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
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Cover Page
Report Name
Report Number
____________________________________________________________
__ ________________
Series Structure Summary
1
Class Distribution Summary
2
Class Distribution Per 1,000 of
Original Balance
3
Class Principal Distribution
4
Class Interest Distribution
5
Fund Account Summary
6
Loss/Delinquency Detail
7
Collateral Summary
8
Credit Enhancement Summary
9
Notes:
**Contact InvestorDirect (SM) at (800) 605-4167 to obtain
additional collateral and security information.
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 0.9032648643
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
120.20 393.43583480% 0.00
0.00 0.00
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
75,452,120.20 0.00
0.00 0.00 0.9524718637
Report 1
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996 Phone:
(410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 02/29/1996 6.40000000%
45,214,665.96 241,144.89 1,406,320.04
0.00 43,808,345.92 1,647,464.93
A-2 02/29/1996 6.85000000%
20,000,000.00 114,166.67 0.00
0.00 20,000,000.00 114,166.67
A-3 02/29/1996 7.40000000%
6,952,000.00 42,870.67 0.00
0.00 6,952,000.00 42,870.67
R 02/29/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
SUB. 02/29/1996 393.43583480%
832,672.85 0.00 0.00
0.00 1,105,675.63 0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
72,999,338.81 398,182.23 1,406,320.04
0.00 71,866,021.55 1,804,502.27
Report 2
03/20/96 -- 12:45am
Page 1 of 1
Equivantage
Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services Reporting
Month: February 1996 Phone:
(410) 884-2111
11000 Broken Land Parkway Distribution
Date: March 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
4.97205959 1.60109773 21.76626845 28.99628948
0.00000000 0.9032648643
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
0.00000000 9198.6325291181
____________________________________________________________
____________________________________________________________
_____________________________
Totals 75,452,120.20
0.9524718637
Report 3
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 45,214,665.96 77,653.24
1,055,664.02 273,002.78 0.00
1,406,320.04 0.00 43,808,345.92
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. 832,672.85 0.00
0.00 (273,002.78) 0.00 0.00
0.00 1,105,675.63 0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals 72,999,338.81 77,653.24
1,055,664.02 0.00 0.00
1,406,320.04 0.00 71,866,021.55
0.00
*Principal Balance Reduction
Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance Reduction
0.00
Other
0.00
Notes:
Accretion Amount represents the Subordination Increase
Amount.
Report 4
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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% 45,214,665.96
241,144.89 0.00 0.00
0.00 0.00 241,144.89 43,808,345.92
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 0.00 0.00 0.00
0.00 0.00 0.00
SUB. 393.43583480% 832,672.85
273,002.78 0.00 273,002.78
0.00 0.00 0.00 1,105,675.63
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
671,185.01 0.00 273,002.78
0.00 0.00 398,182.23
Notes:
Interest Shortfall amount represents the Interest Carry-
Forward Amount.
Report 5
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 683,270.01
Interest Payments 398,182.23
Scheduled Principal 77,653.24
Scheduled Principal Payment 77,653.24
Other Principal 1,055,664.02
Other Principal Payments 1,328,666.80
Negative Amortization 0.00
Reserve Fund 1 0.00
Deposits from Reserve Fund 0.00
Fees and Expenses 12,085.00
Gain/Loss Adjustment 0.00
Other Withdrawals 0.00
Other Deposits 0.00
Total Deposit
1,816,587.27 Total Withdrawals
1,816,587.27
Ending Balance
0.00
____________________________________________________________
____________________________________________________________
______________________________________________________
Report 6
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 0.00 0.00
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
________________________________________
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 34 1,441,966.05 3 176,983.45
16 872,344.27 15 1,120,240.56 0
0.00 68 3,611,534.33
0 0.00 0 0.00
0 0.00 0 0.00 0
0.00 0 0.00
____________________________________________________________
____________________________________________________________
________________________________________
Totals 34 1,441,966.05 3 176,983.45
16 872,344.27 15 1,120,240.56 0
0.00 68 3,611,534.33
Report 7
03/20/96 -- 12:45am
Page 1 of 1
Equivantage
Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services Reporting
Month: February 1996 Phone:
(410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 26, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Collateral Summary
Total| Pool X
____________________________________________________________
_____________________________________________
Monthly P&I Constant
790,599.82| 790,599.82
|
Positive Amortization
77,653.24| 77,653.24
Negative Amortization
0.00| 0.00
Regular Curtailments
108,240.58| 108,240.58
Regular Curtailment Interest
0.00| 0.00
Prepaid Curtailments
0.00| 0.00
Prepaid Curtailment Interest
0.00| 0.00
Liquidations
947,423.44| 947,423.44
Principal Adjustments
0.00| 0.00
Total Principal Trust Distribution
1,133,317.26| 1,133,317.26
|
Scheduled Interest
712,946.58| 712,946.58
Servicing Fee
29,676.57| 29,676.57
Master Servicing Fee
2,613.90| 2,613.90
Spread
0.00| 0.00
Total Pass-Through Interest
671,185.00| 671,185.00
|
Beginning Balance
72,999,338.81| 72,999,338.81
Ending Balance
71,866,021.55| 71,866,021.55
Gross P&I Distribution
1,816,587.27| 1,816,587.27
Realized Losses/(Gains)
0.00| 0.00
Net P&I Trust Distribution
1,816,587.27| 1,816,587.27
|
Beginning Loan Count
1494| 1494
Number of Loan Payoffs
23| 23
Ending Loan Count
1471| 1471
|
Weighted Average Maturity
236.0000000000| 236.0000000000
Weighted Average Gross Rate
11.719775950%| 11.719775950%
Weighted Average Net Rate
11.231937510%| 11.231937510%
Weighted Average Pass-Through Rate
11.033278010%| 11.033278010%
Weighted Average Margin
0.000000000%| 0.000000000%
|
Advances on Delinquencies
|
Current Period Principal
0.00| 0.00
Current Period Interest
749,110.00| 749,110.00
|
|
Report 8
03/20/96 -- 12:45am
Page 1 of 1
Equivantage Home Equity Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact: Randy Reider
Securities Administration Services
Reporting Month: February 1996
Phone: (410) 884-2111
11000 Broken Land Parkway
Distribution Date: March 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 0.00 0.00 0.00
1.53852350% 1,105,675.63 71,866,021.55
Principal
Distribution
Scheduled Unscheduled
Amount Percentage
Payment Payment
___________________________________________________________
Senior 1,133,317.26 100.00000000%
100.00000000% 100.00000000%
Subordinate 0.00 0.00000000%
0.00000000% 0.00000000%
Report 9
03/20/96 -- 12:46am
Page 1 of 1
