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.
Month . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Mar-01
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 03/01/2001
Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/11/2001
Deposit Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/13/2001
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/16/2001
POOL BALANCE
Pool Balance on the close of the last day of t he Collection Period (Record Date) 54,891,436.26
Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.1964443%
Ending Pool Balance (per $1,000 certificate). . . . . . . . . . . . . . . . . . . 302
Liquidation Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102,775
Purchase Amounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE)
Interest Payments:
Monthly Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.751
Carry-Over Monthly Interest Payment . . . . . . . . . . . . . . . . . . . . . . . -
Total Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.751
Principal Payments:
Monthly Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.315
Carry-Over Monthly Principal Payment. . . . . . . . . . . . . . . . . . . . . . . -
Total Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.315
Servicing Fee:
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.195
Carry-Over Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . -
Total Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.195
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.
Month. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Mar-01
Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 01-Mar-01
Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11-Apr-01
Deposit Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13-Apr-01
Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16-Apr-01
POOL BALANCE
Pool Balance on the close of the last day of the preceding Collection Period . . . . . . . . . . 56,584,662.07
Principal Collections. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,551,288.61
Purchase Amounts Allocable to Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Defaulted Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 141,937.20
Pool Balance on the close of the last day of the Collection Period . . . . . . . . . . . . . . . 54,891,436.26
Original Pool Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 181,781,125.63
Certificate Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.19644%
Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Certificate Pass-Through Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.75%
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.75%
AVAILABLE FUNDS
Collections allocable to interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 516,975.53
Purchase Amounts allocable to interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102,775.21
Collections allocable to principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,551,288.61
Purchase Amounts allocable to principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Other Available Funds - Interest on Collection or Certificate Account. . . . . . . . . . . . . . -
Total Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,171,039.35
INTEREST PAYMENT
Monthly Interest Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 318,288.72
Carry-Over Monthly Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 318,288.72
PRINCIPAL PAYMENT
Monthly Principal Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,693,225.81
Carry-Over Monthly Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,693,225.81
SERVICING FEE
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,365.41
Carry-Over Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,365.41
DEPOSIT TO THE CERTIFICATE ACCOUNT
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,171,039.35
Reserve Account Withdrawal Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Drawing Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,171,039.35
DISTRIBUTIONS FROM THE CERTIFICATE ACCOUNT
Monthly Interest Payment and any Carry-Over Monthly Interest . . . . . . . . . . . . . . . . . . 318,288.72
Monthly Principal Payment and any Carry-Over Monthly Principal . . . . . . . . . . . . . . . . . 1,693,225.81
Servicing Fee and any Carry-Over Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . 35,365.41
Distributions to the Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,658.47
Distributions to the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Distributions to the Seller. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 118,500.94
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 . . . . . . . . . . . . 3,635,622.51
Earnings from investments on the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . 16,006.35
Reserve Account Withdrawal Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Deposits to the Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Reserve Account Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,651,628.86
Distributions of any excess amounts on deposit in the Reserve Account. . . . . . . . . . . . . . 16,006.35
Ending Reserve Account Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,635,622.51
Reserve Account Balance as a % of the Pool Balance . . . . . . . . . . . . . . . . . . . . . . . 6.62%
Specified Reserve Account Requirement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,635,622.51
Amount needed to fully fund Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . -
SURETY BOND
Outstanding Reimbursement Obligations at the end of the preceding Collection Period. . . . . . . (0.00)
Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Drawing Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Bond Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,658.47
Interest on Outstanding Reimbursement Obligations at the end of the preceding Collection Period. (0.00)
Amounts due to Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,658.47
Distributions to the Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,658.47
Remaining Reimbursement Obligations Owed to the Surety Bond Provider . . . . . . . . . . . . . . (0.00)
NET CREDIT LOSS RATIO
Net Credit Losses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39,161.99
For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.84%
For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.85%
For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.50%
Average Net Credit Loss Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.73%
DELINQUENCY ANALYSIS
Number of Loans
30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 186
60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 257
Principal Balance
30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,901,309.52
60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 358,683.12
90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 326,902.59
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,586,895.23
Delinquency Ratio
For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.71%
For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.20%
For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.29%
Average Delinquency Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5.40%
REPOSSESSION ANALYSIS
Current Balance of Contracts where Repossession occurred in the Current Month. . . . . . . . . . 95,992.03
Number of Contracts where Repossession occurred in the Current Month . . . . . . . . . . . . . . 9
WEIGHTED AVERAGE COMPUTATIONS
Weighted Average Coupon. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.74%
Weighted Average Original Term (months). . . . . . . . . . . . . . . . . . . . . . . . . . . . . 122.00
Weighted Average Remaining Term (months) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79.41
Number of Outstanding Accounts - End of Period . . . . . . . . . . . . . . . . . . . . . . . . . 6,137
CASH SETTLEMENT FOR THE TRUSTEE
Available Funds in the Collection Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,171,039.35
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,365.41
Interest allocable to the Seller's Certificate . . . . . . . . . . . . . . . . . . . . . . . . . 0.22
Principal amount allocable to the Seller's Certificate . . . . . . . . . . . . . . . . . . . . . 1.17
Wire Funds to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,658.47
Net Deposit From Collection Account to the Certificate Account . . . . . . . . . . . . . . . . . 2,130,014.08
Reserve Account deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . -
Surety Bond deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,130,014.08
Wire Funds to the Certificateholders - Interest Amounts. . . . . . . . . . . . . . . . . . . . . 318,288.50
Wire Funds to the Certificateholders - Principal Amounts . . . . . . . . . . . . . . . . . . . . 1,693,224.64
Deposit Funds into the Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -
Wire Funds to NationsCredit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 118,500.94
<FN>
Approved by: /s/ KEVIN CHURCH ----------------------------- Kevin Church Vice President