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 26,
1996
Equivantage Home Equity Loan Trust 1995-2
(Exact name of registrant as specified in its charter)
New York 33-87040
Applied For
(State or other jurisdiction (Commission
(IRS Employer
of incorporation or File Number)
Identification
organization) Number)
c/o Equivantage Acceptance Corp.
Attention: John Smith
13111 Northwest Freeway
Houston, Texas _______77040_____
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number including area code (713)
895-1957
Equivantage Home Equity Loan Trust 1995-2
Form 8-K
INDEX
Page Number
Item 5. Other Events
3
Item 7. Financial Statements and Exhibits
3
SIGNATURES 4
INDEX OF EXHIBITS 5
ITEM 5. OTHER EVENTS
The Equivantage Home Equity Loan Trust 1995-2 makes monthly
remittances to security holders. The latest remittance was
made July 26, 1996. We have furnished a monthly remittance
statement delivered to the trustee with security holder
payment instructions.
Monthly Remittance
Statement...................................................
......Exhibit 21.1
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
21.1 Monthly Remittance Statement dated as of July 26,
1996.
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.
Equivantage Home Equity Loan Trust
1995-2
(Registrant)
By: Norwest Bank of Minnesota,
N.A.
Name: Kris Solie - Johnson
Title: Corporate Trust Officer
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
21.1 Monthly Remittance Statement dated 6-14
as of July 26, 1996.
EXHIBIT 21.1 PAGE 6
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Series Structure Summary
Aggregate Realized Aggregate
Ending
Class
Original Principal Losses Principal
Aggregate Interest Undistributed Principal
Class Description Principal Type Interest Type
Balance Pass Through Rate Balance Reduction
Shortfall Principal Factor
____________________________________________________________
____________________________________________________________
_______________________________________________
A-1 Senior Sequential Pay Fixed
48,500,000.00 6.40000000% 0.00
0.00 0.00 0.7098213359
A-2 Senior Sequential Pay Fixed
20,000,000.00 6.85000000% 0.00
0.00 0.00 1.0000000000
A-3 Senior Sequential Pay Fixed
6,952,000.00 7.40000000% 0.00
0.00 0.00 1.0000000000
R Residual Residual Residual
0.00 0.00000000% 0.00 0.00
0.00 0.0000000000
SUB. Subordinate Support Accretion
120.20 131.75844033% 1,138.19
0.00 0.00
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
75,452,120.20 1,138.19
0.00 0.00 0.8404739572
Report 1
07/23/96 -- 9:06am
Page 1 of 1
EXHIBIT 21.1 PAGE 7
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996 Phone:
(410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Distribution Summary
Beginning
Principal Ending
Pass Through
Principal Total Interest Total Principal
Balance Principal Total
Class Record Date Rate
Balance Distribution Distribution
Reduction Balance Distribution
____________________________________________________________
____________________________________________________________
____________________________________
A-1 06/28/1996 6.40000000%
36,620,113.07 195,307.27 2,193,778.28
0.00 34,426,334.79 2,389,085.55
A-2 06/28/1996 6.85000000%
20,000,000.00 114,166.67 0.00
0.00 20,000,000.00 114,166.67
A-3 06/28/1996 7.40000000%
6,952,000.00 42,870.67 0.00
0.00 6,952,000.00 42,870.67
R 06/28/1996 0.00000000%
0.00 73,058.49 0.00
0.00 0.00 73,058.49
SUB. 06/28/1996 131.75844033%
1,901,485.14 0.00 0.00
73,058.49 2,037,207.25 0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
65,473,598.21 425,403.10 2,193,778.28
73,058.49 63,415,542.04 2,619,181.38
Notes:
The Principal Balance Reduction reflects a reduction in the
accretion, due to the Subordinated Amount reaching the
Specified Subordinated Amount.
Report 2
07/23/96 -- 9:06am
Page 1 of 1
EXHIBIT 21.1 PAGE 8
Equivantage
Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services Reporting
Month: June 1996 Phone:
(410) 884-2085
11000 Broken Land Parkway Distribution
Date: July 26, 1996 InvestorDirect:
(800) 605-4167
Columbia, MD 21044-7800
Class Distribution
Per 1,000 of Original Balance
Total Other
Total
Interest Scheduled Principal Total Principal
Principal Ending
Distribution Principal Distribution Distribution
Balance Principal
Class Cusip Original Balance
Factor Factor Factor Factor
Reduction Factor
____________________________________________________________
____________________________________________________________
_____________________________
A-1 29476YAC3 48,500,000.00
4.02695402 1.41284639 41.02130144 45.23254186
0.00000000 0.7098213359
A-2 29476YAD1 20,000,000.00
5.70833350 0.00000000 0.00000000 0.00000000
0.00000000 1.0000000000
A-3 29476YAE9 6,952,000.00
6.16666715 0.00000000 0.00000000 0.00000000
0.00000000 1.0000000000
R N/A 0.00
N/A N/A N/A N/A
N/A N/A
SUB. N/A 120.20
0.00000000 0.00000000 0.00000000 0.00000000
607807.73710483
____________________________________________________________
____________________________________________________________
_____________________________
Totals 75,452,120.20
0.8404739572
Notes:
The Principal Balance Reduction reflects a reduction in the
accretion, due to the Subordinated Amount reaching the
Specified Subordinated Amount.
Report 3
07/23/96 -- 9:06am
Page 1 of 1
EXHIBIT 21.1 PAGE 9
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Principal Distribution
Beginning
Principal Ending Current
Principal Scheduled
Unscheduled Other Total
Principal Balance Principal Undistributed
Class Balance Principal
Principal Accretion Principal Distribution
Reduction* Balance Principal
____________________________________________________________
____________________________________________________________
____________________________________________
A-1 36,620,113.07 68,523.05
1,989,533.12 135,722.11 0.00
2,193,778.28 0.00 34,426,334.79
0.00
A-2 20,000,000.00 0.00
0.00 0.00 0.00 0.00
0.00 20,000,000.00 0.00
A-3 6,952,000.00 0.00
0.00 0.00 0.00 0.00
0.00 6,952,000.00 0.00
R 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
SUB. 1,901,485.14 0.00
0.00 (208,780.60) 0.00 0.00
73,058.49 2,037,207.25 0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals 65,473,598.21 68,523.05
1,989,533.12 (73,058.49) 0.00
2,193,778.28 73,058.49 63,415,542.04
0.00
*Principal Balance Reduction
Realized Losses Principal Balance Reduction
73,058.49
Negative Amortization Principal Balance Reduction
0.00
Other
0.00
Notes:
Accretion Amount represents the Subordination Increase
Amount.
The Principal Balance Reduction reflects a reduction in the
accretion, due to the Subordinated Amount reaching the
Specified Subordinated Amount.
Report 4
07/23/96 -- 9:07am
Page 1 of 1
EXHIBIT 21.1 PAGE 10
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Class Interest Distribution
Beginning
Negative Ending
Principal/
Interest Amortization
Principal/
Notional
Interest Shortfall/ Other
Interest Total Interest Notional
Class Pass-Through Rate Balance
Accrual (Recovery) Accretion Interest
Reduction Distribution Balance
____________________________________________________________
____________________________________________________________
_____________________________________________
A-1 6.40000000% 36,620,113.07
195,307.27 0.00 0.00
0.00 0.00 195,307.27 34,426,334.79
A-2 6.85000000% 20,000,000.00
114,166.67 0.00 0.00
0.00 0.00 114,166.67 20,000,000.00
A-3 7.40000000% 6,952,000.00
42,870.67 0.00 0.00 0.00
0.00 42,870.67 6,952,000.00
R 0.00000000% 0.00
0.00 (73,058.49) 0.00 0.00
0.00 73,058.49 0.00
SUB. 131.75844033% 1,901,485.14
208,780.60 0.00 208,780.60
0.00 0.00 0.00 2,037,207.25
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
561,125.21 (73,058.49) 208,780.60
0.00 0.00 425,403.10
Notes:
Interest Shortfall amount represents the Interest Carry-
Forward Amount.
Report 5
07/23/96 -- 9:06am
Page 1 of 1
EXHIBIT 21.1 PAGE 11
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Fund Account Summary
____________________________________________________________
____________________________________________________________
______________________________________________________
Proceeds Account
Beginning Balance
0.00
DEPOSITS:
WITHDRAWALS:
Interest Net of Servicing Fee 571,654.48
Interest Payments 425,403.10
Scheduled Principal 68,523.05
Scheduled Principal Payment 68,523.05
Other Principal 1,989,533.12
Other Principal Payments 2,125,255.23
Negative Amortization 0.00
Reserve Fund 1 0.00
Deposits from Reserve Fund 0.00
Fees and Expenses 10,529.27
Gain/Loss Adjustment 0.00
Other Withdrawals 0.00
Other Deposits 0.00
Total Deposit
2,629,710.65 Total Withdrawals
2,629,710.65
Ending Balance
0.00
____________________________________________________________
____________________________________________________________
______________________________________________________
Report 6
07/23/96 -- 9:06am
Page 1 of 1
EXHIBIT 21.1 PAGE 12
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Loss/Delinquency Detail
Current Current Current
Current Total Aggregate Aggregate
Aggregate Aggregate Total
Fraud Bankruptcy Special Hazard
Credit Current Fraud Bankruptcy
Special Hazard Credit Aggregate
Pool # Losses Losses Losses
Losses Losses Losses Losses
Losses Losses Losses
____________________________________________________________
____________________________________________________________
_________________________________________________
X 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 1,138.19 1,138.19
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 1,138.19 1,138.19
____________________________________________________________
____________________________________________________________
________________________________________
30 Days Delinquent 60 Days Delinquent
90 Days Delinquent Foreclosures
REO's Totals
Number Balance Number Balance
Number Balance Number Balance Number
Balance Number Balance
X 55 2,865,685.46 22 912,955.75
26 1,359,626.33 14 530,504.00 2
148,015.41 119 5,816,786.95
____________________________________________________________
____________________________________________________________
________________________________________
Totals 55 2,865,685.46 22 912,955.75
26 1,359,626.33 14 530,504.00 2
148,015.41 119 5,816,786.95
Report 7
07/23/96 -- 9:07am
Page 1 of 1
EXHIBIT 21.1 PAGE 13
Equivantage
Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services Reporting
Month: June 1996 Phone:
(410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Collateral Summary
Total| Pool X
____________________________________________________________
_____________________________________________
Monthly P&I Constant
664,836.07| 664,836.07
|
Positive Amortization
68,523.05| 68,523.05
Negative Amortization
0.00| 0.00
Regular Curtailments
0.00| 0.00
Regular Curtailment Interest
1,907.58| 1,907.58
Prepaid Curtailments
0.00| 0.00
Prepaid Curtailment Interest
0.00| 0.00
Liquidations
1,987,625.54| 1,987,625.54
Principal Adjustments
0.00| 0.00
Total Principal Trust Distribution
2,058,056.17| 2,058,056.17
|
Scheduled Interest
596,313.02| 596,313.02
Servicing Fee
24,658.54| 24,658.54
Master Servicing Fee
2,327.41| 2,327.41
Spread
0.00| 0.00
Total Pass-Through Interest
561,125.20| 561,125.20
|
Beginning Balance
65,473,598.21| 65,473,598.21
Ending Balance
63,415,542.04| 63,415,542.04
Gross P&I Distribution
2,629,710.65| 2,629,710.65
Realized Losses/(Gains)
0.00| 0.00
Net P&I Trust Distribution
2,629,710.65| 2,629,710.65
|
Beginning Loan Count
1356| 1356
Number of Loan Payoffs
30| 30
Ending Loan Count
1326| 1326
|
Weighted Average Maturity
233.0000000000| 233.0000000000
Weighted Average Gross Rate
10.929224040%| 10.929224040%
Weighted Average Net Rate
10.477282356%| 10.477282356%
Weighted Average Pass-Through Rate
10.284301740%| 10.284301740%
Weighted Average Margin
0.000000000%| 0.000000000%
|
Advances on Delinquencies
|
Current Period Principal
0.00| 0.00
Current Period Interest
807,092.84| 807,092.84
|
|
Report 8
07/23/96 -- 9:07am
Page 1 of 1
EXHIBIT 21.1 PAGE 14
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Reid Denny
Securities Administration Services
Reporting Month: June 1996
Phone: (410) 884-2085
11000 Broken Land Parkway
Distribution Date: July 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Credit Enhancement Summary
Initial Current Current
Current Current Current
Coverage Period Period Cumulative
Coverage Coverage Pool
Type/Purpose
Amount Losses Additions Losses
Percentage Amount Balance
____________________________________________________________
____________________________________________________________
___________________________________________
Subordination
120.20 73,058.49 0.00 1,138.19
3.21247313% 2,037,207.25 63,415,542.04
Principal
Distribution
Scheduled Unscheduled
Amount Percentage
Payment Payment
___________________________________________________________
Senior 2,058,056.17 100.00000000%
100.00000000% 100.00000000%
Subordinate 0.00 0.00000000%
0.00000000% 0.00000000%
Report 9
07/23/96 -- 9:09am
Page 1 of 1
