the  Servicer  pursuant  to Section 13.10 of the Pooling and Servicing Agreement
dated  as  of  April  30,  1997  among NationsCredit Securitization Corporation,
NationsCredit Commercial Corporation and Bankers Trust Company (the 'Agreement')
and  further  certifies  that  (  I ) a review of the activities of the Servicer
during  the period January 31, 1998 up to and including December 31, 1998 and of
its performance under the Agreement has been made and (ii) based on such review,
the Servicer has fulfilled all of its obligations under the Agreement throughout
the  past  year  up  to  and  including  December  31,  1998.

IN  WITNESS  WHEREOF,  I  have affixed hereto my signature this the 31st  day of
March,  1999.



                                           By: /s/CHRISTOPHER  SPOENEMAN
                                               Christopher  Spoeneman
                                               Senior Vice President

<PAGE>
Exhibit  99.2




                LOAN SERVICING REPORT OF INDEPENDENT ACCOUNTANTS

March  31,  1999

To  the  Board  of  Directors  of
NationsCredit  Distribution  Finance,  Inc.


We  have  examined  management's  assertion  about  NationsCredit  Distribution
Finance,  Inc.'s compliance with the servicing requirements outlined in sections
12.3,  13.8,  14.1,  14.2,  14.3,  14.6  and  14.7  of the Pooling and Servicing
Agreement  dated  April 30, 1997 (the "Agreement") for the NationsCredit Grantor
Trust  1997-1 securitization during the year ended December 31, 1998 included in
the  accompanying  management  assertion.  Management  is  responsible  for
NationsCredit  Distribution  Finance, Inc.'s compliance with those requirements.
Our  responsibility  is  to  express  an opinion on management's assertion about
NationsCredit  Distribution Finance, Inc.'s 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
examining,  on  a test basis, evidence about NationsCredit Distribution Finance,
Inc.'s  compliance  with those requirements and performing 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 NationsCredit Distribution Finance, Inc.'s
compliance  with  specified  requirements.

In  our  opinion, management's assertion that NationsCredit Distribution Finance
complied  with  the  aforementioned sections of the Agreement for the year ended
December  31,  1998  is  fairly  stated,  in  all  material  respects.




/s/  PRICEWATERHOUSE  COOPERS  LLP





<PAGE>
March  12,  1999

PricewaterhouseCoopers  LLP
NationsBank  Corporate  Center
Suite  5400
100  North  Tryon  Street
Charlotte,  NC  28202

Dear  Sirs:

As  of  and  for  the  year  ended December 31, 1998, NationsCredit Distribution
Finance,  Inc.  has  complied  in  all  material  respects  with  the  servicing
requirements  outlined  in sections 12.3, 13.8, 14.1, 14.2, 14.3, 14.6  and 14.7
of  the  Pooling  and  Servicing  Agreement  dated  April  30,  1997  for  the
NationsCredit  Grantor  Trust  1997-1  securitization.




/s/  MICHAEL  PARKS
- -------------------
Michael  Parks,  SVP
NationsCredit  Distribution  Finance,  Inc.



/s/  CHRISTOPHER  SPOENEMAN
- ---------------------------
Christopher  Spoeneman,  SVP
NationsCredit  Distribution  Finance,  Inc.



/s/  SUZANNE  CASTLEBERRY
- -------------------------
Suzanne  Castleberry,  VP
BankAmerica  Corporation


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