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 25, 1996
EQUIVANTAGE ACCEPTANCE CORPORATION (as sponsor under the
Pooling and Servicing Agreement dated as of February 1, 1995 providing for
the issuance of EquiVantage Home Equity Loan Trust 1995-1 Home Equity
Loan Asset-Backed Certificates, Series 1995-1)
EquiVantage Home Equity Loan Trust 1995-1
(Exact name of registrant as specified in its charter)
New York 33-87040 76-0448074
(State or Other Jurisdiction(Commission(I.R.S. Employer
of Incorporation) File Number) Identification No.)
c/o EquiVantage Acceptance Corporation
Attention: John E. Smith
13111 Northwest Freeway Houston, TX 77040
(Address of Principal Executive Offices)(Zip Code)
Registrant's telephone number, including area code: (713) 895-1900
Item 5. Other Events
On behalf of EquiVantage Home Equity Loan
Trust 1995-1 Home Equity Loan Asset-Backed
Certificates Series 1995-1, a Trust created
pursuant to the Pooling and Servicing Agreement,
dated February 1, 1995, by The First National
Bank of Chicago, as trustee for the Trust, the
Trustee has caused to be filed with the
Commission, the Monthly Report dated June 25,
1996. The Monthly Report is filed pursuant to
and in accordance with current Commission
policy in the area. The filing of the Monthly
Report will occur subsequent to each monthly
distribution to the holders of the Trust's Class A-
1 and Class A-2 Certificates, Due March 25,
2025.
A. Monthly Report Information:
Aggregate distribution information for the current
distribution date June 25, 1996.
Principal Interest Ending Balance
1,375,560.06157,285.1226,814,278.40
B. No delinquency in payment under the Certificate
Insurance Policy has occurred.
C. Have any deficiencies occurred? NO.
Date:
Amount:
D. Were any amounts paid or are any amounts payable
under the Certificate Insurance Policy? NO
Amount:
E. Are there any developments with respect to the
Certificate Insurance Policy? NONE.
F. Item 1: Legal Proceedings:NONE
G. Item 2: Changes in Securities:NONE
H. Item 4: Submission of Matters to a Vote of Security
Holders: NONE
I. Item 5: Other Information - Form 10-Q, Part II - Items
1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Distribution Report for June 25, 1996.
EquiVantage Home Equity Loan Trust
Home Equity Loan Asset-Backed Certificates
Series 1995-1
Distribution Date: 25-Jun-96
Beginning Ending
Certificate Principal Interest Total Certificate
Class Balance Distribution Distribution Distribution Balance
A-1 8859319.47 224670.18 62753.51 287423.69 8634649.29
A-2 19330518.99 1150889.88 94531.61 1245421.49 18179629.11
R 0.00 0.00 103660.33 103660.33 0.00
TOTAL 28189838.46 1375560.06 260945.45 1636505.51 26814278.40
AMOUNTS PER $1,000 UNIT
Beginning Ending
Certificate Principal Interest Total Certificate
Class Balance Distribution Distribution Distribution Balance
A-1 584.42637839 14.82091035 4.13968665 18.96059701 569.60546804
A-2 613.60883059 36.53270736 3.00071771 39.53342507 577.07612323
PASS THROUGH RATES
Original Pass Current Pass Next Pass
Class Through Rate Through Rate Through Rate Record Date CUSIP
A-1 8.50000% 8.50000% 8.50000% 31-May-96 29476YAA7
A-2 6.97500% 6.28750% 6.35000% 24-Jun-96 29476YAB5
R NA NA NA
SPONSOR: EquiVantage Acceptance Corp.
SERVICER: Transworld Mortgage Corporation
UNDERWRITER: CS First Boston Corporation
Information pursuant to Section 7.8 (a) of the
Pooling and Servicing Agreement dated February 1, 1995
i) Distributions to Class A and Class R Certificates See Page 1
ii) Principal Distributions to the Certificates: Class A-1 Class A-2
Scheduled Principal $8,591.13 $9,834.40
Paid-in-Full Loans $215,018.68 $1,100,827.80
Prepayments $1,060.37 $40,227.68
Liquidation & Insurance Proceeds - Principal $0.00 $0.00
Loan Repurchases $0.00 $0.00
Substitution Amounts $0.00 $0.00
Principal Carry Forward Amount $0.00 $0.00
Subordination Deficiency Amount $0.00 $0.00
Subordination Increase Amount $0.00 $0.00
less: Subordination Reduction Amount $0.00 $0.00
Total Principal Distribution $224,670.18 $1,150,889.88
iii) Interest distributions to the Certificates See Above
iv) Certificate Principal Balances See Above
Group 1 Group 2
v) Insured Payment to the Certificateholders $0.00 $0.00
vi) Information furnished by the Sponsor pursuant to Section 6049 (d) (7) (c)
vii) Substitution Amounts & Loan Purchase Price Amounts in the distribution
See (ii)
viii) Available Funds Cap Carry Forward Amount $0.00
Available Funds Cap Carry-Forward Amortization Amount to A-2 $0.00
ix) Subordination Reduction Amount See (ii)
x) Current Period Realized Losses $0.00
Cumulative Loss Amount 0.048954%
Rolling Three Month Delinquency Rate 4.272373%
Step Down Loss Amount $0.00
12 Month Loss Amount $22,843.52
xi) Certificate Factors Beginning Ending
Certificate Certificate
Balance Balance
Class A-1 0.58442638 0.56960547
Class A-2 0.61360883 0.57707612
Group 1 Group 2
xii) Beg Balance 9238300.06 20118127.29
End Balance 9013629.88 18967237.41
GROUP 1
Delinquency Advances Made $13,537.15
Paid-In-Full Compensating Interest $1,452.97
Accrued Servicing Fees $3,880.86
Servicing Fees Retained $3,527.30
Interest Remittance from Servicer 96,417.63
Principal Remittance from Servicer 224,670.18
Certificate Account Investment Earnings 1,010.53
Total Deposit to the Certificate Account 322,098.34
Trustee Fees $369.14
Premium Amount $1,079.33
Subordination Reduction Amount $0.00
Total Monthly Excess Spread $33,226.18
Total Monthly Excess Cashflow $33,226.18
Available Funds $287,423.69
Net Monthly Excess Cashflow $33,226.18
Total Available Funds $287,423.69
Total Available Funds Shortfall $0.00
Amortized Subordinated Amount Requirement $0.00
Excess Subordinated Amount $0.00
Initial Specified Subordinated Amount $378,980.59
Specified Subordinated Amount $378,980.59
Before Distributions After Distributions
Subordinated Amount $378,980.59 $378,980.59
Specified Increase Amount $0.00
Subordination Deficiency Amount $0.00
Subordination Deficit $0.00
Subordination Increase Amount $0.00
Before Distributions After Distributions
Principal Carry Forward Amount $0.00 $0.00
Reimbursement Amount paid to the Certificate Insurer $0.00
Current Next
Distribution Distribution
Date Date
Weighted Average Coupon 13.04040% 13.05587%
Weighted Average Net Coupon Rate 12.33630% 12.35170%
Remaining Balance of Largest Loan $191,115.65
GROUP 2
Delinquency Advances Made ($13,029.57)
Paid-In-Full Compensating Interest $4,585.81
Accrued Servicing Fees $8,382.55
Servicing Fees Retained $8,945.50
Interest Remittance from Servicer 166,705.55
Principal Remittance from Servicer 1,150,889.88
Certificate Account Investment Earnings 1,338.10
Total Deposit to the Certificate Account 1,318,933.53
Trustee Fees $805.44
Premium Amount $2,272.45
Subordination Reduction Amount $0.00
Total Monthly Excess Spread $70,434.15
Total Monthly Excess Cashflow $70,434.15
Available Funds $1,245,421.49
Net Monthly Excess Cashflow $70,434.15
Total Available Funds $1,245,421.49
Total Available Funds Shortfall $0.00
Amortized Subordinated Amount Requirement $0.00
Excess Subordinated Amount $0.00
Initial Specified Subordinated Amount $787,608.30
Specified Subordinated Amount $787,608.30
Before Distributions After Distributions
Subordinated Amount $787,608.30 $787,608.30
Specified Increase Amount $0.00
Subordination Deficiency Amount $0.00
Subordination Deficit $0.00
Subordination Increase Amount $0.00
Before Distributions After Distributions
Principal Carry Forward Amount $0.00 $0.00
Reimbursement Amount paid to the Certificate Insurer $0.00
Current Next
Distribution Distribution
Date Date
Weighted Average Coupon 10.35910% 10.38050%
Weighted Average Net Coupon Rate 9.65910% 9.68050%
Remaining Balance of Largest Loan $333,672.27
By
Name: Donna Fanning
Title: Assistant Vice President
Dated: June 28, 1996
