<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 1997 - 2
------------------------------------
(Exact name of registrant as specified in charter)
Delaware 33-22327 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 September 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 October 10, 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 - 2
------------------------------------
(Registrant)
By: NationsCredit Commercial Corporation of America, as Servicer of
NationsCredit Grantor Trust 1997 - 2
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 MARINE CERTIFICATEHOLDERS
NATIONSCREDIT GRANTOR TRUST 1997 - 2
Pursuant to the Pooling and Servicing Agreement, dated as of September 30,
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 Marine
Certificateholders and the performance of the Trust. The information with
respect to the applicable Distribution Date is set forth below.
Month May-98
Collection Period 5/1/98
Determination Date 6/10/98
Deposit Date 6/12/98
Distribution Date 6/15/98
<CAPTION>
<S> <S> <C>
MARINE POOL BALANCE
Marine Pool Balance on the close of the last
day of the Collection Period (Record Date) 98,825,951.53
Marine Certificate Factor 81.8070434%
Marine Ending Certificate Balance
(per $1,000 certificate) 818.07
Liquidation Proceeds 184,304.88
Purchase Amounts -
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE)
Interest Payments:
Monthly Interest Payment 4.47371
Carry-Over Monthly Interest Payment -
Total Marine Interest Payment 4.47371
Marine Principal Payments:
Monthly Marine Principal Payment 27.35097
Carry-Over Monthly Marine Principal Payment -
Total Marine Principal Payment 27.35097
Marine Servicing Fee:
Marine Servicing Fee 0.52839
Carry-Over Monthly Marine Servicing Fee -
Total Marine Servicing Fee 0.52839
STATEMENT TO RV CERTIFICATEHOLDERS
NATIONSCREDIT GRANTOR TRUST 1997 - 2
Pursuant to the Pooling and Servicing Agreement, dated as of September 30,
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 RV
Certificateholdersand the performance of the Trust. The information with
respect to the applicable Distribution Date is set forth below.
Month May-98
Collection Period 5/1/98
Determination Date 6/10/98
Deposit Date 6/12/98
Distribution Date 6/15/98
<CAPTION>
<S> <S> <C>
RV POOL BALANCE
RV Pool Balance on the close of the last day of
the Collection Period (Record Date) 39,307,813.10
RV Certificate Factor 81.2370898%
RV Ending Certificate Balance
(per $1,000 certificate) 812.37
Liquidation Proceeds 19,175.00
Purchase Amounts -
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE) RV
Interest Payments:
Monthly RV Interest Payment 4.33670
Carry-Over Monthly RV Interest Payment -
Total RV Interest Payment 4.33670
RV Principal Payments:
Monthly RV Principal Payment 20.27508
Carry-Over Monthly RV Principal Payment -
Total RV Principal Payment 20.27508
RV Servicing Fee:
RV Servicing Fee 0.52040
Carry-Over Monthly RV Servicing Fee -
Total RV Servicing Fee 0.52040
MONTHLY MARINE SERVICERS CERTIFICATE
NATIONSCREDIT GRANTOR TRUST 1997 - 2
Pursuant to the Pooling and Servicing Agreement, dated as of September 30,
1997 among NationsCredit Securitization Corporation (as "Depositor"),
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 Marine
Certificateholders and the performance of the Trust. The information with
respect to the applicable Distribution Date is set forth below.
Month May-98
Collection Period 1-May-98
Determination Date 10-Jun-98
Deposit Date 12-Jun-98
Distribution Date 15-Jun-98
<CAPTION>
<S> <S> <C>
MARINE POOL BALANCE
Marine Pool Balance on the close of the
last day of the preceding Collection Period 102,130,031.11
Marine Principal Collections 2,957,764.27
Purchase Amounts with respect to Marine
Receivables allocable to Principal -
Defaulted Marine Receivables 346,315.31
Marine Pool Balance on the close of the
last day of the Collection Period 98,825,951.53
Original Marine Pool Balance 120,803,719.92
Marine Pool Factor 81.8070434%
Preference Amounts with respect to Marine Receivables -
Marine Pass-Through Rate 6.3500%
Marine Servicing Fee Rate 0.7500%
MARINE AVAILABLE FUNDS
Marine Collections allocable to interest 982,119.95
Purchase Amounts with respect to Marine
Receivables allocable to interest -
Liquidation Proceeds with respect to
Marine Receivables 184,304.88
Marine Collections allocable to principal 2,957,764.27
Purchase Amounts with respect to Marine
Receivables allocable to principal -
Other Marine Available Funds -
Total Marine Available Funds 4,124,189.10
MARINE INTEREST PAYMENT
Monthly Marine Interest Payment 540,438.08
Carry-Over Monthly Marine Interest -
Total 540,438.08
MARINE PRINCIPAL PAYMENT
Monthly Marine Principal Payment 3,304,079.58
Carry-Over Monthly Marine Principal -
Total 3,304,079.58
MARINE SERVICING FEE
Servicing Marine Fee 63,831.27
Carry-Over Monthly Marine Servicing Fee -
Total 63,831.27
MARINE RESERVE ACCOUNT CROSS SUPPORT
Marine Reserve Account Cross Collateral
Withdrawal Amounts from prior
Distribution Dates -
Marine Reserve Account Cross Collateral
Withdrawal Amounts -
Distribution to reimburse Marine Reserve
Account Cross Collateral Withdrawal
Amounts -
Total Owed to Reimburse Marine Cross
Collateral Withdrawal Account -
DEPOSIT TO MARINE CERTIFICATE ACCOUNT
Marine Available Funds 4,124,189.10
Marine Reserve Account Withdrawal Deposit -
RV Reserve Account Cross Collateral
Withdrawal Amount -
Surety Bond Drawing Deposit -
Total Deposit to the Marine Certificate Account 4,124,189.10
DISTRIBUTIONS FROM THE MARINE CERTIFICATE ACCOUNT
Monthly Marine Interest Payment and any
Carry-Over Monthly Marine Interest 540,438.08
Monthly Marine Principal Payment and any
Carry-Over Monthly Marine Principal 3,304,079.58
Marine Servicing Fee and any Carry-Over
Marine Servicing Fee 63,831.27
Distributions to the Surety Bond Provider 10,213.00
Shortfall in RV Certificate Account -
Distributions to meet shortfall in RV
Certificate Account -
Distribution to reimburse RV Reserve
Account Cross Collateral Withdrawal Amounts -
Distribution to the Marine Reserve Account 120,803.05
Distribution to the RV Reserve Account -
Distributions to the Depositor 84,824.12
Carry-Over Monthly Marine Interest to the next
Distribution Date -
Carry-Over Monthly Marine Principal to the next
Distributions Date -
Carry-Over Monthly Marine Servicing Fee to the
next Distribution Date -
MARINE RESERVE ACCOUNT
Marine Reserve Account Balance as of the end
of the preceding Collection Period 2,831,544.70
Earnings from investments on the Marine
Reserve Account 12,430.80
Marine Reserve Account Withdrawals -
Marine Reserve Account Cross Collateral
Withdrawal Amounts -
Deposits to the Marine Reserve Account 120,803.05
Reimbursement of Marine Reserve Account
Cross Collateral Withdrawal Amounts -
Deposits to Marine Reserve Account from
RV Available Funds -
Marine Reserve Account Balance 2,964,778.55
Distributions of any excess amounts on
deposit in the Marine Reserve Account -
Ending Marine Reserve Account Balance 2,964,778.55
Marine Reserve Account Balance as a % of
the Marine Pool Balance 3.0000%
Specified Marine Reserve Account Requirement 2,964,778.55
Amount needed to fully fund Marine Reserve Account -
SURETY BOND
Outstanding Reimbursement Obligations at the end
of the preceding Collection Period -
Preference Amounts -
Surety Bond Drawing Amount -
Surety Bond Fee 10,213.00
Interest on Outstanding Reimbursement Obligations
at the end of the preceding Collection Period -
Amount Owed to Surety Bond Provider 10,213.00
Distributions made to the Surety Bond Provider 10,213.00
Remaining Amounts Owed to the Surety Bond Provider -
NET CREDIT LOSS RATIO
Net Credit Losses 162,010.43
Average Net Credit Loss Ratio - Annualized 1.80%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due 184
60 to 89 days past due 30
90 or more days past due 53
Total 267
Principal Balance
30 to 59 days past due 1,637,866.07
60 to 89 days past due 298,584.69
90 or more days past due 604,831.96
Total 2,541,282.72
Delinquency Ratio - 60+ Day Delinquent Accounts
For the current Collection Period 0.9141%
For the preceding Collection Period 1.0228%
For the second preceding Collection Period 1.2867%
For the third preceding Collection Period 1.3473%
Average 3 month 60 Day + Delinquency Ratio 1.0745%
Average 4 month 60 Day + Delinquency Ratio 1.1427%
REPOSSESSION ANALYSIS
Current Balance of Contracts where Repossession
Occurred in the Current Month 140,651.69
Number of Contracts where Repossession Occurred
in the Current Month 15.00
WEIGHTED AVERAGE COMPUTATIONS-MARINE CONTRACTS
Weighted Average Coupon 11.4981%
Weighted Average Original Term (months) 128.71
Weighted Average Remaining Term (months) 96
Number of Outstanding Accounts-End of Period 9,423
CASH SETTLEMENT FOR THE TRUSTEE
Total Deposit to the Marine Collection Account 4,124,189.10
Marine Servicing Fee 63,831.27
Marine Interest allocable to the Seller's Certificate 3.22
Marine Principal amount allocable to the Seller's
Certificate 19.69
Wire Funds to the Surety Bond Provider 10,213.00
Net Deposit to the Marine Certificate Account -
Excluding Amounts Due to Seller 4,050,121.92
Wire Funds to the Marine Certificateholders -
Interest Amounts 540,434.86
Wire Funds to the Marine Certificateholders -
Interest Amounts 3,304,059.89
Deposit Funds into the Marine Reserve Account 120,803.05
Deposit Funds into the RV Reserve Account -
Wire Funds to NationsCredit 84,824.12
Approved by:/s/ LAWRENCE ANGELILLI ----------------------- Authorized Signer
MONTHLY RV SERVICERS CERTIFICATE
NATIONSCREDIT GRANTOR TRUST 1997 - 2
Pursuant to the Pooling and Servicing Agreement, dated as of September 30,
1997 among NationsCredit Securitization Corporation (as "Depositor"),
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 RV
Certificateholders and the performance of the Trust. The information with
respect to the applicable Distribution Date is set forth below.
Month May-98
Collection Perod 1-May-98
Determination ate 10-Jun-98
Deposit Date 12-Jun-98
Distribution Dte 15-Jun-98
<CAPTION>
<S> <S> <C>
RV POOL BALANCE
RV Pool Balance on the close of the last
day of the preceding Collection Period 40,288,853.94
RV Principal Collections 921,077.94
Purchase Amounts with respect to RV
Receivables allocable to Principal -
Defaulted RV Receivables 59,962.90
RV Pool Balance on the close of the last day
of the Collection Period 39,307,813.10
Original RV Pool Balance 48,386,535.24
RV Pool Factor 81.2370898%
Preference Amounts with respect to RV Receivables -
RV Pass-Through Rate 6.2500%
RV Servicing Fee Rate 0.7500%
RV AVAILABLE FUNDS
RV Collections allocable to interest 381,969.14
Purchase Amounts with respect to RV
Receivables allocable to interest -
Liquidation Proceeds with respect to
RV Receivables 19,175.00
RV Collections allocable to principal 921,077.94
Purchase Amounts with respect to RV
Receivables allocable to principal -
Other RV Available Funds -
Total RV Available Funds 1,322,222.08
RV INTEREST PAYMENT
Monthly RV Interest Payment 209,837.78
Carry-Over Monthly RV Interest -
Total 209,837.78
RV PRINCIPAL PAYMENT
Monthly RV Principal Payment 981,040.84
Carry-Over Monthly RV Principal -
Total 981,040.84
RV SERVICING FEE
RV Servicing Fee 25,180.53
Carry-Over Monthly RV Servicing Fee -
Total 25,180.53
RV RESERVE ACCOUNT CROSS SUPPORT
RV Reserve Account Cross Collateral
Withdrawal Amounts from prior
Distribution Dates -
RV Reserve Account Cross Collateral
Withdrawal Amounts -
Distribution to reimburse RV Reserve
Account Cross Collateral Withdrawal Amounts -
Total Owed to Reimburse RV Cross Collateral
Withdrawal Account -
DEPOSIT TO RV CERTIFICATE ACCOUNT
RV Available Funds 1,322,222.08
RV Reserve Account Withdrawal Deposit -
Marine Reserve Account Cross Collateral
Withdrawal Amount -
Surety Bond Drawing Deposit -
Total Deposit to the RV Certificate Account 1,322,222.08
DISTRIBUTIONS FROM THE RV CERTIFICATE ACCOUNT
Monthly RV Interest Payment and any
Carry-Over Monthly RV Interest 209,837.78
Monthly RV Principal Payment and any
Carry-Over Monthly RV Principal 981,040.84
RV Servicing Fee and any Carry-Over RV
Servicing Fee 25,180.53
Distributions to the Surety Bond Provider 4,028.89
Shortfall in Marine Certificate Account -
Distribution to meet shortfall in Marine
Certificate Account -
Distribution to reimburse Marine
Reserve Account Cross Collateral
Withdrawal Amounts -
Distributions to the RV Reserve Account -
Distribution to the Marine Reserve Account -
Distributions to the Depositor 102,134.04
Carry-Over Monthly RV Interest to the
next Distribution Date -
Carry-Over Monthly RV Principal to the
next Distributions Date -
Carry-Over Monthly RV Servicing Fee to
the next Distribution Date -
RV RESERVE ACCOUNT
RV Reserve Account Balance as of the end
of the preceding Collection Period 2,180,374.21
Earnings from investments on the RV
Reserve Account 9,543.78
RV Reserve Account Withdrawals -
RV Reserve Account Cross Collateral
Withdrawal Amounts -
Deposits to the RV Reserve Account -
Reimbursement of RV Reserve Account
Cross Collateral Withdrawal Amounts -
Deposits to RV Reserve Account from
Marine Available Funds -
RV Reserve Account Balance 2,189,917.99
Distributions of any excess amounts on
deposit in the RV Reserve Account 27,988.27
Ending RV Reserve Account Balance 2,161,929.72
RV Reserve Account Balance as a % of the
RV Pool Balance 5.5000%
Specified RV Reserve Account Requirement 2,161,929.72
Amount needed to fully fund RV Reserve Account -
SURETY BOND
Outstanding Reimbursement Obligations at the end
of the preceding Collection Period -
Preference Amounts -
Surety Bond Drawing Amount -
Surety Bond Fee 4,028.89
Interest on Outstanding Reimbursement Obligations
at the end of the preceding Collection Period -
Amount Owed to Surety Bond Provider 4,028.89
Distributions made to the Surety Bond Provider 4,028.89
Remaining Amounts Owed to the Surety Bond Provider -
NET CREDIT LOSS RATIO
Net Credit Losses 40,787.90
Average Net Credit Loss Ratio 1.24%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due 44
60 to 89 days past due 6
90 or more days past due 22
Total 72
Principal Balance
30 to 59 days past due 447,876.43
60 to 89 days past due 85,688.39
90 or more days past due 261,599.74
Total 795,164.56
60 Day + Delinquency Ratio
For the current Collection Period 0.8835%
For the preceding Collection Period 0.9315%
For the second preceding Collection Period 0.9636%
For the third preceding Collection Period 1.0937%
Average 3 month 60 Day + Delinquency Ratio 0.9262%
Average 4 month 60 Day + Delinquency Ratio 0.9681%
REPOSSESSION ANALYSIS
Current Balance of Contracts where
Repossession Occurred in the Current Month 43,186.73
Number of Contracts where Repossession
Occurred in the Current Month 5.00
WEIGHTED AVERAGE COMPUTATIONS-RV CONTRACTS
Weighted Average Coupon 11.4880%
Weighted Average Original Term (months) 140.99
Weighted Average Remaining Term (months) 92
Number of Outstanding Accounts-End of Period 3,231
CASH SETTLEMENT FOR THE TRUSTEE
Total Deposit to the RV Collection Account 1,322,222.08
RV Servicing Fee 25,180.53
RV Interest allocable to the Seller's
Certificate 0.00
RV Principal amount allocable to the
Seller's Certificate 0.00
Wire Funds to the Surety Bond Provider 4,028.89
Net Deposit to the RV Certificate Account -
Excluding Amounts Due to Seller 1,293,012.65
Wire Funds to the RV Certificateholders -
Interest Amounts 209,837.78
Wire Funds to the RV Certificateholders -
Principal Amounts 981,040.84
Deposit Funds into the RV Reserve Account -
Deposit Funds into the Marine Reserve Account -
Wire Funds to NationsCredit 102,134.04
Approved by: /s/ LAWRENCE ANGELILLI ------------------- Authorized Signer
[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 1997 - 2
Ladies and Gentlemen:
On behalf of NationsCredit Grantor Trust 1997 - 2 (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 & Treasurer
</TABLE>
