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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Mar-01 Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 03/01/2001 Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/11/2001 Deposit Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/13/2001 Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 04/16/2001 MARINE POOL BALANCE Marine Pool Balance on the close of the last day of the Collection Period (Record Date) 36,702,056.73 Marine Certificate Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.3815617% Marine Ending Certificate Balance (per $1,000 certificate). . . . . . . . . . . . . . . 303.82 Liquidation Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,084.39 Purchase Amounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE) Interest Payments: Monthly Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.66 Carry-Over Monthly Interest Payment . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Marine Interest Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.66 Marine Principal Payments: Monthly Marine Principal Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.50 Carry-Over Monthly Marine Principal Payment . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Marine Principal Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.50 Marine Servicing Fee: Marine Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.20 Carry-Over Monthly Marine Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . 0.24 Total Marine Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.44

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 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 RV POOL BALANCE RV Pool Balance on the close of the last day of t he Collection Period (Record Date) 13,532,182.95 RV Certificate Factor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27.9668360% RV Ending Certificate Balance (per $1,000 certificate) . . . . . . . . . . . . . . . 279.67 Liquidation Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,910.21 Purchase Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 AMOUNTS DISTRIBUTED ON THE DISTRIBUTION DATE (PER $1,000 CERTIFICATE) RV Interest Payments: Monthly RV Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.50 Carry-Over Monthly RV Interest Payment . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total RV Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.50 RV Principal Payments: Monthly RV Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.24 Carry-Over Monthly RV Principal Payment. . . . . . . . . . . . . . . . . . . . . . . 0.00 Total RV Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.24 RV Servicing Fee: RV Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.18 Carry-Over Monthly RV Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total RV Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.18

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. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Mar-01 Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 01-Mar-01 Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11-Apr-01 Deposit Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13-Apr-01 Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16-Apr-01 MARINE POOL BALANCE Marine Pool Balance on the close of the last day of the preceding Collection Period . . . . 37,850,012.93 Marine Principal Collections. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,055,987.55 Purchase Amounts with respect to Marine Receivables allocable to Principal. . . . . . . . . 0.00 Defaulted Marine Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91,968.65 Marine Pool Balance on the close of the last day of the Collection Period . . . . . . . . . 36,702,056.73 Original Marine Pool Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120,803,719.92 Marine Pool Factor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.3815617% 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. . . . . . . . . . . . . . . . . . . . . . . . . . 352,328.90 Purchase Amounts with respect to Marine Receivables allocable to interest . . . . . . . . . 0.00 Liquidation Proceeds with respect to Marine Receivables . . . . . . . . . . . . . . . . . . 61,084.39 Marine Collections allocable to principal . . . . . . . . . . . . . . . . . . . . . . . . . 1,055,987.55 Purchase Amounts with respect to Marine Receivables allocable to principal. . . . . . . . . 0.00 Other Marine Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Marine Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,469,400.84 MARINE INTEREST PAYMENT Monthly Marine Interest Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 200,289.65 Carry-Over Monthly Marine Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 200,289.65 MARINE PRINCIPAL PAYMENT Monthly Marine Principal Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,147,956.20 Carry-Over Monthly Marine Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,147,956.20 MARINE SERVICING FEE Servicing Marine Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,656.26 Carry-Over Monthly Marine Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . 29,439.63 Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53,095.89 MARINE RESERVE ACCOUNT CROSS SUPPORT Marine Reserve Account Cross Collateral Withdrawal Amounts from prior Distribution Dates. . 0.00 Marine Reserve Account Cross Collateral Withdrawal Amounts. . . . . . . . . . . . . . . . . 0.00 Distribution to reimburse Marine Reserve Account Cross Collateral Withdrawal Amounts. . . . 0.00 Total Owed to Reimburse Marine Cross Collateral Withdrawal Account. . . . . . . . . . . . . 0.00 DEPOSIT TO MARINE CERTIFICATE ACCOUNT Marine Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,469,400.84 Marine Reserve Account Withdrawal Deposit . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Cross Collateral Withdrawal Amount . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Drawing Deposit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Deposit to the Marine Certificate Account. . . . . . . . . . . . . . . . . . . . . . . 1,469,400.84 DISTRIBUTIONS FROM THE MARINE CERTIFICATE ACCOUNT Monthly Marine Interest Payment and any Carry-Over Monthly Marine Interest. . . . . . . . . . 200,289.65 Monthly Marine Principal Payment and any Carry-Over Monthly Marine Principal. . . . . . . . . 1,147,956.20 Marine Servicing Fee and any Carry-Over Marine Servicing Fee. . . . . . . . . . . . . . . . . 53,095.89 Distributions to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . . 15,970.76 Shortfall in RV Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distributions to meet shortfall in RV Certificate Account . . . . . . . . . . . . . . . . . . 0.00 Distribution to reimburse RV Reserve Account Cross Collateral Withdrawal Amounts. . . . . . . 0.00 Distribution to the Marine Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distribution to the RV Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distributions to the Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52,088.34 Carry-Over Monthly Marine Interest to the next Distribution Date . . . . . . . . . . . . . . . 0.00 Carry-Over Monthly Marine Principal to the next Distributions Date . . . . . . . . . . . . . . 0.00 Carry-Over Monthly Marine Servicing Fee to the next Distribution Date. . . . . . . . . . . . . 0.00 MARINE RESERVE ACCOUNT Marine Reserve Account Balance as of the end of the preceding Collection Period . . . . . . . 1,153,975.95 Earnings from investments on the Marine Reserve Account . . . . . . . . . . . . . . . . . . . 5,252.87 Marine Reserve Account Withdrawals. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Marine Reserve Account Cross Collateral Withdrawal Amounts. . . . . . . . . . . . . . . . . . 0.00 Deposits to the Marine Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Reimbursement of Marine Reserve Account Cross Collateral Withdrawal Amounts . . . . . . . . . 0.00 Deposits to Marine Reserve Account from RV Available Funds. . . . . . . . . . . . . . . . . . 0.00 Marine Reserve Account Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,159,228.82 Distributions of any excess amounts on deposit in the Marine Reserve Account. . . . . . . . . 58,167.12 Ending Marine Reserve Account Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,101,061.70 Marine Reserve Account Balance as a % of the Marine Pool Balance . . . . . . . . . . . . . . . 3.0000% Specified Marine Reserve Account Requirement . . . . . . . . . . . . . . . . . . . . . . . . . 1,101,061.70 Amount needed to fully fund Marine Reserve Account. . . . . . . . . . . . . . . . . . . . . . . 0.00 SURETY BOND Outstanding Reimbursement Obligations at the end of the preceding Collection Period. . . . . . . 12,100.05 Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Drawing Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,785.00 Interest on Outstanding Reimbursement Obligations at the end of the preceding Collection Period. 85.71 Amount Owed to Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,970.76 Distributions made to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . 15,970.76 Remaining Amounts Owed to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . 0.00 NET CREDIT LOSS RATIO Net Credit Losses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,884.26 Average Net Credit Loss Ratio - Annualized . . . . . . . . . . . . . . . . . . . . . . . . . . . 3.49% DELINQUENCY ANALYSIS Number of Loans 30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 109.00 60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34.00 90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30.00 Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 173.00 Principal Balance 30 to 59 days past due. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 998,275.36 60 to 89 days past due. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 279,460.20 90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 331,465.46 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,609,201.02 Delinquency Ratio - 60+ Day Delinquent Accounts For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.6646% For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.1545% For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.4570% For the third preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.5659% Average 3 month 60 Day + Delinquency Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.0920% Average 4 month 60 Day + Delinquency Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.2105% REPOSSESSION ANALYSIS Current Balance of Contracts where Repossession Occurred in the Current Month. . . . . . . . . . . 197,222.87 Number of Contracts where Repossession Occurred in the Current Month . . . . . . . . . . . . . . . 13.00 WEIGHTED AVERAGE COMPUTATIONS-MARINE CONTRACTS Weighted Average Coupon . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.1498% Weighted Average Original Term (months) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 128.71 Weighted Average Remaining Term (months). . . . . . . . . . . . . . . . . . . . . . . . . . . . . 80.22 Number of Outstanding Accounts-End of Period. . . . . . . . . . . . . . . . . . . . . . . . . . . 4,296.00 CASH SETTLEMENT FOR THE TRUSTEE Available Funds in the Collection Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,469,400.84 Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53,095.89 Marine Interest allocable to the Seller's Certificate. . . . . . . . . . . . . . . . . . . . . . . 1.19 Marine Principal amount allocable to the Seller's Certificate. . . . . . . . . . . . . . . . . . . 6.84 Wire Funds to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,970.76 Net Deposit From Collection Account to the Certificate Account . . . . . . . . . . . . . . . . . . 1,400,326.16 Reserve Account deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Cross Collateral Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,400,326.16 Wire Funds to the Marine Certificateholders - Interest Amounts . . . . . . . . . . . . . . . . . . 200,288.46 Wire Funds to the Marine Certificateholders - Principal Amounts. . . . . . . . . . . . . . . . . . 1,147,949.36 Deposit Funds into the Marine Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Deposit Funds into the RV Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Wire Funds to NationsCredit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52,088.34 Approved by: KEVIN CHURCH ----------------------------------- 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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Mar-01 Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 01-Mar-01 Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11-Apr-01 Deposit Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13-Apr-01 Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16-Apr-01 RV POOL BALANCE RV Pool Balance on the close of the last day of the preceding Collection Period. . . . . . 13,930,904.13 RV Principal Collections . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 368,310.07 Purchase Amounts with respect to RV Receivables allocable to Principal . . . . . . . . . . 0.00 Defaulted RV Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30,411.11 RV Pool Balance on the close of the last day of the Collection Period. . . . . . . . . . . 13,532,182.95 Original RV Pool Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,386,535.24 RV Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27.9668360% 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 . . . . . . . . . . . . . . . . . . . . . . . . . . . 127,889.19 Purchase Amounts with respect to RV Receivables allocable to interest. . . . . . . . . . . 0.00 Liquidation Proceeds with respect to RV Receivables. . . . . . . . . . . . . . . . . . . . 11,910.21 RV Collections allocable to principal. . . . . . . . . . . . . . . . . . . . . . . . . . . 368,310.07 Purchase Amounts with respect to RV Receivables allocable to principal . . . . . . . . . . 0.00 Other RV Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total RV Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 508,109.47 RV INTEREST PAYMENT Monthly RV Interest Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,556.79 Carry-Over Monthly RV Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72,556.79 RV PRINCIPAL PAYMENT Monthly RV Principal Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 398,721.18 Carry-Over Monthly RV Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 398,721.18 RV SERVICING FEE RV Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,706.82 Carry-Over Monthly RV Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,706.82 RV RESERVE ACCOUNT CROSS SUPPORT RV Reserve Account Cross Collateral Withdrawal Amounts from prior Distribution Dates . . . 0.00 RV Reserve Account Cross Collateral Withdrawal Amounts . . . . . . . . . . . . . . . . . . 0.00 Distribution to reimburse RV Reserve Account Cross Collateral Withdrawal Amounts . . . . . 0.00 Total Owed to Reimburse RV Cross Collateral Withdrawal Account . . . . . . . . . . . . . . 0.00 DEPOSIT TO MARINE CERTIFICATE ACCOUNT Marine Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 508,109.47 Marine Reserve Account Withdrawal Deposit. . . . . . . . . . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Cross Collateral Withdrawal Amount. . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Drawing Deposit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Deposit to the Marine Certificate Account . . . . . . . . . . . . . . . . . . . . . . 508,109.47 DISTRIBUTIONS FROM THE RV CERTIFICATE ACCOUNT Monthly RV Interest Payment and any Carry-Over Monthly RV Interest . . . . . . . . . . . . 72,556.79 Monthly RV Principal Payment and any Carry-Over Monthly RV Principal . . . . . . . . . . . 398,721.18 RV Servicing Fee and any Carry-Over RV Servicing Fee . . . . . . . . . . . . . . . . . . . 8,706.82 Distributions to the Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . 1,393.09 Shortfall in Marine Certificate Account. . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distribution to meet shortfall in Marine Certificate Account . . . . . . . . . . . . . . . 0.00 Distribution to reimburse Marine Reserve Account Cross Collateral Withdrawal Amounts . . . 0.00 Distributions to the RV Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distribution to the Marine Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Distributions to the Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,731.59 Carry-Over Monthly RV Interest to the next Distribution Date . . . . . . . . . . . . . . . 0.00 Carry-Over Monthly RV Principal to the next Distributions Date . . . . . . . . . . . . . . 0.00 Carry-Over Monthly RV Servicing Fee to the next Distribution Date. . . . . . . . . . . . . 0.00 RV RESERVE ACCOUNT RV Reserve Account Balance as of the end of the preceding Collection Period. . . . . . . . 831,203.65 Earnings from investments on the RV Reserve Account. . . . . . . . . . . . . . . . . . . . 3,743.41 RV Reserve Account Withdrawals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Cross Collateral Withdrawal Amounts . . . . . . . . . . . . . . . . . . 0.00 Deposits to the RV Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Reimbursement of RV Reserve Account Cross Collateral Withdrawal Amounts. . . . . . . . . . 0.00 Deposits to RV Reserve Account from Marine Available Funds . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 834,947.06 Distributions of any excess amounts on deposit in the RV Reserve Account . . . . . . . . . 90,677.00 Ending RV Reserve Account Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 744,270.06 RV Reserve Account Balance as a % of the RV Pool Balance . . . . . . . . . . . . . . . . . 5.5000% Specified RV Reserve Account Requirement . . . . . . . . . . . . . . . . . . . . . . . . . 744,270.06 Amount needed to fully fund RV Reserve Account . . . . . . . . . . . . . . . . . . . . . . 0.00 SURETY BOND Outstanding Reimbursement Obligations at the end of the preceding Collection Period. . . . . . . 0.00 Preference Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Drawing Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,393.09 Interest on Outstanding Reimbursement Obligations at the end of the preceding Collection Period. 0.00 Amount Owed to Surety Bond Provider. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,393.09 Distributions made to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . 1,393.09 Remaining Amounts Owed to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . 0.00 NET CREDIT LOSS RATIO Net Credit Losses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,500.90 Average Net Credit Loss Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.85% DELINQUENCY ANALYSIS Number of Loans 30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29.00 60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.00 90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13.00 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55.00 Principal Balance 30 to 59 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 280,628.89 60 to 89 days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 161,148.22 90 or more days past due . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 121,616.50 Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 563,393.61 60 Day + Delinquency Ratio For the current Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.0896% For the preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.0157% For the second preceding Collection Period . . . . . . . . . . . . . . . . . . . . . . . . 2.4099% For the third preceding Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . 2.2815% Average 3 month 60 Day + Delinquency Ratio . . . . . . . . . . . . . . . . . . . . . . . . 2.1717% Average 4 month 60 Day + Delinquency Ratio . . . . . . . . . . . . . . . . . . . . . . . . 2.1992% REPOSSESSION ANALYSIS Current Balance of Contracts where Repossession Occurred in the Current Month. . . . . . . 38,563.66 Number of Contracts where Repossession Occurred in the Current Month . . . . . . . . . . . 5.00 WEIGHTED AVERAGE COMPUTATIONS-RV CONTRACTS Weighted Average Coupon. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.1772% Weighted Average Original Term (months). . . . . . . . . . . . . . . . . . . . . . . . . . 140.99 Weighted Average Remaining Term (months) . . . . . . . . . . . . . . . . . . . . . . . . . 71.54 Number of Outstanding Accounts-End of Period . . . . . . . . . . . . . . . . . . . . . . . 1,437.00 CASH SETTLEMENT FOR THE TRUSTEE Available Funds in the Collection Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 508,109.47 Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,706.82 Marine Interest allocable to the Seller's Certificate. . . . . . . . . . . . . . . . . . . . . . . 0.00 Marine Principal amount allocable to the Seller's Certificate. . . . . . . . . . . . . . . . . . . 0.00 Wire Funds to the Surety Bond Provider . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,393.09 Net Deposit From Collection Account to the Certificate Account . . . . . . . . . . . . . . . . . . 498,009.56 Reserve Account deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 RV Reserve Account Cross Collateral Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Surety Bond deposit to Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Total Deposit to the Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 498,009.56 Wire Funds to the Marine Certificateholders - Interest Amounts . . . . . . . . . . . . . . . . . . 72,556.79 Wire Funds to the Marine Certificateholders - Principal Amounts. . . . . . . . . . . . . . . . . . 398,721.18 Deposit Funds into the Marine Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Deposit Funds into the RV Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00 Wire Funds to NationsCredit. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26,731.59 Approved by: /s/ KEVIN CHURCH ------------------------------------ Authorized Signer